##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







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

For the Quarterly Period Ended September 30, 2010

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: 0-50801





SI FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|United States                                                  |  | 84-1655232                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|803 Main Street, Willimantic, Connecticut                      |  | 06226                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(860)
423-4581

(Registrants telephone number, including area code)

Not Applicable

(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  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 (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ̈    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 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

As
of November 5, 2010, there were 11,777,496 shares of the registrants common stock outstanding.









---

##### Table of Contents



SI FINANCIAL GROUP, INC.

TABLE OF CONTENTS



|           |  |                                                                                                        |    |          |    | 
|---------- |  | ------------------------------------------------------------------------------------------------------ | -- | -------- | -- | 
|           |  |                                                                                                        |    | Page No. |   
|           |  |                                                                                                       
|PART I.    |  | FINANCIAL INFORMATION                                                                                  |    |          |    | 
|           |  |                                                                                                       
|Item 1.    |  | Financial Statements:                                                                                  |    |          |    | 
|           |  |                                                                                                       
|           |  | Consolidated Balance Sheets at September 30, 2010 and December 31, 2009                                |    |          | 1  | 
|           |  |                                                                                                       
|           |  | Consolidated Statements of Operations for the three and nine months ended September 30, 2010 and 2009  |    |          | 2  | 
|           |  |                                                                                                       
|           |  | Consolidated Statement of Changes in Stockholders Equity for the nine months ended September 30, 2010 |    |          | 3  | 
|           |  |                                                                                                       
|           |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2010 and 2009            |    |          | 4  | 
|           |  |                                                                                                       
|           |  | Notes to Consolidated Financial Statements                                                             |    |          | 6  | 
|           |  |                                                                                                       
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                  |    |          | 28 | 
|           |  |                                                                                                       
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                             |    |          | 39 | 
|           |  |                                                                                                       
|Item 4(T). |  | Controls and Procedures                                                                                |    |          | 39 | 
|           |  |                                                                                                       
|PART II.   |  | OTHER INFORMATION                                                                                      |    |          |    | 
|           |  |                                                                                                       
|Item 1.    |  | Legal Proceedings                                                                                      |    |          | 39 | 
|           |  |                                                                                                       
|Item 1A.   |  | Risk Factors                                                                                           |    |          | 39 | 
|           |  |                                                                                                       
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                            |    |          | 40 | 
|           |  |                                                                                                       
|Item 3.    |  | Defaults Upon Senior Securities                                                                        |    |          | 40 | 
|           |  |                                                                                                       
|Item 4.    |  | [Removed and Reserved]                                                                                 |    |          | 40 | 
|           |  |                                                                                                       
|Item 5.    |  | Other Information                                                                                      |    |          | 40 | 
|           |  |                                                                                                       
|Item 6.    |  | Exhibits                                                                                               |    |          | 40 | 
|           | 
|SIGNATURES |  |                                                                                                        | 41 |         



---

##### Table of Contents



PART I.
FINANCIAL INFORMATION

Item 1. Financial Statements.

SI FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Share
Amounts/Unaudited)



|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                              |  | September 30,2010 |         |   | December 31,2009 |  
|ASSETS:                                                                                                                                                                                       |  |                   |         |   |                  |   |         |  
|Cash and due from banks:                                                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                                                           |  | $                 | 11,755  |   |                  | $ | 12,889  |  
|Interest-bearing                                                                                                                                                                              |  |                   | 4,508   |   |                  |   | 2,350   |  
|Federal funds sold                                                                                                                                                                            |  |                   | 35,595  |   |                  |   | 8,965   |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total cash and cash equivalents                                                                                                                                                               |  |                   | 51,858  |   |                  |   | 24,204  |  
|                                                                                                                                                                                              |  |                  
|Trading securities, at fair value                                                                                                                                                             |  |                   | 526     |   |                  |   |        |  
|Available for sale securities, at fair value                                                                                                                                                  |  |                   | 173,248 |   |                  |   | 183,562 |  
|Loans held for sale                                                                                                                                                                           |  |                   | 7,093   |   |                  |   | 396     |  
|Loans receivable (net of allowance for loan losses of $4,996 at September 30, 2010 and $4,891 at December 31,
2009)                                                                           |  |                   | 604,609 |   |                  |   | 607,692 |  
|Federal Home Loan Bank stock, at cost                                                                                                                                                         |  |                   | 8,388   |   |                  |   | 8,388   |  
|Bank-owned life insurance                                                                                                                                                                     |  |                   | 8,950   |   |                  |   | 8,734   |  
|Premises and equipment, net                                                                                                                                                                   |  |                   | 12,184  |   |                  |   | 12,966  |  
|Goodwill and other intangibles                                                                                                                                                                |  |                   | 4,171   |   |                  |   | 4,195   |  
|Accrued interest receivable                                                                                                                                                                   |  |                   | 3,293   |   |                  |   | 3,341   |  
|Deferred tax asset, net                                                                                                                                                                       |  |                   | 5,272   |   |                  |   | 6,078   |  
|Other real estate owned                                                                                                                                                                       |  |                   | 2,256   |   |                  |   | 3,680   |  
|Prepaid FDIC deposit insurance assessment                                                                                                                                                     |  |                   | 2,815   |   |                  |   | 3,549   |  
|Other assets                                                                                                                                                                                  |  |                   | 5,655   |   |                  |   | 5,569   |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                  |  | $                 | 890,318 |   |                  | $ | 872,354 |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                              |  |                  
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                                                         |  |                   |         |   |                  |   |         |  
|Liabilities:                                                                                                                                                                                  |  |                   |         |   |                  |   |         |  
|Deposits:                                                                                                                                                                                     |  |                   |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                                                           |  | $                 | 64,708  |   |                  | $ | 65,407  |  
|Interest-bearing                                                                                                                                                                              |  |                   | 609,590 |   |                  |   | 593,380 |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total deposits                                                                                                                                                                                |  |                   | 674,298 |   |                  |   | 658,787 |  
|                                                                                                                                                                                              |  |                  
|Mortgagors and investors escrow accounts                                                                                                                                                    |  |                   | 1,696   |   |                  |   | 3,591   |  
|Federal Home Loan Bank advances                                                                                                                                                               |  |                   | 114,169 |   |                  |   | 116,100 |  
|Junior subordinated debt owed to unconsolidated trust                                                                                                                                         |  |                   | 8,248   |   |                  |   | 8,248   |  
|Accrued expenses and other liabilities                                                                                                                                                        |  |                   | 10,002  |   |                  |   | 8,166   |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                             |  |                   | 808,413 |   |                  |   | 794,892 |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                              |  |                  
|Stockholders Equity:                                                                                                                                                                         |  |                   |         |   |                  |   |         |  
|Preferred stock ($.01 par value; 1,000,000 shares authorized; none issued)                                                                                                                    |  |                   |        |   |                  |   |        |  
|Common stock ($.01 par value; 75,000,000 shares authorized; 12,563,750 shares issued; 11,777,496 and 11,789,202 shares
outstanding at September 30, 2010 and December 31, 2009, respectively) |  |                   | 126     |   |                  |   | 126     |  
|Additional paid-in-capital                                                                                                                                                                    |  |                   | 52,212  |   |                  |   | 52,230  |  
|Unallocated common shares held by ESOP                                                                                                                                                        |  |                   | (2,987  | ) |                  |   | (3,230  | )
|Unearned restricted shares                                                                                                                                                                    |  |                   | (27     | ) |                  |   | (193    | )
|Retained earnings                                                                                                                                                                             |  |                   | 40,025  |   |                  |   | 38,883  |  
|Accumulated other comprehensive income (loss)                                                                                                                                                 |  |                   | 595     |   |                  |   | (2,389  | )
|Treasury stock at cost (786,254 and 774,548 shares at September 30, 2010 and December 31, 2009,
respectively)                                                                                 |  |                   | (8,039  | ) |                  |   | (7,965  | )
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                    |  |                   | 81,905  |   |                  |   | 77,462  |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                    |  | $                 | 890,318 |   |                  | $ | 872,354 |  
|                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  

See accompanying notes to unaudited interim consolidated financial statements.



1



---

##### Table of Contents



SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands Except
Per Share Amounts/Unaudited)



|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------- |  | -------------------------------- | ----- | - | ------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                              |  | Three MonthsEnded 
September 30, |       |   | Nine MonthsEnded 
September 30, |  
|                                                              |  | 2010                             |       |   | 2009                            |   |        | 2010 |  |   | 2009   |  
|Interest and dividend income:                                 |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Loans, including fees                                         |  | $                                | 8,309 |   |                                 | $ | 8,818  |      |  | $ | 25,165 |   |  | $ | 26,857 |  
|Securities:                                                   |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Taxable interest                                              |  |                                  | 1,522 |   |                                 |   | 1,864  |      |  |   | 4,844  |   |  |   | 5,912  |  
|Tax-exempt interest                                           |  |                                  | 7     |   |                                 |   | 17     |      |  |   | 36     |   |  |   | 30     |  
|Dividends                                                     |  |                                  | 6     |   |                                 |   | 10     |      |  |   | 17     |   |  |   | 37     |  
|Other                                                         |  |                                  | 32    |   |                                 |   | 14     |      |  |   | 81     |   |  |   | 91     |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Total interest and dividend income                            |  |                                  | 9,876 |   |                                 |   | 10,723 |      |  |   | 30,143 |   |  |   | 32,927 |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Interest expense:                                             |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Deposits                                                      |  |                                  | 2,262 |   |                                 |   | 3,297  |      |  |   | 7,379  |   |  |   | 10,128 |  
|Federal Home Loan Bank advances                               |  |                                  | 1,051 |   |                                 |   | 1,337  |      |  |   | 3,163  |   |  |   | 4,258  |  
|Subordinated debt                                             |  |                                  | 44    |   |                                 |   | 47     |      |  |   | 124    |   |  |   | 177    |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Total interest expense                                        |  |                                  | 3,357 |   |                                 |   | 4,681  |      |  |   | 10,666 |   |  |   | 14,563 |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Net interest income                                           |  |                                  | 6,519 |   |                                 |   | 6,042  |      |  |   | 19,477 |   |  |   | 18,364 |  
|                                                              |  |                                  |       |  
|Provision for loan losses                                     |  |                                  | 270   |   |                                 |   | 700    |      |  |   | 692    |   |  |   | 2,630  |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Net interest income after provision for loan losses           |  |                                  | 6,249 |   |                                 |   | 5,342  |      |  |   | 18,785 |   |  |   | 15,734 |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Noninterest income:                                           |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Total other-than-temporary impairment losses on securities    |  |                                  | (160  | ) |                                 |   |       |      |  |   | (492   | ) |  |   | (150   | )
|Portion of losses recognized in other comprehensive income    |  |                                  |      |   |                                 |   |       |      |  |   |       |   |  |   |       |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Net impairment losses recognized in earnings                  |  |                                  | (160  | ) |                                 |   |       |      |  |   | (492   | ) |  |   | (150   | )
|Service fees                                                  |  |                                  | 1,248 |   |                                 |   | 1,291  |      |  |   | 3,825  |   |  |   | 3,739  |  
|Wealth management fees                                        |  |                                  | 1,011 |   |                                 |   | 983    |      |  |   | 3,065  |   |  |   | 2,910  |  
|Increase in cash surrender value of bank-owned life insurance |  |                                  | 73    |   |                                 |   | 74     |      |  |   | 216    |   |  |   | 220    |  
|Net gain (loss) on sale of securities                         |  |                                  | 197   |   |                                 |   | (127   | )    |  |   | 878    |   |  |   | 127    |  
|Net (loss) gain on disposal of equipment                      |  |                                  | (5    | ) |                                 |   | (5     | )    |  |   | (5     | ) |  |   | 99     |  
|Mortgage banking fees                                         |  |                                  | 221   |   |                                 |   | 181    |      |  |   | 576    |   |  |   | 519    |  
|Other                                                         |  |                                  | (60   | ) |                                 |   | 287    |      |  |   | 12     |   |  |   | 35     |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Total noninterest income                                      |  |                                  | 2,525 |   |                                 |   | 2,684  |      |  |   | 8,075  |   |  |   | 7,499  |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Noninterest expenses:                                         |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Salaries and employee benefits                                |  |                                  | 3,684 |   |                                 |   | 3,777  |      |  |   | 11,895 |   |  |   | 11,979 |  
|Occupancy and equipment                                       |  |                                  | 1,433 |   |                                 |   | 1,376  |      |  |   | 4,197  |   |  |   | 4,182  |  
|Computer and electronic banking services                      |  |                                  | 958   |   |                                 |   | 941    |      |  |   | 2,852  |   |  |   | 2,564  |  
|Outside professional services                                 |  |                                  | 210   |   |                                 |   | 235    |      |  |   | 746    |   |  |   | 704    |  
|Marketing and advertising                                     |  |                                  | 179   |   |                                 |   | 215    |      |  |   | 569    |   |  |   | 624    |  
|Supplies                                                      |  |                                  | 112   |   |                                 |   | 119    |      |  |   | 377    |   |  |   | 401    |  
|FDIC deposit insurance and regulatory assessments             |  |                                  | 321   |   |                                 |   | 333    |      |  |   | 989    |   |  |   | 1,205  |  
|Other                                                         |  |                                  | 777   |   |                                 |   | 611    |      |  |   | 2,351  |   |  |   | 1,987  |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Total noninterest expenses                                    |  |                                  | 7,674 |   |                                 |   | 7,607  |      |  |   | 23,976 |   |  |   | 23,646 |  
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Income (loss) before income tax provision (benefit)           |  |                                  | 1,100 |   |                                 |   | 419    |      |  |   | 2,884  |   |  |   | (413   | )
|Income tax provision (benefit)                                |  |                                  | 262   |   |                                 |   | 41     |      |  |   | 840    |   |  |   | (228   | )
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Net income (loss)                                             |  | $                                | 838   |   |                                 | $ | 378    |      |  | $ | 2,044  |   |  | $ | (185   | )
|                                                              |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|                                                              |  |                                  |       |  
|Net income (loss) per share:                                  |  |                                  |       |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                         |  | $                                | 0.07  |   |                                 | $ | 0.03   |      |  | $ | 0.18   |   |  | $ | (0.02  | )
|Diluted                                                       |  | $                                | 0.07  |   |                                 | $ | 0.03   |      |  | $ | 0.18   |   |  | $ | (0.02  | )

See accompanying notes
to unaudited interim consolidated financial statements.



2



---

##### Table of Contents



SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2010

(Dollars in Thousands, Except Share Amounts/Unaudited)



|                                                                                                          |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  
|--------------------------------------------------------------------------------------------------------- |  | ------------ | ---------- |  | ------------------------ | - | --- | ----------------------------------- |  | - | ------------------------ | - |  | ---------------- | ------ | - | ------------------------------------------ | - | ---- | ------------- |  | - | ------------------------ | - |  | - | ------ | - |  | - | ------ | - |  | - | ------ | -
|                                                                                                          |  | Common Stock |            |  | AdditionalPaid-inCapital |   |     | UnallocatedCommonShares Heldby ESOP |  |   | UnearnedRestrictedShares |   |  | RetainedEarnings |        |   | AccumulatedOtherComprehensiveIncome (Loss) |   |      | TreasuryStock |  |   | TotalStockholdersEquity |  
|                                                                                                          |  | Shares       |            |  | Dollars                  |   |     |                                     |  |   |                          |   | 
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Balance at December 31, 2009                                                                              |  |              | 12,563,750 |  |                          | $ | 126 |                                     |  | $ | 52,230                   |   |  | $                | (3,230 | ) |                                            | $ | (193 | )             |  | $ | 38,883                   |   |  | $ | (2,389 | ) |  | $ | (7,965 | ) |  | $ | 77,462 |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Cumulative effect adjustment for change in accounting principle for embedded credit derivatives           |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   | (652                     | ) |  |   | 652    |   |  |   |       |   |  |   |       |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Comprehensive income:                                                                                     |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  
|Net income                                                                                                |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   | 2,044                    |   |  |   |       |   |  |   |       |   |  |   | 2,044  |  
|Net unrealized gains on available for sale securities, net of reclassification adjustment and tax effects |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   |                         |   |  |   | 2,555  |   |  |   |       |   |  |   | 2,555  |  
|Net unrealized loss on interest-rate swap derivative                                                      |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   |                         |   |  |   | (223   | ) |  |   |       |   |  |   | (223   | )
|                                                                                                          |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   | 4,376  |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Cash dividends declared ($0.06 per share)                                                                 |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   | (250                     | ) |  |   |       |   |  |   |       |   |  |   | (250   | )
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Treasury stock purchased                                                                                  |  |              |           |  |                          |   |    |                                     |  |   |                         |   |  |                  |       |   |                                            |   |     |               |  |   |                         |   |  |   |       |   |  |   | (74    | ) |  |   | (74    | )
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Equity incentive plan awards earned                                                                       |  |              |           |  |                          |   |    |                                     |  |   | 75                       |   |  |                  |       |   |                                            |   | 166  |               |  |   |                         |   |  |   |       |   |  |   |       |   |  |   | 241    |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Committed to release 24,222 ESOP shares                                                                   |  |              |           |  |                          |   |    |                                     |  |   | (93                      | ) |  |                  | 243    |   |                                            |   |     |               |  |   |                         |   |  |   |       |   |  |   |       |   |  |   | 150    |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     | 
|Balance at September 30, 2010                                                                             |  |              | 12,563,750 |  |                          | $ | 126 |                                     |  | $ | 52,212                   |   |  | $                | (2,987 | ) |                                            | $ | (27  | )             |  | $ | 40,025                   |   |  | $ | 595    |   |  | $ | (8,039 | ) |  | $ | 81,905 |  
|                                                                                                          |  |              |            |  |                          |   |     |                                     |  |   |                          |   |  |                  |        |   |                                            |   |      |               |  |   |                          |   |  |   |        |   |  |   |        |   |  |   |        |  

See accompanying notes to unaudited interim consolidated financial statements.



3



---

##### Table of Contents



SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands/Unaudited)



|                                                                                         |  |                                 |         |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                         |  | Nine Months Ended September 30, |        
|                                                                                         |  | 2010                            |         |   | 2009 |  
|Cash flows from operating activities:                                                    |  |                                 |         |   |      |   |         |  
|Net income (loss)                                                                        |  | $                               | 2,044   |   |      | $ | (185    | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                                 |         |   |      |   |         |  
|Provision for loan losses                                                                |  |                                 | 692     |   |      |   | 2,630   |  
|Employee stock ownership plan expense                                                    |  |                                 | 150     |   |      |   | 117     |  
|Equity incentive plan expense                                                            |  |                                 | 241     |   |      |   | 558     |  
|Amortization (accretion) of investment premiums and discounts, net                       |  |                                 | 318     |   |      |   | (129    | )
|Amortization of loan premiums and discounts, net                                         |  |                                 | 513     |   |      |   | 178     |  
|Depreciation and amortization of premises and equipment                                  |  |                                 | 1,472   |   |      |   | 1,442   |  
|Amortization of core deposit intangible                                                  |  |                                 | 24      |   |      |   | 32      |  
|Amortization of mortgage servicing rights                                                |  |                                 | 145     |   |      |   | 111     |  
|Net gain on sale of securities                                                           |  |                                 | (878    | ) |      |   | (127    | )
|Net loss on trading securities                                                           |  |                                 | 129     |   |      |   |        |  
|Deferred income tax benefit                                                              |  |                                 | (846    | ) |      |   | (38     | )
|Loans originated for sale                                                                |  |                                 | (34,812 | ) |      |   | (47,585 | )
|Proceeds from sale of loans held for sale                                                |  |                                 | 28,270  |   |      |   | 46,783  |  
|Net gain on sale of loans                                                                |  |                                 | (419    | ) |      |   | (587    | )
|Net loss (gain) on disposal of equipment                                                 |  |                                 | 5       |   |      |   | (99     | )
|Net loss (gain) on sale of other real estate owned                                       |  |                                 | 48      |   |      |   | (7      | )
|Increase in cash surrender value of bank-owned life insurance                            |  |                                 | (216    | ) |      |   | (220    | )
|Gain on bank-owned life insurance                                                        |  |                                 |        |   |      |   | (291    | )
|Impairment losses on securities                                                          |  |                                 | 492     |   |      |   | 150     |  
|Reduction in carrying value of other real estate owned                                   |  |                                 | 282     |   |      |   |        |  
|Change in operating assets and liabilities:                                              |  |                                 |         |   |      |   |         |  
|Accrued interest receivable                                                              |  |                                 | 48      |   |      |   | 250     |  
|Other assets                                                                             |  |                                 | 928     |   |      |   | 43      |  
|Accrued expenses and other liabilities                                                   |  |                                 | 1,783   |   |      |   | (764    | )
|                                                                                         |  |                                 |         |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                                 | 413     |   |      |   | 2,262   |  
|                                                                                         |  |                                 |         |   |      |   |         |  
|                                                                                         |  |                                
|Cash flows from investing activities:                                                    |  |                                 |         |   |      |   |         |  
|Purchases of available for sale securities                                               |  |                                 | (71,538 | ) |      |   | (64,105 | )
|Proceeds from sales of available for sale securities                                     |  |                                 | 40,144  |   |      |   | 13,610  |  
|Proceeds from maturities of and principal repayments on available for sale securities    |  |                                 | 44,992  |   |      |   | 45,233  |  
|Net decrease in loans                                                                    |  |                                 | 29,421  |   |      |   | 29,405  |  
|Purchases of loans receivable                                                            |  |                                 | (29,337 | ) |      |   | (27,037 | )
|Proceeds from sale of other real estate owned                                            |  |                                 | 2,888   |   |      |   | 1,600   |  
|Purchases of premises and equipment                                                      |  |                                 | (690    | ) |      |   | (3,377  | )
|Proceeds from bank-owned life insurance                                                  |  |                                 |        |   |      |   | 561     |  
|Net cash paid for branch sale                                                            |  |                                 |        |   |      |   | (619    | )
|                                                                                         |  |                                 |         |   |      |   |         |  
|Net cash provided by (used in) investing activities                                      |  |                                 | 15,880  |   |      |   | (4,729  | )
|                                                                                         |  |                                 |         |   |      |   |         |  
|                                                                                         |  |                                
|Cash flows from financing activities:                                                    |  |                                 |         |   |      |   |         |  
|Net increase in deposits                                                                 |  |                                 | 15,511  |   |      |   | 36,552  |  
|Net decrease in mortgagors and investors escrow accounts                               |  |                                 | (1,895  | ) |      |   | (1,857  | )
|Proceeds from Federal Home Loan Bank advances                                            |  |                                 | 23,355  |   |      |   | 4,032   |  
|Repayments of Federal Home Loan Bank advances                                            |  |                                 | (25,286 | ) |      |   | (20,532 | )
|Cash dividends on common stock                                                           |  |                                 | (250    | ) |      |   |        |  
|Treasury stock purchased                                                                 |  |                                 | (74     | ) |      |   | (68     | )
|                                                                                         |  |                                 |         |   |      |   |         |  
|Net cash provided by financing activities                                                |  |                                 | 11,361  |   |      |   | 18,127  |  
|                                                                                         |  |                                 |         |   |      |   |         |  



4



---

##### Table of Contents



SI FINANCIAL GROUP,
INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(In Thousands/Unaudited)



|                                                 |  |                                 |        |  |      |   |        | 
|------------------------------------------------ |  | ------------------------------- | ------ |  | ---- | - | ------ | 
|                                                 |  | Nine Months Ended September 30, |       
|                                                 |  | 2010                            |        |  | 2009 |  
|Net change in cash and cash equivalents          |  | $                               | 27,654 |  |      | $ | 15,660 | 
|Cash and cash equivalents at beginning of period |  |                                 | 24,204 |  |      |   | 23,203 | 
|                                                 |  |                                 |        |  |      |   |        | 
|Cash and cash equivalents at end of period       |  | $                               | 51,858 |  |      | $ | 38,863 | 
|                                                 |  |                                 |        |  |      |   |        | 
|                                                 |  |                                
|Supplemental cash flow information:              |  |                                 |        |  |      |   |        | 
|Interest paid                                    |  | $                               | 10,672 |  |      | $ | 14,653 | 
|Income taxes paid, net                           |  |                                 | 204    |  |      |   | 731    | 
|Transfer of loans to other real estate owned     |  |                                 | 1,794  |  |      |   | 2,691  | 

Branch sale:

Cash paid for the disposition of net liabilities related to the sale of the branch office located in Gales Ferry, Connecticut in
January 2009 were as follows:



|                  |  |   |       | 
|----------------- |  | - | ----- | 
|Assets:           |  |   |       | 
|Loans receivable  |  | $ | 3     | 
|Fixed assets, net |  |   | 950   | 
|Other assets      |  |   | 96    | 
|                  |  |   |       | 
|Total assets      |  |   | 1,049 | 
|                  |  |   |       | 
|                  | 
|Liabilities:      |  |   |       | 
|Deposits          |  |   | 1,668 | 
|                  |  |   |       | 
|Total liabilities |  |   | 1,668 | 
|                  |  |   |       | 
|                  | 
|Net liabilities   |  | $ | 619   | 
|                  |  |   |       | 

See accompanying notes to unaudited interim consolidated financial statements.



5



---

##### Table of Contents



SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009
AND DECEMBER 31, 2009



NOTE 1.
NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

SI Financial Group, Inc. (the Company) is the holding company for Savings Institute Bank and Trust Company (the Bank). Established
in 1842, the Bank is a community-oriented financial institution headquartered in Willimantic, Connecticut. The Bank provides a variety of financial services to individuals, businesses and municipalities through its twenty-one offices in eastern
Connecticut. Its primary products include savings, checking and certificate of deposit accounts, residential and commercial mortgage loans, commercial business loans and consumer loans. In addition, wealth management services, which include trust,
financial planning, life insurance and investment services, are offered to individuals and businesses through the Banks Connecticut offices. SI Trust Servicing, the third-party provider of trust outsourcing services for community banks,
expands the wealth management products offered by the Bank, and offers trust services to other community banks. The Company does not conduct any material business other than owning all of the stock of the Bank and making payments on the subordinated
debentures it holds.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank, and the Banks wholly-owned subsidiaries, 803 Financial Corp., SI
Mortgage Company and SI Realty Company, Inc. All significant intercompany accounts and transactions have been eliminated.

Basis of
Financial Statement Presentation

The interim consolidated financial statements and related notes have been prepared in accordance
with accounting principles generally accepted in the United States of America (GAAP) for interim financial information, with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission
(SEC) and general practices within the banking industry. Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been omitted. Information in the accompanying interim consolidated
financial statements and notes to the financial statements of the Company as of September 30, 2010 and for the three and nine months ended September 30, 2010 and 2009 is unaudited. These unaudited interim consolidated financial statements
and related notes should be read in conjunction with the audited financial statements of the Company and the accompanying notes for the year ended December 31, 2009 contained in the Companys Form 10-K.

Interim financial statements are subject to possible adjustment in connection with the annual audit of the Company for the year ending December 31,
2010. In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect all of the adjustments, consisting only of normal and recurring adjustments, necessary for a fair presentation of the financial
condition, results of operations and cash flows as of and for the period covered herein. The results of operations for the three and nine months ended September 30, 2010 are not necessarily indicative of the operating results for the year
ending December 31, 2010.

In preparing the consolidated financial statements, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities, as of the date of the balance sheets and reported amounts of revenues and expenses for the periods presented. Actual results could
differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, other-than-temporary impairment (OTTI) of securities,
deferred income taxes and the impairment of long-lived assets.



6



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







Reclassifications

Certain amounts in the Companys 2009 consolidated financial statements have been reclassified to conform to the 2010
presentation. Income statement amounts totaling $417,000 and $978,000 of net deferred loan origination fees and costs were reclassified from salaries and benefits expense to loan interest and fee income and mortgage banking fees for the three and
nine months ended September 30, 2009, respectively. Such reclassifications had no effect on net income.

Derivative Financial
Instruments

Derivative financial instruments are recognized as assets and liabilities on the consolidated balance sheet and
measured at fair value.

Interest Rate Swap Agreement

The Company uses an interest rate swap agreement, as part of its interest rate risk management strategy, to hedge various exposures or to modify interest rate characteristics of certain balance sheet
accounts. Interest rate swaps are contracts in which a series of interest rate flows are exchanged over a prescribed period. The notional amount on which the interest payments are based is not exchanged. The Companys swap agreement is a
derivative instrument and generally converts a portion of the Companys variable-rate debt to a fixed rate.

The Company has
characterized its interest rate swap as a cash flow hedge. Cash flow hedges are used to minimize the variability in cash flows of assets or liabilities, or forecasted transactions caused by interest rate fluctuations, and are recorded at fair value
in other assets or liabilities within the Companys balance sheets. Changes in the fair value of these cash flow hedges are initially recorded as a component of other comprehensive income and subsequently reclassified into earnings when the
hedged transaction affects earnings. The ineffective portion of the gain or loss on derivative instrument, if any, is recognized in earnings.

Interest rate derivative financial instruments receive hedge accounting treatment only if they are designated as a hedge and are expected to be, and are,
effective in substantially reducing interest rate risk arising from the assets and liabilities identified as exposing the Company to risk. Those derivative financial instruments that do not meet specified hedging criteria would be recorded at fair
value with changes in fair value recorded in earnings. If periodic assessment indicates derivatives no longer provide an effective hedge, the derivative contracts would be closed out and settled, or classified as a trading activity.

For cash flow hedges, the net settlement (upon close-out or termination) that offsets changes in the value of the hedged debt is deferred and amortized
into net interest income over the life of the hedged debt. The portion, if any, of the net settlement amount that did not offset changes in the value of the hedged asset or liability is recognized immediately in noninterest income.

Cash flows resulting from the derivative financial instruments that are accounted for as hedges of assets and liabilities are classified in the cash flow
statement in the same category as the cash flows of the items being hedged.

Trading Activities

Securities that are held principally for resale in the near term are recorded in the trading securities account at fair value with changes in fair value
recorded in earnings. Interest and dividends are included in net interest income.



7



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







Recent Accounting
Pronouncements

Transfers of Financial Assets  In June 2009, the Financial Accounting Standards Board
(FASB) issued new requirements related to the accounting for transfers of financial assets, including securitization transactions. These requirements: (1) eliminate the concept of a qualifying special-purpose entity, (2) change
the requirements for derecognizing financial assets and (3) require additional disclosures to enhance information reported to users of financial statements by providing greater transparency about transfers of financial assets and an
entitys continuing involvement in transferred financial assets. These requirements were effective for a reporting entitys first annual reporting period that begins after November 15, 2009. Transfers of financial assets occurring on
or after the effective date are subject to the new requirements. The Company adopted these new requirements effective January 1, 2010, which did not have a material impact on the Companys consolidated financial statements.

Fair Value Measurement Disclosures  In January 2010, the FASB amended its standards related to the disclosure of fair value measurements to
require: (1) separate disclosure of significant amounts transferred in and out of Levels 1 and 2 fair value measurement categories, (2) a reconciliation of activity in the Level 3 fair value measurement category to present separately
information relating to purchases, sales, issuances and settlements, (3) greater disaggregation of the assets and liabilities for which fair value measurements are presented and (4) expanded disclosure of the valuation techniques and
inputs used to measure assets and liabilities in Levels 2 and 3 fair value measurement categories. The Company adopted these amendments effective January 1, 2010, with the exception of the requirement related to the reconciliation of activity
in Level 3 fair value measurement category, which is effective for fiscal years beginning after December 15, 2010. The adoption of this amendment did not have a material impact on the Companys consolidated financial statements.

Subsequent Events  In February 2010, the FASB amended its standard to require SEC filers to evaluate subsequent events through
the date the financial statements are issued and eliminates the requirement to disclose the evaluation date in both issued and revised financial statements to alleviate potential conflicts with SEC requirements. This amendment was effective upon
issuance and did not have a material impact on the Companys consolidated financial statements.

Scope Exception Related to Embedded
Credit Derivatives In March 2010, the FASB amended its standards related to derivatives and hedging to clarify that the only form of an embedded credit derivative that is exempt from embedded derivative bifurcation requirements are those
that relate to the subordination of one financial instrument to another. As a result, entities that have contracts containing an embedded credit derivative feature in a form other than such subordination may need to separately account for the
embedded credit derivative feature. Upon initially adopting the amendments of this update, an entity may elect the fair value option for any investment in a beneficial interest in a securitized financial asset. The provisions of the update became
effective on July 1, 2010. The Company recorded a cumulative effect adjustment for a change in accounting principle as a reduction to retained earnings and an increase in accumulated other comprehensive income of $652,000 related to the
adoption of this update.

Effect of a Loan Modification When the Loan Is Part of a Pool That is Accounted for as a Single Asset - In
April 2010, the FASB issued guidance on accounting for acquired loans that have evidence of credit deterioration upon acquisition. It allows acquired assets with common risk characteristics to be accounted for in the aggregate as a
pool. This update is effective for modifications of loans accounted for with pools in the first interim or annual period ending on or after July 15, 2010. The adoption of this update did not have a material impact on the Companys
consolidated financial statements.

Credit Quality of Financing Receivables and the Allowance for Credit Losses -In July 2010, the
FASB issued guidance requiring additional disclosures that facilitate financial statement users evaluation of: (1) the nature of credit risk inherent in the entitys portfolio of financing receivables, (2) how that risk is
analyzed and assessed in arriving at the allowance for credit losses and (3) the changes and reasons for those



8



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009





changes in the allowance for credit losses. For public entities, the disclosures as of the end of a reporting period are effective for interim and annual reporting periods ending on or after
December 15, 2010 and the disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning on or after December 15, 2010. This amendment is expected to have a significant
impact on the disclosures in Companys consolidated financial statements.

NOTE 2. EARNINGS (LOSS) PER SHARE

Basic net income (loss) per share is calculated by dividing the net income (loss) available to common stockholders by the weighted average number of
common shares outstanding during the period. Unvested restricted shares are considered outstanding in the computation of basic earnings per share since the shares participate in dividends and the right to the dividends are non-forfeitable. Diluted
net income (loss) per share is computed in a manner similar to basic net income per share except that the weighted average number of shares outstanding is increased to include the incremental common shares (as computed using the treasury stock
method) that would have been outstanding if all potentially dilutive common stock equivalents were issued during the period. The Companys common stock equivalents relate solely to stock options. Treasury shares and unallocated common shares
held by the Banks Employee Stock Ownership Plan (ESOP) are not deemed outstanding for earnings per share calculations.

Anti-dilutive shares include common stock equivalents with weighted average exercise prices in excess of the weighted average market value for the
periods presented. For the three and nine months ended September 30, 2009, all common stock equivalents were anti-dilutive and were not included in the computation of diluted earnings per share. The Company had weighted average anti-dilutive
options outstanding of 426,750 and 433,640 for the three and nine months ended September 30, 2010, respectively, and 468,837 and 473,271 for the three and nine months ended September 30, 2009, respectively. The computation of earnings per
share is as follows:



|                                             |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|-------------------------------------------- |  | -------------------------------- | ---------- |  | ------------------------------- | - | ---------- | ---- |  | - | ---------- |  |  | - | ---------- | -
|                                             |  | Three MonthsEnded 
September 30, |            |  | Nine MonthsEnded 
September 30, |  
|(Dollars in Thousands, Except Share Amounts) |  | 2010                             |            |  | 2009                            |   |            | 2010 |  |   | 2009       | 
|Net income (loss)                            |  | $                                | 838        |  |                                 | $ | 378        |      |  | $ | 2,044      |  |  | $ | (185       | )
|                                             |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|                                             |  |                                  |            | 
|Weighted average common shares outstanding:  |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|Basic                                        |  |                                  | 11,470,777 |  |                                 |   | 11,450,188 |      |  |   | 11,468,498 |  |  |   | 11,447,940 |  
|Effect of dilutive stock options             |  |                                  | 11,212     |  |                                 |   |           |      |  |   | 6,816      |  |  |   |           |  
|                                             |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|Diluted                                      |  |                                  | 11,481,989 |  |                                 |   | 11,450,188 |      |  |   | 11,475,314 |  |  |   | 11,447,940 |  
|                                             |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|                                             |  |                                  |            | 
|Net income (loss) per share:                 |  |                                  |            |  |                                 |   |            |      |  |   |            |  |  |   |            |  
|Basic                                        |  | $                                | 0.07       |  |                                 | $ | 0.03       |      |  | $ | 0.18       |  |  | $ | (0.02      | )
|Diluted                                      |  | $                                | 0.07       |  |                                 | $ | 0.03       |      |  | $ | 0.18       |  |  | $ | (0.02      | )

NOTE 3. SECURITIES

Trading securities:

During the
third quarter of 2010, the Company elected to fair value two collateralized debt obligations, previously reported as available for sale securities, and report them as trading securities in accordance with applicable guidance. These securities had an
amortized cost of $526,000 and $1.7 million and fair value of $526,000 and $739,000 at September 30, 2010 and December 31, 2009, respectively. Cumulative unrealized losses at the date of election totaling $652,000 were reclassified from
accumulated other comprehensive income to retained earnings as a cumulative effect adjustment resulting from a change in accounting principle. The Company does not purchase securities with the intent of selling them in the near term, thus there are
no other securities in the trading portfolio. For the nine months ended September 30, 2010 and 2009, the net losses recognized on trading activities were $129,000 and $0, respectively.



9



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







Available for sale
securities:

The amortized cost, gross unrealized gains and losses and approximate fair values of available for sale securities at
September 30, 2010 and December 31, 2009 are as follows:



|                                                |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|----------------------------------------------- |  | ------------------ | ------- |  | -------------------- | - | ----- | --------------------- |  | - | --------- | - |  | - | ------- | 
|                                                |  | September 30, 2010 |        
|(In thousands)                                  |  | AmortizedCost
(1)  |         |  | GrossUnrealizedGains |   |       | GrossUnrealizedLosses |  |   | FairValue |  
|Debt Securities:                                |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|U.S. Government and agency obligations          |  | $                  | 24,799  |  |                      | $ | 336   |                       |  | $ | (10       | ) |  | $ | 25,125  | 
|Government-sponsored enterprises                |  |                    | 13,079  |  |                      |   | 365   |                       |  |   |          |   |  |   | 13,444  | 
|Mortgage-backed securities:(2)                  |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Agency - residential                            |  |                    | 89,568  |  |                      |   | 3,574 |                       |  |   | (79       | ) |  |   | 93,063  | 
|Non-agency - residential                        |  |                    | 12,466  |  |                      |   | 238   |                       |  |   | (772      | ) |  |   | 11,932  | 
|Non-agency - HELOC                              |  |                    | 4,029   |  |                      |   |      |                       |  |   | (678      | ) |  |   | 3,351   | 
|Corporate debt securities                       |  |                    | 14,502  |  |                      |   | 322   |                       |  |   | (58       | ) |  |   | 14,766  | 
|Collateralized debt obligations                 |  |                    | 6,476   |  |                      |   |      |                       |  |   | (2,256    | ) |  |   | 4,220   | 
|Obligations of state and political subdivisions |  |                    | 5,755   |  |                      |   | 279   |                       |  |   |          |   |  |   | 6,034   | 
|Tax-exempt securities                           |  |                    | 210     |  |                      |   | 6     |                       |  |   |          |   |  |   | 216     | 
|Foreign government securities                   |  |                    | 100     |  |                      |   |      |                       |  |   |          |   |  |   | 100     | 
|                                                |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Total debt securities                           |  |                    | 170,984 |  |                      |   | 5,120 |                       |  |   | (3,853    | ) |  |   | 172,251 | 
|                                                |  |                    |         | 
|Equity securities:                              |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Equity securities - financial services          |  |                    | 1,024   |  |                      |   |      |                       |  |   | (27       | ) |  |   | 997     | 
|                                                |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|                                                |  |                    |         | 
|Total available for sale securities             |  | $                  | 172,008 |  |                      | $ | 5,120 |                       |  | $ | (3,880    | ) |  | $ | 173,248 | 
|                                                |  |                    |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 



|(1) | Net of OTTI write-downs recognized in earnings.
|--- | -----------------------------------------------

|(2) | Agency securities refer to debt obligations issued or guaranteed by government corporations or government-sponsored enterprises (GSEs).
Non-agency securities, or private-label securities, are the sole obligation of their issuer and are not guaranteed by one of the GSEs or the U.S. Government.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







|                                                |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|----------------------------------------------- |  | ----------------- | ------- |  | -------------------- | - | ----- | --------------------- |  | - | --------- | - |  | - | ------- | 
|                                                |  | December 31, 2009 |        
|(In thousands)                                  |  | AmortizedCost
(1) |         |  | GrossUnrealizedGains |   |       | GrossUnrealizedLosses |  |   | FairValue |  
|Debt Securities:                                |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|U.S. Government and agency obligations          |  | $                 | 35,945  |  |                      | $ | 393   |                       |  | $ | (109      | ) |  | $ | 36,229  | 
|Government-sponsored enterprises                |  |                   | 13,980  |  |                      |   | 137   |                       |  |   | (82       | ) |  |   | 14,035  | 
|Mortgage-backed securities:(2)                  |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Agency - residential                            |  |                   | 89,751  |  |                      |   | 3,467 |                       |  |   | (119      | ) |  |   | 93,099  | 
|Non-agency - residential                        |  |                   | 18,690  |  |                      |   |      |                       |  |   | (2,471    | ) |  |   | 16,219  | 
|Non-agency - HELOC                              |  |                   | 4,328   |  |                      |   |      |                       |  |   | (2,132    | ) |  |   | 2,196   | 
|Corporate debt securities                       |  |                   | 6,979   |  |                      |   | 355   |                       |  |   | (13       | ) |  |   | 7,321   | 
|Collateralized debt obligations                 |  |                   | 8,153   |  |                      |   | 1     |                       |  |   | (3,116    | ) |  |   | 5,038   | 
|Obligations of state and political subdivisions |  |                   | 5,003   |  |                      |   | 145   |                       |  |   | (17       | ) |  |   | 5,131   | 
|Tax-exempt securities                           |  |                   | 3,210   |  |                      |   | 9     |                       |  |   |          |   |  |   | 3,219   | 
|Foreign government securities                   |  |                   | 100     |  |                      |   |      |                       |  |   |          |   |  |   | 100     | 
|                                                |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Total debt securities                           |  |                   | 186,139 |  |                      |   | 4,507 |                       |  |   | (8,059    | ) |  |   | 182,587 | 
|                                                |  |                   |         | 
|Equity securities:                              |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|Equity securities - financial services          |  |                   | 1,043   |  |                      |   | 19    |                       |  |   | (87       | ) |  |   | 975     | 
|                                                |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 
|                                                |  |                   |         | 
|Total available for sale securities             |  | $                 | 187,182 |  |                      | $ | 4,526 |                       |  | $ | (8,146    | ) |  | $ | 183,562 | 
|                                                |  |                   |         |  |                      |   |       |                       |  |   |           |   |  |   |         | 



|(1) | Net of OTTI write-downs recognized in earnings, other than such noncredit-related amounts reclassified on January 1, 2009 as a cumulative effect
adjustment for a change in accounting principle.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Agency securities refer to debt obligations issued or guaranteed by government corporations or government-sponsored enterprises (GSEs).
Non-agency securities, or private-label securities, are the sole obligation of their issuer and are not guaranteed by one of the GSEs or the U.S. Government.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The amortized cost and fair value of debt securities by contractual maturities at September 30, 2010 are presented below. Actual maturities of mortgage-backed securities may differ from contractual
maturities because the mortgages underlying the securities may be called or repaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following
maturity summary.



|                            |  |               |         |  |           |   |         | 
|--------------------------- |  | ------------- | ------- |  | --------- | - | ------- | 
|(In thousands)              |  | AmortizedCost |         |  | FairValue |  
|Within 1 year               |  | $             | 2,614   |  |           | $ | 2,663   | 
|After 1 but within 5 years  |  |               | 26,971  |  |           |   | 27,735  | 
|After 5 but within 10 years |  |               | 12,041  |  |           |   | 12,114  | 
|After 10 years              |  |               | 23,295  |  |           |   | 21,393  | 
|                            |  |               |         |  |           |   |         | 
|                            |  |               | 64,921  |  |           |   | 63,905  | 
|Mortgage-backed securities  |  |               | 106,063 |  |           |   | 108,346 | 
|                            |  |               |         |  |           |   |         | 
|Total debt securities       |  | $             | 170,984 |  |           | $ | 172,251 | 
|                            |  |               |         |  |           |   |         | 



11



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







The following is a summary of
realized gains and losses on the sale of securities for the three and nine months ended September 30, 2010 and 2009:



|                                      |  |                                 |     |  |                                |   |      |      |  |   |       |   |  |   |      |  
|------------------------------------- |  | ------------------------------- | --- |  | ------------------------------ | - | ---- | ---- |  | - | ----- | - |  | - | ---- | -
|                                      |  | Three MonthsEnded September 30, |     |  | Nine MonthsEnded September 30, |  
|(In thousands)                        |  | 2010                            |     |  | 2009                           |   |      | 2010 |  |   | 2009  |  
|                                      |  |                                 |     | 
|Gross gains on sales                  |  | $                               | 197 |  |                                | $ | 153  |      |  | $ | 1,096 |   |  | $ | 634  |  
|Gross losses on sales                 |  |                                 |    |  |                                |   | (280 | )    |  |   | (218  | ) |  |   | (507 | )
|                                      |  |                                 |     |  |                                |   |      |      |  |   |       |   |  |   |      |  
|Net gain (loss) on sale of securities |  | $                               | 197 |  |                                | $ | (127 | )    |  | $ | 878   |   |  | $ | 127  |  
|                                      |  |                                 |     |  |                                |   |      |      |  |   |       |   |  |   |      |  

Proceeds from the sale of available for sale securities were $6.3 million and $40.1 million for the three and nine months
ended September 30, 2010, respectively, and were $4.1 million and $13.6 million for the three and nine months ended September 30, 2009, respectively.

The following tables present information pertaining to securities with gross unrealized losses at September 30, 2010 and December 31, 2009, aggregated by investment category and length of time
the individual securities have been in a continuous unrealized loss position.



|                                       |  |                     |        |  |                   |   |     |           |  |   |                  |  |  |           |       |  |                  |   |        |  |  |   |       | 
|-------------------------------------- |  | ------------------- | ------ |  | ----------------- | - | --- | --------- |  | - | ---------------- |  |  | --------- | ----- |  | ---------------- | - | ------ |  |  | - | ----- | 
|September 30, 2010:                    |  | Less Than 12 Months |        |  | 12 Months Or More |   |     | Total     | 
|(In thousands)                         |  | FairValue           |        |  | UnrealizedLosses  |   |     | FairValue |  |   | UnrealizedLosses |  |  | FairValue |       |  | UnrealizedLosses |  
|                                       |  |                     |        |  |                   |  
|U.S. Government and agency obligations |  | $                   |       |  |                   | $ |    |           |  | $ | 947              |  |  | $         | 10    |  |                  | $ | 947    |  |  | $ | 10    | 
|Mortgage-backed securities:            |  |                     |        |  |                   |   |     |           |  |   |                  |  |  |           |       |  |                  |   |        |  |  |   |       | 
|Agency - residential                   |  |                     | 14,029 |  |                   |   | 79  |           |  |   |                 |  |  |           |      |  |                  |   | 14,029 |  |  |   | 79    | 
|Non-agency - residential               |  |                     |       |  |                   |   |    |           |  |   | 7,092            |  |  |           | 772   |  |                  |   | 7,092  |  |  |   | 772   | 
|Non-agency - HELOC                     |  |                     |       |  |                   |   |    |           |  |   | 3,351            |  |  |           | 678   |  |                  |   | 3,351  |  |  |   | 678   | 
|Corporate debt securities              |  |                     | 3,785  |  |                   |   | 58  |           |  |   |                 |  |  |           |      |  |                  |   | 3,785  |  |  |   | 58    | 
|Collateralized debt obligations        |  |                     | 84     |  |                   |   | 3   |           |  |   | 4,136            |  |  |           | 2,253 |  |                  |   | 4,220  |  |  |   | 2,256 | 
|Equity securities - financial services |  |                     | 240    |  |                   |   | 15  |           |  |   | 747              |  |  |           | 12    |  |                  |   | 987    |  |  |   | 27    | 
|                                       |  |                     |        |  |                   |   |     |           |  |   |                  |  |  |           |       |  |                  |   |        |  |  |   |       | 
|Total                                  |  | $                   | 18,138 |  |                   | $ | 155 |           |  | $ | 16,273           |  |  | $         | 3,725 |  |                  | $ | 34,411 |  |  | $ | 3,880 | 
|                                       |  |                     |        |  |                   |   |     |           |  |   |                  |  |  |           |       |  |                  |   |        |  |  |   |       | 



|                                                |  |                     |        |  |                   |   |       |       |  |   |            |  |  |       |       |  |            |   |        |  |  |   |       | 
|----------------------------------------------- |  | ------------------- | ------ |  | ----------------- | - | ----- | ----- |  | - | ---------- |  |  | ----- | ----- |  | ---------- | - | ------ |  |  | - | ----- | 
|December 31, 2009:                              |  | Less Than 12 Months |        |  | 12 Months Or More |   |       | Total | 
|                                                |  | Fair                |        |  | Unrealized        |   |       | Fair  |  |   | Unrealized |  |  | Fair  |       |  | Unrealized |  
|(In thousands)                                  |  | Value               |        |  | Losses            |   |       | Value |  |   | Losses     |  |  | Value |       |  | Losses     |  
|                                                |  |                     |        |  |                   |  
|U.S. Government and agency obligations          |  | $                   | 17,114 |  |                   | $ | 90    |       |  | $ | 1,631      |  |  | $     | 19    |  |            | $ | 18,745 |  |  | $ | 109   | 
|Government-sponsored enterprises                |  |                     | 5,899  |  |                   |   | 82    |       |  |   |           |  |  |       |      |  |            |   | 5,899  |  |  |   | 82    | 
|Mortgage-backed securities:                     |  |                     |        |  |                   |   |       |       |  |   |            |  |  |       |       |  |            |   |        |  |  |   |       | 
|Agency - residential                            |  |                     | 11,126 |  |                   |   | 119   |       |  |   |           |  |  |       |      |  |            |   | 11,126 |  |  |   | 119   | 
|Non-agency - residential                        |  |                     | 5,094  |  |                   |   | 80    |       |  |   | 11,125     |  |  |       | 2,391 |  |            |   | 16,219 |  |  |   | 2,471 | 
|Non-agency - HELOC                              |  |                     |       |  |                   |   |      |       |  |   | 2,196      |  |  |       | 2,132 |  |            |   | 2,196  |  |  |   | 2,132 | 
|Corporate debt securities                       |  |                     | 995    |  |                   |   | 13    |       |  |   |           |  |  |       |      |  |            |   | 995    |  |  |   | 13    | 
|Collateralized debt obligations                 |  |                     | 1,337  |  |                   |   | 826   |       |  |   | 3,613      |  |  |       | 2,290 |  |            |   | 4,950  |  |  |   | 3,116 | 
|Obligations of state and political subdivisions |  |                     | 483    |  |                   |   | 17    |       |  |   |           |  |  |       |      |  |            |   | 483    |  |  |   | 17    | 
|Equity securities - financial services          |  |                     | 201    |  |                   |   | 62    |       |  |   | 734        |  |  |       | 25    |  |            |   | 935    |  |  |   | 87    | 
|                                                |  |                     |        |  |                   |   |       |       |  |   |            |  |  |       |       |  |            |   |        |  |  |   |       | 
|Total                                           |  | $                   | 42,249 |  |                   | $ | 1,289 |       |  | $ | 19,299     |  |  | $     | 6,857 |  |            | $ | 61,548 |  |  | $ | 8,146 | 
|                                                |  |                     |        |  |                   |   |       |       |  |   |            |  |  |       |       |  |            |   |        |  |  |   |       | 



12



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







Management evaluates securities
for OTTI at least on a quarterly basis and more frequently when economic or market conditions warrant such an evaluation. The evaluation is based upon factors such as the creditworthiness of the issuers/guarantors, the underlying collateral, if
applicable, and the continuing performance of the securities. Management also evaluates other facts and circumstances that may be indicative of an OTTI condition. These include, but are not limited to, an evaluation of the type of security, length
of time and extent to which the fair value has been less than cost and near-term prospects of the issuers. Marketable equity securities are evaluated for OTTI based on the severity and duration of the impairment and, if deemed to be
other-than-temporary, the declines in fair value are reflected in earnings as realized losses. For debt securities, OTTI is required to be recognized if: (1) the Company intends to sell the security; (2) it is more likely than
notthat the Company will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of expected cash flows is not sufficient to recover the entire amortized cost basis. For all impaired
debt securities that the Company intends to sell, or more likely than not will be required to sell, the full amount of the depreciation is recognized as OTTI through earnings. Credit-related OTTI for all other impaired debt securities is recognized
through earnings. Noncredit-related OTTI for such debt securities is recognized in other comprehensive income, net of applicable taxes.

At
September 30, 2010, thirty-one debt securities with gross unrealized losses had aggregate depreciation of 10.34% of the Companys amortized cost basis. The majority of the unrealized losses related to the Companys non-agency
mortgage-backed securities and collateralized debt obligations as discussed below.

Debt Securities:

U.S. Government and Agency Obligations and Government-Sponsored Enterprises. The unrealized losses on the
Companys U.S. Government and agency obligations and government-sponsored enterprises related primarily to a widening of the rate spread to comparable treasury securities. The contractual terms of these investments do not permit the issuer to
settle the securities at a price less than the amortized cost basis of the investments. Because the decline in market value is attributable to changes in interest rates and not credit quality and because the Company does not intend to sell these
securities and it is not more likely than not that the Company will be required to sell the securities before their anticipated recovery, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at
September 30, 2010.

Mortgage-backed Securities  Agency - Residential.The unrealized losses on the
Companys agencyresidential mortgage-backed securities were caused by increases in the rate spread to comparable treasury securities. The Company does not expect these securities to settle at a price less than the amortized cost basis of
the investments. Because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before the recovery of their amortized cost basis, which may be at maturity,
the Company does not consider these investments to be other-than-temporarily impaired at September 30, 2010.

Mortgage-backed Securities - Non-agency - Residential.The unrealized losses on the Companys non-agency-residential
mortgage-backed securities are primarily due to the fact that these securities continue to trade well below historic levels, particularly those backed by jumbo or hybrid loan collateral. In particular, three non-agency mortgage-backed securities
displayed market pricing below book value and were rated below investment grade at September 30, 2010. At September 30, 2010, management evaluated credit rating details for the tranche owned, as well as credit information on subordinate
tranches, potential future credit losses and loss analyses. Additionally, management reviewed reports prepared by an independent third party for certain non-agency mortgage-backed securities. The Company previously recorded OTTI on one of these
non-agency mortgage-backed securities totaling $899,000 related to credit and recognized additional credit-related losses of $160,000 during the quarter ended September 30, 2010. The Company did not record any further impairment losses at
September 30, 2010 because the Company does not intend to sell the investments and it is not



13



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009





more likely than not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. See the table of non-agency mortgage-backed
securities rated below investment grade as of September 30, 2010 for more details.

Mortgage-backed Securities -
Non-agency - HELOC.The unrealized loss on the Companys non-agency - HELOC mortgage-backed security is related to one security whose market has been illiquid. This security is collateralized by home equity lines of credit secured by first
and second liens and insured by Financial Security Assurance. At September 30, 2010, management evaluated credit rating details, collateral support and loss analyses. All of the unrealized losses on this security relate to factors other than
credit. Because the Company does not intend to sell this security and it is not more likely than not that the Company will be required to sell this security before the recovery of its amortized cost basis, which may be at maturity, the Company did
not record an impairment loss at September 30, 2010.

Collateralized Debt Obligations. The unrealized
losses on the Companys collateralized debt obligations related to investments in pooled trust preferred securities (PTPS). The PTPS market continues to experience significant declines in market value as a result of market
saturation. Transactions for PTPS have been limited and have occurred primarily as a result of distressed or forced liquidation sales.

Management evaluated current credit ratings, credit support and stress testing for future defaults related to the Companys PTPS. Management also reviewed analytics provided by the trustee and
independent OTTI review and associated cash flow analyses performed by an independent third party. The unrealized losses on the Companys PTPS investments were caused by a lack of liquidity, credit downgrades and decreasing credit support. The
increased number of bank and insurance company failures has decreased the level of credit support for these investments. A number of lower tranche income issues have foregone payments or have received payment in kind through increased principal
allocations. The Company previously recorded OTTI losses on three PTPS investments totaling $1.2 million related to credit factors. During the third quarter, the Company elected to fair value two of these investments, which accounted for nearly all
of the previously recorded OTTI. At September 30, 2010, based on the existing credit profile, management does not believe that these investments will suffer from any further credit-related losses. Because the Company does not intend to sell the
investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company did not record additional impairment losses at
September 30, 2010. See the table of collateralized debt obligations rated below investment grade as of September 30, 2010 for more details.

Equity Securities:

The Companys investments in marketable
equity securities consist of common and preferred stock of companies in the financial services sector. Management evaluated the near-term prospects of the issuers and the Companys ability and intent to hold the investments for a reasonable
period of time sufficient for an anticipated recovery of fair value. Although the issuers have shown declines in earnings as a result of the weakened economy, no credit issues have been identified that cause management to believe that the declines
in market value are other-than-temporary at September 30, 2010.

As of September 30, 2010, for debt securities with OTTI losses, the
Company estimated the portion of loss attributable to credit using a discounted cash flow model in accordance with applicable guidance. Significant inputs for the non-agency mortgage-backed securities included the estimated cash flows of the
underlying collateral based on key assumptions, such as default rate, loss severity and prepayment rate. Assumptions used can vary widely from loan to loan, and are influenced by such factors as loan interest rate, geographical location of the
borrower, borrower characteristics and collateral type. Significant inputs for the collateralized debt obligations included estimated cash flows and prospective deferrals, defaults and recoveries based on the underlying seniority status and
subordination structure of the pooled trust



14



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009





preferred debt tranche at the time of measurement. Prospective deferral, default and recovery estimates affecting projected cash flows were based on an analysis of the underlying financial
condition of the individual issuers, with consideration of the accounts capital adequacy, credit quality, lending concentrations and other factors. All cash flow estimates were based on the securities tranche structure and contractual
rate and maturity terms. The Company utilized the services of a third-party valuation firm to obtain information about the structure in order to determine how the underlying collateral cash flows will be distributed to each security issued from the
structure. The present value of the expected cash flows was compared to the Companys holdings to determine the credit-related impairment loss, if any. To the extent that continued changes in interest rates, credit movements and other factors
that influence fair value of investments occur, the Company may be required to record additional impairment charges for OTTI in future periods.

The following table details the Companys non-agency mortgage-backed security holdings that are rated below investment grade as of
September 30, 2010 (dollars in thousands).



|         |  |          |  |               |       |  |                      |   |    |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                 |  |   |       |  |  |  |       | 
|-------- |  | -------- |  | ------------- | ----- |  | -------------------- | - | -- | --------------------- |  | - | --------- |  |  | ----------------------- | ----- |  | ---------------------------- |  | --- | ------------------------------- |  | - | ----- |  |  |  | ----- | 
|Security |  | Class(1) |  | AmortizedCost |       |  | GrossUnrealizedGains |   |    | GrossUnrealizedLosses |  |   | FairValue |  |  | LowestCreditRating 
(2) |       |  | TotalCredit-RelatedOTTI 
(3) |  |     | CreditSupportCoverageRatios (4) | 
|         |  |          |  |               |       |  |                      |  
|MBS 1    |  | SSNR, AS |  | $             | 3,053 |  |                      | $ |   |                       |  | $ | 406       |  |  | $                       | 2,647 |  |                              |  | CCC |                                 |  | $ |      |  |  |  | 0.816 | 
|MBS 2    |  | SSUP, AS |  |               | 388   |  |                      |   | 62 |                       |  |   |          |  |  |                         | 450   |  |                              |  | CC  |                                 |  |   | 1,059 |  |  |  | 0.351 | 
|MBS 3    |  | PT, AS   |  |               | 470   |  |                      |   | 8  |                       |  |   |          |  |  |                         | 478   |  |                              |  | CC  |                                 |  |   |      |  |  |  | 0.883 | 
|         |  |          |  |               |       |  |                      |   |    |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                 |  |   |       |  |  |  |       | 
|         |  |          |  | $             | 3,911 |  |                      | $ | 70 |                       |  | $ | 406       |  |  | $                       | 3,575 |  |                              |  |     |                                 |  | $ | 1,059 |  |  |  |       | 
|         |  |          |  |               |       |  |                      |   |    |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                 |  |   |       |  |  |  |       | 



|(1) | Class definitions:
PT - Pass Through, AS - Accelerated, SSNR - Super Senior and SSUP - Senior Support.
|--- | ------------------------------------------------------------------------------------------------------

|(2) | The Company utilized credit ratings provided by Moodys, S&P and Fitch in its evaluation of issuers.
|--- | ----------------------------------------------------------------------------------------------------

|(3) | The OTTI amounts
provided in the table represent cumulative credit loss amounts through September 30, 2010.
|--- | -----------------------------------------------------------------------------------------------------------

|(4) | The credit support
coverage ratio, which is the ratio that determines the multiple of credit support, is based on assumptions for the performance of the loans within the delinquency pipeline. The assumptions used are: current collateral support/((60 day delinquencies
× .60)+(90 day delinquencies × .70)+(foreclosures × 1.00) + (other real estate × 1.00)) × .40 for loss severity.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







The following table details the
Companys collateralized debt obligations that are rated below investment grade as of September 30, 2010 (dollars in thousands).



|         |  |       |  |               |       |  |                      |   |   |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                                     |  |   |       |  |  |  |      | 
|-------- |  | ----- |  | ------------- | ----- |  | -------------------- | - | - | --------------------- |  | - | --------- |  |  | ----------------------- | ----- |  | ---------------------------- |  | --- | --------------------------------------------------- |  | - | ----- |  |  |  | ---- | 
|Security |  | Class |  | AmortizedCost |       |  | GrossUnrealizedGains |   |   | GrossUnrealizedLosses |  |   | FairValue |  |  | LowestCreditRating 
(1) |       |  | TotalCredit-RelatedOTTI 
(2) |  |     | % of CurrentDefaults andDeferrals toTotalCollateral | 
|         |  |       |  |               |       |  |                      |  
|CDO 1    |  | B1    |  | $             | 1,000 |  |                      | $ |  |                       |  | $ | 362       |  |  | $                       | 638   |  |                              |  | CCC |                                                     |  | $ |      |  |  |  | 9.0  | 
|CDO 2    |  | B3    |  |               | 1,000 |  |                      |   |  |                       |  |   | 359       |  |  |                         | 641   |  |                              |  | CCC |                                                     |  |   |      |  |  |  | 9.0  | 
|CDO 3    |  | MEZ   |  |               | 88    |  |                      |   |  |                       |  |   | 3         |  |  |                         | 85    |  |                              |  | CC  |                                                     |  |   | 34    |  |  |  | 25.9 | 
|CDO 4(3) |  | B     |  |               | 526   |  |                      |   |  |                       |  |   |          |  |  |                         | 526   |  |                              |  | CC  |                                                     |  |   | 376   |  |  |  | 22.5 | 
|CDO 5(3) |  | C     |  |               |      |  |                      |   |  |                       |  |   |          |  |  |                         |      |  |                              |  | C   |                                                     |  |   | 809   |  |  |  | 35.5 | 
|CDO 6    |  | A2    |  |               | 2,631 |  |                      |   |  |                       |  |   | 857       |  |  |                         | 1,774 |  |                              |  | CCC |                                                     |  |   |      |  |  |  | 28.5 | 
|CDO 7    |  | A1    |  |               | 1,757 |  |                      |   |  |                       |  |   | 675       |  |  |                         | 1,082 |  |                              |  | CCC |                                                     |  |   |      |  |  |  | 30.4 | 
|         |  |       |  |               |       |  |                      |   |   |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                                     |  |   |       |  |  |  |      | 
|         |  |       |  | $             | 7,002 |  |                      | $ |  |                       |  | $ | 2,256     |  |  | $                       | 4,746 |  |                              |  |     |                                                     |  | $ | 1,220 |  |  |  |      | 
|         |  |       |  |               |       |  |                      |   |   |                       |  |   |           |  |  |                         |       |  |                              |  |     |                                                     |  |   |       |  |  |  |      | 



|(1) | The Company
utilized credit ratings provided by Moodys, S&P and Fitch in its evaluation of issuers.
|--- | ----------------------------------------------------------------------------------------------------

|(2) | The OTTI amounts
provided in the table represent cumulative credit loss amounts through September 30, 2010.
|--- | -----------------------------------------------------------------------------------------------------------

|(3) | These securities
were transferred from available for sale securities to trading securities during the quarter ended September 30, 2010.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------

The following table presents a roll-forward of the balance of credit losses on the Companys debt securities for which a portion of OTTI was
recognized in other comprehensive income for the three and nine months ended September 30, 2010.



|                                                                               |  |                                     |       |  |                                    |   |       | 
|------------------------------------------------------------------------------ |  | ----------------------------------- | ----- |  | ---------------------------------- | - | ----- | 
|(In thousands)                                                                 |  | Three MonthsEndedSeptember 30, 2010 |       |  | Nine MonthsEndedSeptember 30, 2010 |  
|                                                                               |  |                                    
|Balance at beginning of period                                                 |  | $                                   | 2,119 |  |                                    | $ | 1,787 | 
|Amounts related to credit for which OTTI losses were not previously recognized |  |                                     |      |  |                                    |   |      | 
|Additional credit losses for which OTTI losses were previously recognized      |  |                                     | 160   |  |                                    |   | 492   | 
|                                                                               |  |                                     |       |  |                                    |   |       | 
|                                                                               |  |                                    
|Balance at end of period                                                       |  | $                                   | 2,279 |  |                                    | $ | 2,279 | 
|                                                                               |  |                                     |       |  |                                    |   |       | 



16



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







NOTE 4. LOANS RECEIVABLE

The composition of the Companys loan portfolio at September 30, 2010 and December 31, 2009 is as follows:



|                                             |  |                   |         |   |                  |   |         |  
|-------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|(In thousands)                               |  | September 30,2010 |         |   | December 31,2009 |  
|Real estate loans:                           |  |                   |         |   |                  |   |         |  
|Residential - 1 to 4 family                  |  | $                 | 281,530 |   |                  | $ | 306,244 |  
|Multi-family and commercial                  |  |                   | 163,678 |   |                  |   | 159,781 |  
|Construction                                 |  |                   | 10,235  |   |                  |   | 11,400  |  
|                                             |  |                   |         |   |                  |   |         |  
|Total real estate loans                      |  |                   | 455,443 |   |                  |   | 477,425 |  
|                                             |  |                  
|Consumer loans:                              |  |                   |         |   |                  |   |         |  
|Home equity                                  |  |                   | 25,169  |   |                  |   | 22,573  |  
|Other                                        |  |                   | 3,394   |   |                  |   | 3,513   |  
|                                             |  |                   |         |   |                  |   |         |  
|Total consumer loans                         |  |                   | 28,563  |   |                  |   | 26,086  |  
|                                             |  |                  
|Commercial business loans:                   |  |                   |         |   |                  |   |         |  
|SBA & USDA guaranteed                        |  |                   | 95,683  |   |                  |   | 77,310  |  
|Other                                        |  |                   | 28,316  |   |                  |   | 30,239  |  
|                                             |  |                   |         |   |                  |   |         |  
|Total commercial business loans              |  |                   | 123,999 |   |                  |   | 107,549 |  
|                                             |  |                  
|Total loans                                  |  |                   | 608,005 |   |                  |   | 611,060 |  
|                                             |  |                  
|Deferred loan origination costs, net of fees |  |                   | 1,600   |   |                  |   | 1,523   |  
|Allowance for loan losses                    |  |                   | (4,996  | ) |                  |   | (4,891  | )
|                                             |  |                   |         |   |                  |   |         |  
|Loans receivable, net                        |  | $                 | 604,609 |   |                  | $ | 607,692 |  
|                                             |  |                   |         |   |                  |   |         |  

The following is a summary of information pertaining to impaired loans and nonaccrual loans.



|                                                  |  |                   |       |  |                  |   |       | 
|------------------------------------------------- |  | ----------------- | ----- |  | ---------------- | - | ----- | 
|(In thousands)                                    |  | September 30,2010 |       |  | December 31,2009 |  
|                                                  |  |                  
|Impaired loans without valuation allowance        |  | $                 | 2,781 |  |                  | $ | 2,107 | 
|Impaired loans with valuation allowance           |  |                   | 3,988 |  |                  |   | 967   | 
|                                                  |  |                   |       |  |                  |   |       | 
|Total impaired loans                              |  | $                 | 6,769 |  |                  | $ | 3,074 | 
|                                                  |  |                   |       |  |                  |   |       | 
|Valuation allowance related to impaired loans     |  | $                 | 449   |  |                  | $ | 267   | 
|                                                  |  |                   |       |  |                  |   |       | 
|Average recorded investment in impaired loans     |  | $                 | 5,966 |  |                  | $ | 7,808 | 
|                                                  |  |                   |       |  |                  |   |       | 
|Nonaccrual loans                                  |  | $                 | 4,208 |  |                  | $ | 3,007 | 
|                                                  |  |                   |       |  |                  |   |       | 
|Loans past due 90 days or more and still accruing |  | $                 |      |  |                  | $ |      | 
|                                                  |  |                   |       |  |                  |   |       | 

The Company reviews and establishes, if necessary, an allowance for certain impaired loans for the amount by which the
discounted cash flows (or fair value of collateral or observable market value) are lower than the carrying value of the loan. For the periods presented, the Company concluded that certain impaired loans required no valuation allowance as a result of
managements measurement of impairment.



17



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







NOTE 5. PREMISES AND EQUIPMENT

Premises and equipment at September 30, 2010 and December 31, 2009 are summarized as follows:



|                                          |  |                   |         |   |                  |   |         |  
|----------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|(In thousands)                            |  | September 30,2010 |         |   | December 31,2009 |  
|                                          |  |                  
|Land                                      |  | $                 | 2,098   |   |                  | $ | 2,098   |  
|Buildings                                 |  |                   | 6,059   |   |                  |   | 6,043   |  
|Leasehold improvements                    |  |                   | 7,786   |   |                  |   | 7,736   |  
|Furniture and equipment                   |  |                   | 10,989  |   |                  |   | 10,711  |  
|Construction in process                   |  |                   | 3       |   |                  |   |        |  
|                                          |  |                   |         |   |                  |   |         |  
|                                          |  |                   | 26,935  |   |                  |   | 26,588  |  
|Accumulated depreciation and amortization |  |                   | (14,751 | ) |                  |   | (13,622 | )
|                                          |  |                   |         |   |                  |   |         |  
|Premises and equipment, net               |  | $                 | 12,184  |   |                  | $ | 12,966  |  
|                                          |  |                   |         |   |                  |   |         |  

At September 30, 2010, construction in process related to incidental branch improvements.

NOTE 6. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

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

Components of
other comprehensive income for the nine months ended September 30, 2010 are as follows:



|                                                                        |  |                  |       |   |            |   |        |                  |  |   |       |  
|----------------------------------------------------------------------- |  | ---------------- | ----- | - | ---------- | - | ------ | ---------------- |  | - | ----- | -
|(In thousands)                                                          |  | Before TaxAmount |       |   | TaxEffects |   |        | Net of TaxAmount | 
|Securities:                                                             |  |                  |       |   |            |   |        |                  |  |   |       |  
|Unrealized holding gains on available for sale securities               |  | $                | 2,692 |   |            | $ | (915   | )                |  | $ | 1,777 |  
|Credit portion of OTTI losses recognized in net income                  |  |                  | 492   |   |            |   | (167   | )                |  |   | 325   |  
|Noncredit portion of OTTI losses on available for sale securities       |  |                  | 1,565 |   |            |   | (532   | )                |  |   | 1,033 |  
|Reclassification adjustment for gains recognized in net income          |  |                  | (878  | ) |            |   | 298    |                  |  |   | (580  | )
|                                                                        |  |                  |       |   |            |   |        |                  |  |   |       |  
|Unrealized holding gains on available for sale securities, net of taxes |  |                  | 3,871 |   |            |   | (1,316 | )                |  |   | 2,555 |  
|                                                                        |  |                  |       |   |            |   |        |                  |  |   |       |  
|Derivative instrument:                                                  |  |                  |       |   |            |   |        |                  |  |   |       |  
|Change in fair value of effective cash flow hedging derivative          |  |                  | (337  | ) |            |   | 114    |                  |  |   | (223  | )
|                                                                        |  |                  |       |   |            |   |        |                  |  |   |       |  
|Other comprehensive income                                              |  | $                | 3,534 |   |            | $ | (1,202 | )                |  | $ | 2,332 |  
|                                                                        |  |                  |       |   |            |   |        |                  |  |   |       |  



18



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







The components of accumulated
other comprehensive income (loss) included in stockholders equity are as follows:



|                                                                  |  |            |        |   |         |   |       |            |  |   |        |  
|----------------------------------------------------------------- |  | ---------- | ------ | - | ------- | - | ----- | ---------- |  | - | ------ | -
|September 30, 2010                                                |  | Before Tax |        |   | Tax     |   |       | Net of Tax | 
|(In thousands)                                                    |  | Amount     |        |   | Effects |   |       | Amount     | 
|                                                                  |  |            |       
|Net unrealized gains on securities                                |  | $          | 1,181  |   |         | $ | (402  | )          |  | $ | 779    |  
|Noncredit portion of OTTI losses on available for sale securities |  |            | 59     |   |         |   | (20   | )          |  |   | 39     |  
|Net unrealized loss on effective cash flow hedging derivatives    |  |            | (337   | ) |         |   | 114   |            |  |   | (223   | )
|                                                                  |  |            |        |   |         |   |       |            |  |   |        |  
|                                                                  |  |            |       
|Accumulated other comprehensive income                            |  | $          | 903    |   |         | $ | (308  | )          |  | $ | 595    |  
|                                                                  |  |            |        |   |         |   |       |            |  |   |        |  
|                                                                  |  |            |       
|December 31, 2009                                                 |  | Before Tax |        |   | Tax     |   |       | Net of Tax | 
|(In thousands)                                                    |  | Amount     |        |   | Effects |   |       | Amount     | 
|                                                                  |  |            |       
|Net unrealized gains on securities                                |  | $          | (1,992 | ) |         | $ | 597   |            |  | $ | (1,395 | )
|Noncredit portion of OTTI losses on available for sale securities |  |            | (1,506 | ) |         |   | 512   |            |  |   | (994   | )
|                                                                  |  |            |        |   |         |   |       |            |  |   |        |  
|                                                                  |  |            |       
|Accumulated other comprehensive loss                              |  | $          | (3,498 | ) |         | $ | 1,109 |            |  | $ | (2,389 | )
|                                                                  |  |            |        |   |         |   |       |            |  |   |        |  

NOTE 7. REGULATORY CAPITAL

The Bank is subject to various regulatory capital requirements administered by the Office of Thrift Supervision (the OTS), 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. As a savings and loan holding company regulated by the OTS,
the Company is not subject to any separate regulatory capital requirements.

At September 30, 2010 and December 31, 2009, the Bank
met all capital adequacy requirements to which it was subject and the Bank was considered well capitalized under regulatory guidelines at each of those dates. There are no conditions or events since then that management believes have
changed the Banks regulatory category.

The following is a summary of the Banks regulatory capital amounts and ratios as of
September 30, 2010 and December 31, 2009.



|                                |  |        |        |  |                             |  |       |                                                               |  |   |        |  |  |        |      |   |       |   |        |  |  |  |       |  
|------------------------------- |  | ------ | ------ |  | --------------------------- |  | ----- | ------------------------------------------------------------- |  | - | ------ |  |  | ------ | ---- | - | ----- | - | ------ |  |  |  | ----- | -
|September 30, 2010              |  | Actual |        |  | For CapitalAdequacyPurposes |  |       | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions | 
|(Dollars in Thousands)          |  | Amount |        |  | Ratio                       |  |       | Amount                                                        |  |   | Ratio  |  |  | Amount |      |   | Ratio |  
|                                |  |        |        |  |                             | 
|Total Risk-based Capital Ratio  |  | $      | 75,454 |  |                             |  | 14.96 | %                                                             |  | $ | 40,350 |  |  |        | 8.00 | % |       | $ | 50,437 |  |  |  | 10.00 | %
|Tier I Risk-based Capital Ratio |  |        | 70,557 |  |                             |  | 13.99 |                                                               |  |   | 20,174 |  |  |        | 4.00 |   |       |   | 30,260 |  |  |  | 6.00  |  
|Tier I Capital Ratio            |  |        | 70,557 |  |                             |  | 8.08  |                                                               |  |   | 34,929 |  |  |        | 4.00 |   |       |   | 43,662 |  |  |  | 5.00  |  
|Tangible Equity Ratio           |  |        | 70,557 |  |                             |  | 8.08  |                                                               |  |   | 13,098 |  |  |        | 1.50 |   |       |   | N/A    |  |  |  | N/A   |  



19



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







|                                |  |        |        |  |                             |  |       |                                                               |  |   |        |  |  |        |      |   |       |   |        |  |  |  |       |  
|------------------------------- |  | ------ | ------ |  | --------------------------- |  | ----- | ------------------------------------------------------------- |  | - | ------ |  |  | ------ | ---- | - | ----- | - | ------ |  |  |  | ----- | -
|December 31, 2009               |  | Actual |        |  | For CapitalAdequacyPurposes |  |       | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions | 
|(Dollars in Thousands)          |  | Amount |        |  | Ratio                       |  |       | Amount                                                        |  |   | Ratio  |  |  | Amount |      |   | Ratio |  
|                                |  |        |        |  |                             | 
|Total Risk-based Capital Ratio  |  | $      | 74,095 |  |                             |  | 14.30 | %                                                             |  | $ | 41,452 |  |  |        | 8.00 | % |       | $ | 51,815 |  |  |  | 10.00 | %
|Tier I Risk-based Capital Ratio |  |        | 69,201 |  |                             |  | 13.36 |                                                               |  |   | 20,719 |  |  |        | 4.00 |   |       |   | 31,078 |  |  |  | 6.00  |  
|Tier I Capital Ratio            |  |        | 69,201 |  |                             |  | 8.02  |                                                               |  |   | 34,514 |  |  |        | 4.00 |   |       |   | 43,143 |  |  |  | 5.00  |  
|Tangible Equity Ratio           |  |        | 69,201 |  |                             |  | 8.02  |                                                               |  |   | 12,943 |  |  |        | 1.50 |   |       |   | N/A    |  |  |  | N/A   |  

NOTE 8. INCOME TAXES

The Company does not have any uncertain tax positions as of September 30, 2010 which requires accrual or disclosure. In accordance
with the provisions of applicable accounting guidance, in future periods, the Company may record a liability for unrecognized tax benefits related to the recognition, derecognition or change in measurement of a tax position as a result of new tax
positions, changes in managements judgment about the level of uncertainty of existing tax positions, expiration of open income tax returns due to the statutes of limitation, status of examinations and litigation and legislative activity.

The Company has elected to report future interest and penalties related to unrecognized tax benefits, if any, as income tax expense in the
Companys consolidated statements of operations.

With limited exception, the Company is no longer subject to United States federal,
state and local income tax examinations by the tax authorities for the years prior to 2007.

NOTE 9. FAIR VALUE OF ASSETS AND LIABILITIES

Fair Value Hierarchy

The Company groups its financial assets and financial liabilities 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.



|         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|-------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level 1: |  | Valuation is based on quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities generally include debt and equity securities that are
traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.                                                                                                                
|         | 
|Level 2: |  | Valuation is based on observable inputs other than Level 1 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.

Determination of Fair Value

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The
fair value of a financial instrument is the price that would be



20



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009





received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market
prices. However, in many instances, there are no quoted market prices for the Companys various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other
valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the
instrument.

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



| |  |  | Cash and cash equivalents.The carrying amounts of cash and short-term instruments approximate the fair values based on the
short-term nature of the assets.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Trading securities. The Company holds two securities designated as trading securities. The determination of the fair value for these securities
is determined based on a discounted cash flow methodology. Certain inputs to the fair value calculation are unobservable and management determined that since an orderly and active market for these securities did not exist, the securities meet the
definition of Level 3 securities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Securities available for sale.Included in the available for sale category are both debt and equity securities. The securities measured at fair
value in Level 1 are based on quoted market prices in an active exchange market. Securities measured at fair value in Level 2 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. The Company utilizes Interactive Data Corporation (IDC), a third-party, nationally-recognized pricing service to estimate fair value measurements for the
majority of its portfolio. The pricing service evaluates each asset class based on relevant market information considering observable data but these prices do not represent binding quotes. The fair value prices on all investments are reviewed for
reasonableness by management, which resulted in no adjustments to the IDC pricing as of September 30, 2010. Securities measured at fair value in Level 3 include collateralized debt obligations that are backed by trust preferred securities
issued by banks, thrifts and insurance companies. Management determined that an orderly and active market for these securities and similar securities did not exist based on a significant reduction in trading volume and widening spreads relative to
historical levels. The Company estimates future cash flows discounted using a rate management believes is representative of current market conditions. Factors in determining the discount rate include the current level of deferrals and/or defaults
and changes in credit rating as described in Note 3 and the financial condition of the debtors within the underlying securities, broker quotes for securities with similar structure and credit risk, interest rate movements and pricing for new
issuances.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Federal Home Loan Bank stock.The carrying value of Federal Home Loan Bank (FHLB) stock approximates fair value based on the
redemption provisions of the Federal Home Loan Bank.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Loans held for sale.The fair value of loans held for sale is estimated using quoted market prices.
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Loans receivable. For variable rate loans which reprice frequently and have no significant change in credit risk, fair values are based on
carrying values. The fair value of fixed-rate loans are estimated by discounting the future cash flows using the year-end rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







| |  |  | Accrued interest receivable. The carrying amount of accrued interest approximates fair value.
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Deposits. The fair value of demand deposits, negotiable orders of withdrawal, regular savings, certain money market deposits and
mortgagors and investors escrow accounts is the amount payable on demand at the reporting date. The fair value of certificates of deposit and other time deposits is estimated using a discounted cash flow calculation that applies interest
rates currently being offered for deposits of similar remaining maturities to a schedule of aggregated expected maturities on such deposits.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Federal Home Loan Bank advances. The fair value of the advances is estimated using a discounted cash flow calculation that applies current FHLB
interest rates for advances of similar maturity to a schedule of maturities of such advances.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Junior subordinated debt owed to unconsolidated trust. Rates currently available for debt with similar terms and remaining maturities are used
to estimate fair value of existing debt.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Derivative liability. The fair value of the Companys interest rate swap is obtained from a third-party pricing service and is determined
using a discounted cash flow analysis on the expected cash flows of the derivative. The pricing analysis is based on observable inputs for the contractual term of the derivative, including the period to maturity and interest rate curves.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Off-balance sheet instruments. Fair values for off-balance sheet lending commitments are based on fees currently charged to enter into similar
agreements, taking into account the remaining terms of the agreements and the counterparties credit standings.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents assets and liabilities measured at fair value on a recurring basis as of September 30, 2010 and December 31, 2009. There were no liabilities measured at fair value
on a recurring basis at December 31, 2009. The Company had no significant transfers into or out of Levels 1, 2 or 3 during the nine months ended September 30, 2010.



|                                                |  |                    |       |  |         |   |         |         |  |   |       |  |  |   |         | 
|----------------------------------------------- |  | ------------------ | ----- |  | ------- | - | ------- | ------- |  | - | ----- |  |  | - | ------- | 
|                                                |  | September 30, 2010 |      
|(In thousands)                                  |  | Level 1            |       |  | Level 2 |   |         | Level 3 |  |   | Total | 
|                                                |  |                    |       | 
|Trading securities                              |  | $                  |      |  |         | $ |        |         |  | $ | 526   |  |  | $ | 526     | 
|U.S. Government and agency obligations          |  |                    | 1,045 |  |         |   | 24,080  |         |  |   |      |  |  |   | 25,125  | 
|Government-sponsored enterprises                |  |                    |      |  |         |   | 13,444  |         |  |   |      |  |  |   | 13,444  | 
|Mortgage-backed securities                      |  |                    |      |  |         |   | 108,346 |         |  |   |      |  |  |   | 108,346 | 
|Corporate debt securities                       |  |                    |      |  |         |   | 14,766  |         |  |   |      |  |  |   | 14,766  | 
|Collateralized debt obligations                 |  |                    |      |  |         |   |        |         |  |   | 4,220 |  |  |   | 4,220   | 
|Obligations of state and political subdivisions |  |                    |      |  |         |   | 6,034   |         |  |   |      |  |  |   | 6,034   | 
|Tax-exempt securities                           |  |                    |      |  |         |   | 216     |         |  |   |      |  |  |   | 216     | 
|Foreign government securities                   |  |                    |      |  |         |   | 100     |         |  |   |      |  |  |   | 100     | 
|Equity securities                               |  |                    | 257   |  |         |   | 740     |         |  |   |      |  |  |   | 997     | 
|Derivative liability                            |  |                    |      |  |         |   | 337     |         |  |   |      |  |  |   | 337     | 



22



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







|                                                |  |                   |       |  |         |   |         |         |  |   |       |  |  |   |         | 
|----------------------------------------------- |  | ----------------- | ----- |  | ------- | - | ------- | ------- |  | - | ----- |  |  | - | ------- | 
|                                                |  | December 31, 2009 |      
|(In thousands)                                  |  | Level 1           |       |  | Level 2 |   |         | Level 3 |  |   | Total | 
|                                                |  |                   |       | 
|U.S. Government and agency obligations          |  | $                 | 1,939 |  |         | $ | 34,290  |         |  | $ |      |  |  | $ | 36,229  | 
|Government-sponsored enterprises                |  |                   |      |  |         |   | 14,035  |         |  |   |      |  |  |   | 14,035  | 
|Mortgage-backed securities                      |  |                   |      |  |         |   | 111,514 |         |  |   |      |  |  |   | 111,514 | 
|Corporate debt securities                       |  |                   |      |  |         |   | 7,321   |         |  |   |      |  |  |   | 7,321   | 
|Collateralized debt obligations                 |  |                   |      |  |         |   |        |         |  |   | 5,038 |  |  |   | 5,038   | 
|Obligations of state and political subdivisions |  |                   |      |  |         |   | 5,131   |         |  |   |      |  |  |   | 5,131   | 
|Tax-exempt securities                           |  |                   |      |  |         |   | 3,219   |         |  |   |      |  |  |   | 3,219   | 
|Foreign government securities                   |  |                   |      |  |         |   | 100     |         |  |   |      |  |  |   | 100     | 
|Equity securities                               |  |                   | 247   |  |         |   | 728     |         |  |   |      |  |  |   | 975     | 

The following table shows a
reconciliation of the beginning and ending balances for Level 3 assets:



|                                                                                               |  |   |       |  
|---------------------------------------------------------------------------------------------- |  | - | ----- | -
|(In thousands)                                                                                 |  |   |      
|                                                                                               | 
|Balance at January 1, 2010                                                                     |  | $ | 5,038 |  
|Transfers to/from Level 3                                                                      |  |   |      |  
|Impairment charges included in net income                                                      |  |   |      |  
|Decrease in fair value of available for sale securities included in other comprehensive income |  |   | (292  | )
|                                                                                               |  |   |       |  
|Balance at September 30, 2010                                                                  |  | $ | 4,746 |  
|                                                                                               |  |   |       |  

Assets Measured at Fair Value on a Nonrecurring Basis

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 the application of lower-of-cost-or-market accounting or adjustments of individual assets. The following table summarizes the fair value hierarchy used to determine
each adjustment and the carrying value of the related individual assets as of September 30, 2010 and 2009. The losses (gains) represent the amount of adjustments recorded on assets held at September 30, 2010 and 2009. There were no
liabilities measured at fair value on a nonrecurring basis at September 30, 2010 or 2009.



|                        |  |                       |   |  |                                      |   |   |                                     |  |   |                      |  |  |              |     |   |  |   |     | 
|----------------------- |  | --------------------- | - |  | ------------------------------------ | - | - | ----------------------------------- |  | - | -------------------- |  |  | ------------ | --- | - |  | - | --- | 
|                        |  | At September 30, 2010 |   |  | Three Months EndedSeptember 30, 2010 |   |   | Nine Months EndedSeptember 30, 2010 | 
|(In thousands)          |  | Level 1               |   |  | Level 2                              |   |   | Level 3                             |  |   | Total (Gains) Losses |  |  | Total Losses |    
|Impaired loans          |  | $                     |  |  |                                      | $ |  |                                     |  | $ | 1,093                |  |  | $            | (17 | ) |  | $ | 380 | 
|Other real estate owned |  |                       |  |  |                                      |   |  |                                     |  |   | 2,256                |  |  |              | 40  |   |  |   | 282 | 
|                        |  |                       |   |  |                                      |   |   |                                     |  |   |                      |  |  |              |     |   |  |   |     | 
|Total assets            |  | $                     |  |  |                                      | $ |  |                                     |  | $ | 3,349                |  |  | $            | 23  |   |  | $ | 662 | 
|                        |  |                       |   |  |                                      |   |   |                                     |  |   |                      |  |  |              |     |   |  |   |     | 
|                        |  |                       |  
|                        |  | At September 30, 2009 |   |  | Three Months EndedSeptember 30, 2009 |   |   | Nine Months EndedSeptember 30, 2009 | 
|(In thousands)          |  | Level 1               |   |  | Level 2                              |   |   | Level 3                             |  |   | Total Losses         |  |  | Total Losses |    
|Impaired loans          |  | $                     |  |  |                                      | $ |  |                                     |  | $ | 3,091                |  |  | $            | 729 |   |  | $ | 106 | 
|Other real estate owned |  |                       |  |  |                                      |   |  |                                     |  |   | 1,098                |  |  |              |    |   |  |   |    | 
|                        |  |                       |   |  |                                      |   |   |                                     |  |   |                      |  |  |              |     |   |  |   |     | 
|Total assets            |  | $                     |  |  |                                      | $ |  |                                     |  | $ | 4,189                |  |  | $            | 729 |   |  | $ | 106 | 
|                        |  |                       |   |  |                                      |   |   |                                     |  |   |                      |  |  |              |     |   |  |   |     | 



23



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







The Company measures the
impairment of loans that are collateral dependent based on the fair value of the collateral (Level 3). The fair value of collateral used by the Company represents the amount expected to be received from the sale of the property, net of selling
costs, as determined by an independent, licensed or certified appraiser using observable market data. This data includes information such as selling price of similar properties, expected future cash flows or earnings of the subject property based on
current market expectations, relevant legal, physical and economic factors. Losses applicable to write-downs of impaired loans are based on the appraised market value of the underlying collateral, assuming foreclosure of these loans is imminent.

The amount of other real estate owned represents the carrying value of the collateral based on the appraised value of the underlying
collateral less selling costs. The Company recognized losses of $40,000 and $282,000 for the three and nine months ended September 30, 2010 to reduce the carrying value on other real estate owned at September 30, 2010. There were no
recognized losses on other real estate owned for the three and nine months ended September 30, 2009.

Summary of Fair Values of
Financial Instruments

The estimated fair values, and related carrying or notional amounts, of the Companys financial
instruments are presented in the following table. Certain financial instruments and all nonfinancial instruments are exempt from disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value
of the Company.

Management uses its best judgment in estimating the fair value of the Companys financial instruments; however, there
are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates presented herein are not necessarily indicative of the amounts the Company could have realized in a sales
transaction at September 30, 2010 and December 31, 2009. The estimated fair value amounts at September 30, 2010 and December 31, 2009 have been measured as of each respective date, and the estimated fair value amounts at
December 31, 2009 have not been re-evaluated or updated for purposes of the consolidated financial statements subsequent to that date. As such, the estimated fair values of these financial instruments subsequent to the respective reporting
dates may be different than the amounts reported at each period-end. The information presented should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only required for a limited portion of
the Companys assets. Due to the wide range of valuation techniques and the degree of subjectivity used in making the estimate, comparisons between the Companys disclosures and those of other banks may not be meaningful.



24



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







As of September 30, 2010 and
December 31, 2009, the recorded carrying amounts and estimated fair values of the Companys financial instruments are as follows:



|                                                                           |  |                    |         |  |                   |   |         |                |  |   |           |  |  |   |         | 
|-------------------------------------------------------------------------- |  | ------------------ | ------- |  | ----------------- | - | ------- | -------------- |  | - | --------- |  |  | - | ------- | 
|                                                                           |  | September 30, 2010 |         |  | December 31, 2009 |  
|(In thousands)                                                             |  | CarryingAmount     |         |  | FairValue         |   |         | CarryingAmount |  |   | FairValue | 
|                                                                           |  |                    |         | 
|Financial Assets:                                                          |  |                    |         |  |                   |   |         |                |  |   |           |  |  |   |         | 
|Noninterest-bearing deposits                                               |  | $                  | 11,755  |  |                   | $ | 11,755  |                |  | $ | 12,889    |  |  | $ | 12,889  | 
|Interest-bearing deposits                                                  |  |                    | 4,508   |  |                   |   | 4,508   |                |  |   | 2,350     |  |  |   | 2,350   | 
|Federal funds sold                                                         |  |                    | 35,595  |  |                   |   | 35,595  |                |  |   | 8,965     |  |  |   | 8,965   | 
|Trading securities                                                         |  |                    | 526     |  |                   |   | 526     |                |  |   |          |  |  |   |        | 
|Available for sale securities                                              |  |                    | 173,248 |  |                   |   | 173,248 |                |  |   | 183,562   |  |  |   | 183,562 | 
|Loans held for sale                                                        |  |                    | 7,093   |  |                   |   | 7,093   |                |  |   | 396       |  |  |   | 396     | 
|Loans receivable, net                                                      |  |                    | 604,609 |  |                   |   | 612,707 |                |  |   | 607,692   |  |  |   | 609,155 | 
|Federal Home Loan Bank stock                                               |  |                    | 8,388   |  |                   |   | 8,388   |                |  |   | 8,388     |  |  |   | 8,388   | 
|Accrued interest receivable                                                |  |                    | 3,293   |  |                   |   | 3,293   |                |  |   | 3,341     |  |  |   | 3,341   | 
|                                                                           |  |                    |         | 
|Financial Liabilities:                                                     |  |                    |         |  |                   |   |         |                |  |   |           |  |  |   |         | 
|Savings deposits                                                           |  |                    | 62,847  |  |                   |   | 62,847  |                |  |   | 61,312    |  |  |   | 61,312  | 
|Demand deposits, negotiable orders of withdrawal and money market accounts |  |                    | 311,772 |  |                   |   | 311,772 |                |  |   | 286,166   |  |  |   | 286,166 | 
|Certificates of deposit                                                    |  |                    | 299,679 |  |                   |   | 303,275 |                |  |   | 311,309   |  |  |   | 315,777 | 
|Mortgagors and investors escrow accounts                                 |  |                    | 1,696   |  |                   |   | 1,696   |                |  |   | 3,591     |  |  |   | 3,591   | 
|Federal Home Loan Bank advances                                            |  |                    | 114,169 |  |                   |   | 120,536 |                |  |   | 116,100   |  |  |   | 118,693 | 
|Junior subordinated debt owed to unconsolidated trust                      |  |                    | 8,248   |  |                   |   | 5,505   |                |  |   | 8,248     |  |  |   | 5,734   | 
|Derivative liability                                                       |  |                    | 337     |  |                   |   | 337     |                |  |   |          |  |  |   |        | 

Off-Balance Sheet
Instruments

Loan commitments on which the committed interest rate is less than the current market rate are immaterial at
September 30, 2010 and December 31, 2009.

The Company assumes interest rate risk, which represents the risk that general interest
rate levels will change, as a result of its normal operations. As a result, the fair values of the Companys financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the
Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. However, borrowers with fixed-rate obligations are less likely to prepay in a rising rate environment and
more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment.
Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Companys overall interest
rate risk.

NOTE 10. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

As part of the Companys risk management strategy, the Company entered into an interest rate swap agreement on July 1, 2010 with a notional value of $8.0 million to convert the floating rate
interest on its junior subordinated debentures to a fixed rate of interest. The agreement provides for the Company to receive payments at a variable rate determined by a specified index (three-month LIBOR) in exchange for making payments at a fixed
rate. The purpose of the hedge was to protect the Company from the risk of variability arising from the floating interest rate on the debentures. The agreement is entered into with a counterparty that meets established credit standards and contains
master netting and collateral provisions protecting the at-risk party. The Company believes that the credit risk inherent in this contract was not significant at September 30, 2010.



25



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009







The effective portion of
unrealized changes in the fair value of derivative accounted as a cash flow hedge is reported in other comprehensive income and subsequently reclassified to earnings when gains or losses are realized. Each quarter, the Company assesses the
effectiveness of the hedge by comparing the changes in cash flows of the derivative hedging instrument with the changes in cash flows of the designated hedged transaction. The ineffective portion of changes in the fair value of the derivative is
recognized into earnings, if any.

The unrealized loss relating to the Companys interest rate swap was recorded as a derivative
liability. Changes in the fair value of interest rate swaps designated as a cash flow hedge are reported in other comprehensive income. This amount is subsequently reclassified into interest expense as a yield adjustment in the same period in which
the related interest on the junior subordinated debt affects earnings. No amount of other comprehensive income was reclassified into interest expense during the period ended September 30, 2010.

NOTE 11. SECOND STEP CONVERSION

On
September 9, 2010, the Company, the Bank and SI Bancorp, MHC adopted a Plan of Conversion and Reorganization (the Plan of Conversion) pursuant to which the Bank will reorganize from the two-tier mutual holding company structure to
the stock holding company structure. Pursuant to the Plan of Conversion, (i) SI Bancorp, MHC will merge with and into SI Financial Group, with SI Financial Group as surviving entity (the MHC Merger), (ii) SI Financial Group
will merge with and into new SI Financial Group (the Holding Company), a newly formed Maryland Corporation, with Holding Company as the surviving entity, (iii) the Bank will become a wholly-owned subsidiary of the Holding Company,
(iv) the shares of common stock of the Company held by persons other than SI Bancorp, MHC will be converted into shares of common stock of the Holding Company pursuant to an exchange ratio designed to preserve the percentage ownership interests
of such persons, (v) the Bank will issue all of its capital stock to SI Financial Group and (vi) the Holding Company will offer and sell shares of common stock to depositors of the Bank and others in the manner and subject to the
priorities set forth in the Plan of Conversion.

In connection with the conversion and offering, shares of the Companys common stock
currently owned by SI Bancorp, MHC will be canceled and new shares of common stock, representing the approximate 61.9% ownership interest of SI Bancorp, MHC, will be offered for sale by the Holding Company. Concurrent with the completion of the
conversion and offering, the Companys existing public shareholders will receive shares of the Holding Companys common stock for each share of the Companys common stock they own at that date, based on an exchange ratio to ensure
that they will own approximately the same percentage of the Holding Companys common stock as they owned of the Companys common stock immediately prior to the conversion and offering.

At the time of conversion, liquidation accounts shall be established in an amount equal to the percentage of the outstanding shares of the Company owned
by SI Bancorp, MHC before the MHC Merger, multiplied by the Companys total stockholders equity as reflected in the latest statement of financial condition contained in the final offering prospectus for the conversion plus the value of
the net assets of SI Bancorp, MHC as reflected in the latest statement of financial condition of SI Bancorp, MHC before the effective date of the conversion. The liquidation account will be maintained for the benefit of eligible account holders and
supplemental eligible account holders (collectively, eligible depositors) who continue to maintain their deposit accounts in the Bank after the conversion. In the event of a complete liquidation of the Bank or the Bank and the Holding
Company (and only in such event), eligible depositors who continue to maintain accounts shall be entitled to receive a distribution from the liquidation account before any liquidation may be made with respect to common stock. Neither the Holding
Company nor the Bank may



26



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010 AND 2009 AND DECEMBER 31, 2009





declare or pay a cash dividend if the effect thereof would cause its equity to be reduced below either the amount required for the liquidation account or the regulatory capital requirements
imposed by the Office of Thrift Supervision.

The transactions contemplated by the Plan of Conversion are subject to approval by the
shareholders of the Company, the members of SI Bancorp, MHC and the Office of Thrift Supervision. Meetings of the Companys shareholders and SI Bancorp, MHCs members are expected to be held to approve the Plan of Conversion in the fourth
quarter of 2010. If the conversion and offering are completed, eligible conversion and offering costs will be netted against the offering proceeds. If the conversion and offering are terminated, such costs will be expensed. As of September 30,
2010, the Company incurred costs aggregating $241,000 related to the conversion.

NOTE 12. SUBSEQUENT EVENT

On October 27, 2010, the Companys Board of Directors declared a quarterly cash dividend of $0.03 per share, to be paid on or about
November 26, 2010 to stockholders of record as of the close of business on November 8, 2010. SI Bancorp, MHC, the Companys mutual holding company parent, intends to waive receipt of its dividend.



27



---

##### Table of Contents



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

Managements discussion and analysis of financial condition and results of operations is intended to assist in understanding
changes in the Companys financial condition as of September 30, 2010 and December 31, 2009 and its results of operations for the three and nine months ended September 30, 2010 and 2009. The information contained in this section
should be read in conjunction with the consolidated financial statements and notes thereto appearing in Part I, Item 1 of this document as well as with managements discussion and analysis of financial condition and results of operations
and consolidated financial statements included in the Companys 2009 Annual Report on Form 10-K.

This report may contain certain
forward-looking statements within the meaning of the federal securities laws, which are made in good faith pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are
not historical facts; rather, they are statements based on managements current expectations regarding its business strategies, intended results and future performance. Forward-looking statements are generally preceded by terms such as
expects, believes, anticipates, intends, estimates, projects and similar expressions.

Managements ability to predict results or the effect of future plans or strategies is inherently uncertain. Factors that could have a material adverse effect on the operations of the Company and its
subsidiaries 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 United States government, including policies of the United
States 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 the Companys market area, changes in real
estate market values in the Companys market area and changes in relevant accounting principles and guidelines. Additional factors that may affect the Companys results are discussed in the Companys Annual Report on Form 10-K, the
Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 2010 and in other reports filed with the Securities and Exchange Commission. 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, the Company 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.

Critical Accounting Policies

The Company considers accounting policies involving
significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. The Company considers the allowance for loan losses, OTTI of
securities, deferred income taxes and the impairment of long-lived assets to be its critical accounting policies. Additional information about the Companys accounting policies is included in the notes to the Companys consolidated
financial statements contained in Part I, Item 1 of this document and in the Companys 2009 Annual Report on Form 10-K.

Impact of New Accounting Standards

Refer to Note 1 of the consolidated financial statements in this report for a discussion of recent accounting pronouncements.



28



---

##### Table of Contents



Comparison of Financial
Condition at September 30, 2010 and December 31, 2009

Assets:

Summary.Total assets increased $17.9 million, or 2.1%, to $890.3 million at September 30, 2010 from $872.4 million at
December 31, 2009, principally due to increases of $27.7 million in cash and cash equivalents and $6.7 million in loans held for sale, offset by decreases of $9.8 million in securities, $3.1 million in net loans receivable, $1.4 million in
other real estate owned, $806,000 in net deferred tax assets, $782,000 in premises and equipment and $734,000 in prepaid FDIC deposit insurance assessment. Cash and cash equivalents increased as a result of an increase in deposits and security
sales. The sale of mortgage-backed securities and U.S. government and agency obligations contributed to the decline in securities. The increase in net unrealized gains on available for sale securities resulted in a decrease in net deferred tax
assets. Accumulated depreciation and amortization expense contributed to the decrease in premises and equipment at September 30, 2010.

Loans Receivable, Net.The net loan portfolio decreased $3.1 million. Loan originations decreased $42.8 million, or 34.1%, during 2010 as
related to the comparable period in 2009 due to reduced demand and more stringent underwriting standards, as a result of adverse economic conditions. Changes in the loan portfolio consisted of the following:



| |  |  | Residential Loans. Residential mortgage loans continue to represent the largest segment of the Companys loan portfolio at
September 30, 2010, comprising 46.3% of the total loan portfolio. Residential mortgage loans decreased $24.7 million, or 8.1%. Contributing to the decrease was the sale of $28.1 million of longer-term fixed-rate residential mortgage loans.
Residential construction loans increased $1.6 million, or 35.4%, and represented 1.0% of the total loan portfolio. Loan originations for residential loans decreased $48.2 million for the first nine months of 2010 over the comparable period in 2009.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Commercial Loans. At September 30, 2010, the commercial loan portfolio, which includes multi-family and commercial mortgage loans,
commercial construction loans and commercial business loans, represented 48.0% of total loans. Multi-family and commercial mortgage loans increased $3.9 million, or 2.4%, offset by a decrease in commercial construction loans of $2.8 million. Loan
originations for commercial mortgage loans increased $3.7 million during the first nine months of 2010 compared to the same period in 2009. Commercial business loans increased $16.5 million, or 15.3%, for 2010 primarily due to the purchase of $29.3
million in United States Department of Agriculture (USDA) and Small Business Administration (SBA) loans that are fully guaranteed by the U.S. Government. Loan originations for commercial business loans increased $1.6 million
during the first nine months of 2010 compared same period in 2009.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Consumer Loans. Consumer loans represent 4.7% of the Companys total loan portfolio. Consumer loans increased $2.5 million during the first
nine months of 2010. Increases in home equity loans of $2.6 million were offset by decreases in other consumer loans. Loan originations for consumer loans decreased $9,000 for the nine months ended September 30, 2010 from the comparable period
in 2009.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The allowance for loan losses totaled $5.0 million and $4.9 million at September 30, 2010 and
December 31, 2009, respectively. The ratio of the allowance for loan losses to total loans increased slightly from 0.80% at December 31, 2009 to 0.81% at September 30, 2010. The USDA and SBA loan purchases, which are fully guaranteed
by the full faith and credit of the U.S. government, required no allowance for loan losses.



29



---

##### Table of Contents



The following table summarizes the
activity in the allowance for loan losses at and for the three and nine months ended September 30, 2010 and 2009.



|                                           |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   |        |  
|------------------------------------------ |  | ------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ------ | -
|                                           |  | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |  
|(In thousands)                             |  | 2010                            |       |   | 2009                           |   |       | 2010 |  |   | 2009  |  
|Balance at beginning of period             |  | $                               | 4,878 |   |                                | $ | 5,001 |      |  | $ | 4,891 |   |  | $ | 6,047  |  
|                                           |  |                                 |       |  
|Provision for loan losses                  |  |                                 | 270   |   |                                |   | 700   |      |  |   | 692   |   |  |   | 2,630  |  
|Loans charged-off                          |  |                                 | (163  | ) |                                |   | (309  | )    |  |   | (605  | ) |  |   | (3,307 | )
|Recoveries of loans previously charged-off |  |                                 | 11    |   |                                |   | 37    |      |  |   | 18    |   |  |   | 59     |  
|                                           |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   |        |  
|                                           |  |                                 |       |  
|Balance at end of period                   |  | $                               | 4,996 |   |                                | $ | 5,429 |      |  | $ | 4,996 |   |  | $ | 5,429  |  
|                                           |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   |        |  

The following table provides information with respect to nonperforming assets and troubled debt restructurings as of the
dates indicated.



|                                                                            |  |                   |       |   |                  |   |       |  
|--------------------------------------------------------------------------- |  | ----------------- | ----- | - | ---------------- | - | ----- | -
|(Dollars in Thousands)                                                      |  | September 30,2010 |       |   | December 31,2009 |  
|Nonaccrual loans:                                                           |  |                   |       |   |                  |   |       |  
|Real estate loans                                                           |  |                   |       |   |                  |   |       |  
|Residential - 1 to 4 family                                                 |  | $                 | 2,728 |   |                  | $ | 2,597 |  
|Multi-family and commercial                                                 |  |                   | 935   |   |                  |   |      |  
|Construction                                                                |  |                   | 375   |   |                  |   | 375   |  
|                                                                            |  |                   |       |   |                  |   |       |  
|Total real estate loans                                                     |  |                   | 4,038 |   |                  |   | 2,972 |  
|Commercial business loans                                                   |  |                   | 170   |   |                  |   | 35    |  
|Consumer loans                                                              |  |                   |      |   |                  |   |      |  
|                                                                            |  |                   |       |   |                  |   |       |  
|Total nonaccrual loans                                                      |  |                   | 4,208 |   |                  |   | 3,007 |  
|                                                                            |  |                  
|Other real estate owned, net                                                |  |                   | 2,256 |   |                  |   | 3,680 |  
|                                                                            |  |                   |       |   |                  |   |       |  
|Total nonperforming assets                                                  |  |                   | 6,464 |   |                  |   | 6,687 |  
|                                                                            |  |                  
|Accruing troubled debt restructurings                                       |  |                   | 2,561 |   |                  |   | 67    |  
|                                                                            |  |                   |       |   |                  |   |       |  
|Total nonperforming assets and troubled debt restructurings                 |  | $                 | 9,025 |   |                  | $ | 6,754 |  
|                                                                            |  |                   |       |   |                  |   |       |  
|                                                                            |  |                  
|Total nonperforming loans to total loans                                    |  |                   | 0.68  | % |                  |   | 0.49  | %
|Total nonperforming loans to total assets                                   |  |                   | 0.47  | % |                  |   | 0.34  | %
|Total nonperforming assets and troubled debt restructurings to total assets |  |                   | 1.01  | % |                  |   | 0.77  | %

Other real estate owned decreased $1.4
million from December 31, 2009 to September 30, 2010, primarily as a result of the sale of five residential and two commercial properties with an aggregate carrying value of $2.8 million. During the first nine months of 2010, the Company
acquired one commercial and six residential properties with a carrying value totaling $1.6 million. The Company recorded write-downs on other real estate owned totaling $40,000 and $282,000 for the three and nine months ended September 30,
2010, respectively.

Troubled debt restructurings, which consisted of three commercial loans modified with interest rate concessions, totaled
$3.5 million at September 30, 2010. The Company anticipates that the borrowers will repay all contractual principal and interest in accordance with the terms of their restructured loan agreements.

Liabilities:

Summary. Total liabilities were $808.4 million at September 30, 2010 compared to $794.9 million at December 31, 2009. Deposits,
excluding escrow accounts, increased $15.5 million, or 2.4%, which included increases in NOW and money market accounts of $26.3 million and savings accounts of $1.5 million, offset by decreases in certificates of deposit of $11.6 million and
noninterest-bearing deposits of $699,000. Deposit growth was attributable to marketing and promotional initiatives and competitively-priced deposit products. Borrowings decreased $1.9 million from $124.3 million at December 31, 2009 to $122.4
million at September 30, 2010, resulting from net repayments of Federal Home Loan Bank advances.



30



---

##### Table of Contents



Equity:

Summary. Total stockholders equity increased $4.4 million from $77.5 million at December 31, 2009 to
$81.9 million at September 30, 2010. The increase in stockholders equity was attributable to an increase in net unrealized gains on securities aggregating $2.6 million (net of taxes) and earnings of $2.0 million, offset by dividends of
$250,000 and a net unrealized loss on an interest rate swap derivative of $223,000. On July 1, 2010, the Company recognized a cumulative effect adjustment for a change in accounting principle of $652,000 as a reduction in retained earnings and
a corresponding increase in accumulated other comprehensive income as a result of electing to fair value two investments in the Companys securities portfolio in accordance with guidance provided by FASBs Scope Exception Related to
Embedded Credit Derivatives. See Note 1 under Recent Accounting Pronouncements for more details.

Accumulated
Other Comprehensive Income. Accumulated other comprehensive income is comprised of the unrealized gains and losses on available for sale securities, net of taxes and unrealized gains and losses on derivative instruments, net of taxes. Net
unrealized gains on securities, net of taxes, totaled $818,000 at September 30, 2010 as compared to net unrealized losses, net of taxes, totaling $2.4 million at December 31, 2009. Unrealized losses on available for sale securities at
December 31, 2009 resulted from a decline in the market value of primarily the debt securities portfolio, which was recognized in accumulated other comprehensive loss on the consolidated balance sheets and a component of comprehensive income on
the consolidated statement of changes in stockholders equity. A majority of the unrealized losses at December 31, 2009 related to the Companys collateralized debt obligations and non-agency mortgage-backed securities. The Company
does not intend to sell such securities and it is not more likely than not that it will be required to sell such securities prior to the recovery of its amortized cost basis, which may be at maturity, less any credit losses. Net unrealized losses on
derivative instruments, net of taxes, totaled $223,000 and $0 at September 30, 2010 and December 31, 2009, respectively.

Results of Operations for the Three and Nine Months Ended September 30, 2010 and 2009

General.The Company reported net income of $838,000 for the three months ended September 30, 2010, an increase of $460,000, compared
to net income of $378,000 for the three months ended September 30, 2009. The Company reported net income of $2.0 million for the nine months ended September 30, 2010, an increase of $2.2 million, compared to a net loss of $185,000 for the
nine months ended September 30, 2009. The increase in net income was due an increase in net interest income, a decrease in the provision for loan losses and for the nine-month period, an increase in noninterest income, offset by increases in
the provision for income taxes and noninterest expenses.

Interest and Dividend Income.For the three months ended
September 30, 2010, interest and dividend income decreased $847,000, or 7.9%, to $9.9 million due to lower yields earned on interest-earning assets and a decrease in the average balance of loans, offset by an increase in the average balance of
securities and other interest-earning assets. The yield on interest-earning assets decreased 50 basis points to 4.66%. The Company experienced declines in the average balance of loans of $19.4 million and the yield on loans of 15 basis points. The
average balance of securities rose $13.3 million, offset by a decrease in the yield of 106 basis points.

For the nine months ended
September 30, 2010, interest and dividend income decreased $2.8 million, or 8.5%, to $30.1 million due to a lower yield earned on interest-earning assets and a decrease in the average balance of loans, offset by an increase in the average
balance of securities and other interest-earning assets. The yield on interest-earning assets decreased 53 basis points to 4.84%, with the yield on securities contributing the largest decrease of 122 basis points to 3.41%. The Company experienced
declines in the average balance of loans of $19.0 million and the yield on loans of 19 basis points. The decreases in yields were due to lower market interest rates.

Interest Expense.For the three months ended September 30, 2010, interest expense decreased $1.3 million due to lower rates paid on deposits and borrowings and a $13.0 million
decrease in the average balance of



31



---

##### Table of Contents

Federal Home Loan Bank advances, offset by an increase in the average balance of interest-bearing deposits of $19.6 million. Rates paid on average deposits decreased 74 basis points from 2.21% to
1.47%. The rates paid on Federal Home Loan Bank advances and subordinated debt decreased 52 basis points and 14 basis points, respectively.

Interest expense decreased $3.9 million for the nine months ended September 30, 2010 versus the comparable period of 2009, resulting from decreases
in the rates paid on deposits and borrowings and a $19.4 million decrease in the average balance of Federal Home Loan Bank advances, offset by an increase in the average balance of interest-bearing deposits of $25.9 million. Rates paid on average
deposits decreased 71 basis points from 2.33% to 1.62%. The rates paid on Federal Home Loan Bank advances and subordinated debt decreased 56 basis points and 86 basis points, respectively. Contributing to the higher average deposits was an increase
in predominately NOW and money market accounts of $36.1 million, offset by a decrease of $12.1 million in certificates of deposit.

Average Balance Sheet.The following tables set forth information regarding average balances of assets and liabilities as well as the total
dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resulting yields and rates paid, interest rate spread, net interest margin and the ratio of average interest-earning
assets to average interest-bearing liabilities for the periods indicated.



32



---

##### Table of Contents



|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|--------------------------------------------------------------------------------- |  | ---------------------------------------------- | ------- |  | ------------------- | - | ----- | ----------------- |  |  | -------------- | - |  | ------------------- | ------- |  | ----------------- | - | ------ | - |  |  | ------ | -
|                                                                                  |  | At or For the Three Months Ended September 30, |        
|                                                                                  |  | 2010                                           |         |  | 2009                |  
|(Dollars in thousands)                                                            |  | AverageBalance                                 |         |  | Interest &Dividends |   |       | AverageYield/Rate |  |  | AverageBalance |   |  | Interest &Dividends |         |  | AverageYield/Rate |  
|Interest-earning assets:                                                          |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Loans(1)(2)                                                                       |  | $                                              | 612,138 |  |                     | $ | 8,309 |                   |  |  | 5.39           | % |  | $                   | 631,562 |  |                   | $ | 8,818  |   |  |  | 5.54   | %
|Securities(3)                                                                     |  |                                                | 188,839 |  |                     |   | 1,537 |                   |  |  | 3.23           |   |  |                     | 175,570 |  |                   |   | 1,898  |   |  |  | 4.29   |  
|Other interest-earning assets                                                     |  |                                                | 39,415  |  |                     |   | 32    |                   |  |  | 0.32           |   |  |                     | 18,013  |  |                   |   | 14     |   |  |  | 0.31   |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-earning assets                                                     |  |                                                | 840,392 |  |                     |   | 9,878 |                   |  |  | 4.66           |   |  |                     | 825,145 |  |                   |   | 10,730 |   |  |  | 5.16   |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Noninterest-earning assets                                                        |  |                                                | 50,895  |  |                     |   |       |                   |  |  |                |   |  |                     | 49,522  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total assets                                                                      |  | $                                              | 891,287 |  |                     |   |       |                   |  |  |                |   |  | $                   | 874,667 |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Interest-bearing liabilities:                                                     |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Deposits:                                                                         |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|NOW and money market                                                              |  | $                                              | 245,843 |  |                     |   | 375   |                   |  |  | 0.61           |   |  | $                   | 209,060 |  |                   |   | 535    |   |  |  | 1.02   |  
|Savings(4)                                                                        |  |                                                | 64,617  |  |                     |   | 67    |                   |  |  | 0.41           |   |  |                     | 62,169  |  |                   |   | 95     |   |  |  | 0.61   |  
|Certificates of deposit(5)                                                        |  |                                                | 301,512 |  |                     |   | 1,820 |                   |  |  | 2.39           |   |  |                     | 321,135 |  |                   |   | 2,667  |   |  |  | 3.29   |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-bearing deposits                                                   |  |                                                | 611,972 |  |                     |   | 2,262 |                   |  |  | 1.47           |   |  |                     | 592,364 |  |                   |   | 3,297  |   |  |  | 2.21   |  
|                                                                                  |  |                                                |         |  |                     |  
|FHLB advances                                                                     |  |                                                | 114,169 |  |                     |   | 1,051 |                   |  |  | 3.65           |   |  |                     | 127,133 |  |                   |   | 1,337  |   |  |  | 4.17   |  
|Subordinated debt                                                                 |  |                                                | 8,248   |  |                     |   | 44    |                   |  |  | 2.12           |   |  |                     | 8,248   |  |                   |   | 47     |   |  |  | 2.26   |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-bearing liabilities                                                |  |                                                | 734,389 |  |                     |   | 3,357 |                   |  |  | 1.81           |   |  |                     | 727,745 |  |                   |   | 4,681  |   |  |  | 2.55   |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Noninterest-bearing liabilities                                                   |  |                                                | 74,899  |  |                     |   |       |                   |  |  |                |   |  |                     | 70,666  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total liabilities                                                                 |  |                                                | 809,288 |  |                     |   |       |                   |  |  |                |   |  |                     | 798,411 |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Total stockholders equity                                                        |  |                                                | 81,999  |  |                     |   |       |                   |  |  |                |   |  |                     | 76,256  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Total liabilities and stockholders equity                                        |  | $                                              | 891,287 |  |                     |   |       |                   |  |  |                |   |  | $                   | 874,667 |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Net interest-earning assets                                                       |  | $                                              | 106,003 |  |                     |   |       |                   |  |  |                |   |  | $                   | 97,400  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |  
|Tax equivalent net interest income (3)                                            |  |                                                |         |  |                     |   | 6,521 |                   |  |  |                |   |  |                     |         |  |                   |   | 6,049  |   |  |  |        |  
|Tax equivalent interest rate spread (6)                                           |  |                                                |         |  |                     |   |       |                   |  |  | 2.85           | % |  |                     |         |  |                   |   |        |   |  |  | 2.61   | %
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Tax equivalent net interest margin as a percentage of interest-earning assets
(7) |  |                                                |         |  |                     |   |       |                   |  |  | 3.08           | % |  |                     |         |  |                   |   |        |   |  |  | 2.91   | %
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Average of interest-earning assets to average interest-bearing liabilities        |  |                                                |         |  |                     |   |       |                   |  |  | 114.43         | % |  |                     |         |  |                   |   |        |   |  |  | 113.38 | %
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Less tax equivalent adjustment (3)                                                |  |                                                |         |  |                     |   | (2    | )                 |  |  |                |   |  |                     |         |  |                   |   | (7     | ) |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Net interest income                                                               |  |                                                |         |  |                     | $ | 6,519 |                   |  |  |                |   |  |                     |         |  |                   | $ | 6,042  |   |  |  |        |  
|                                                                                  |  |                                                |         |  |                     |   |       |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  



|(1) | Amount is net of deferred loan origination fees and costs. Average balances include nonaccrual loans and loans held for sale.
|--- | -----------------------------------------------------------------------------------------------------------------------------

|(2) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------

|(3) | Securities income and net interest income are presented on a tax equivalent basis using a tax rate of 34%. The tax equivalent adjustment is deducted
from tax equivalent net interest income to agree to the amounts reported in the statements of income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes mortgagors and investors escrow accounts.
|--- | ----------------------------------------------------

|(5) | Includes brokered deposits.
|--- | ---------------------------

|(6) | Tax equivalent net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the
weighted-average cost of interest-bearing liabilities.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Tax equivalent net interest margin represents tax equivalent net interest income divided by average interest-earning assets.
|--- | ----------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents



|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|--------------------------------------------------------------------------------- |  | --------------------------------------------- | ------- |  | ------------------- | - | ------ | ----------------- |  |  | -------------- | - |  | ------------------- | ------- |  | ----------------- | - | ------ | - |  |  | ------ | -
|                                                                                  |  | At or For the Nine Months Ended September 30, |        
|                                                                                  |  | 2010                                          |         |  | 2009                |  
|(Dollars in thousands)                                                            |  | AverageBalance                                |         |  | Interest &Dividends |   |        | AverageYield/Rate |  |  | AverageBalance |   |  | Interest &Dividends |         |  | AverageYield/Rate |  
|Interest-earning assets:                                                          |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Loans(1)(2)                                                                       |  | $                                             | 609,598 |  |                     | $ | 25,165 |                   |  |  | 5.52           | % |  | $                   | 628,641 |  |                   | $ | 26,857 |   |  |  | 5.71   | %
|Securities(3)                                                                     |  |                                               | 192,670 |  |                     |   | 4,909  |                   |  |  | 3.41           |   |  |                     | 172,995 |  |                   |   | 5,989  |   |  |  | 4.63   |  
|Other interest-earning assets                                                     |  |                                               | 30,375  |  |                     |   | 81     |                   |  |  | 0.36           |   |  |                     | 17,695  |  |                   |   | 91     |   |  |  | 0.69   |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-earning assets                                                     |  |                                               | 832,643 |  |                     |   | 30,155 |                   |  |  | 4.84           |   |  |                     | 819,331 |  |                   |   | 32,937 |   |  |  | 5.37   |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Noninterest-earning assets                                                        |  |                                               | 52,313  |  |                     |   |        |                   |  |  |                |   |  |                     | 47,515  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total assets                                                                      |  | $                                             | 884,956 |  |                     |   |        |                   |  |  |                |   |  | $                   | 866,846 |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Interest-bearing liabilities:                                                     |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Deposits:                                                                         |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|NOW and money market                                                              |  | $                                             | 238,285 |  |                     |   | 1,279  |                   |  |  | 0.72           |   |  | $                   | 202,204 |  |                   |   | 1,721  |   |  |  | 1.14   |  
|Savings(4)                                                                        |  |                                               | 64,227  |  |                     |   | 228    |                   |  |  | 0.47           |   |  |                     | 62,327  |  |                   |   | 320    |   |  |  | 0.69   |  
|Certificates of deposit(5)                                                        |  |                                               | 305,447 |  |                     |   | 5,872  |                   |  |  | 2.57           |   |  |                     | 317,509 |  |                   |   | 8,087  |   |  |  | 3.41   |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-bearing deposits                                                   |  |                                               | 607,959 |  |                     |   | 7,379  |                   |  |  | 1.62           |   |  |                     | 582,040 |  |                   |   | 10,128 |   |  |  | 2.33   |  
|                                                                                  |  |                                               |         |  |                     |  
|FHLB advances                                                                     |  |                                               | 115,483 |  |                     |   | 3,163  |                   |  |  | 3.66           |   |  |                     | 134,930 |  |                   |   | 4,258  |   |  |  | 4.22   |  
|Subordinated debt                                                                 |  |                                               | 8,248   |  |                     |   | 124    |                   |  |  | 2.01           |   |  |                     | 8,248   |  |                   |   | 177    |   |  |  | 2.87   |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total interest-bearing liabilities                                                |  |                                               | 731,690 |  |                     |   | 10,666 |                   |  |  | 1.95           |   |  |                     | 725,218 |  |                   |   | 14,563 |   |  |  | 2.68   |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Noninterest-bearing liabilities                                                   |  |                                               | 72,520  |  |                     |   |        |                   |  |  |                |   |  |                     | 66,951  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Total liabilities                                                                 |  |                                               | 804,210 |  |                     |   |        |                   |  |  |                |   |  |                     | 792,169 |  |                   |   |        |   |  |  |        |  
|Total stockholders equity                                                        |  |                                               | 80,746  |  |                     |   |        |                   |  |  |                |   |  |                     | 74,677  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Total liabilities and stockholders equity                                        |  | $                                             | 884,956 |  |                     |   |        |                   |  |  |                |   |  | $                   | 866,846 |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Net interest-earning assets                                                       |  | $                                             | 100,953 |  |                     |   |        |                   |  |  |                |   |  | $                   | 94,113  |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |  
|Tax equivalent net interest income (3)                                            |  |                                               |         |  |                     |   | 19,489 |                   |  |  |                |   |  |                     |         |  |                   |   | 18,374 |   |  |  |        |  
|Tax equivalent interest rate spread (6)                                           |  |                                               |         |  |                     |   |        |                   |  |  | 2.89           | % |  |                     |         |  |                   |   |        |   |  |  | 2.69   | %
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Tax equivalent net interest margin as a percentage of interest-earning assets
(7) |  |                                               |         |  |                     |   |        |                   |  |  | 3.13           | % |  |                     |         |  |                   |   |        |   |  |  | 3.00   | %
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Average of interest-earning assets to average interest-bearing liabilities        |  |                                               |         |  |                     |   |        |                   |  |  | 113.80         | % |  |                     |         |  |                   |   |        |   |  |  | 112.98 | %
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Less tax equivalent adjustment (3)                                                |  |                                               |         |  |                     |   | (12    | )                 |  |  |                |   |  |                     |         |  |                   |   | (10    | ) |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  
|Net interest income                                                               |  |                                               |         |  |                     | $ | 19,477 |                   |  |  |                |   |  |                     |         |  |                   | $ | 18,364 |   |  |  |        |  
|                                                                                  |  |                                               |         |  |                     |   |        |                   |  |  |                |   |  |                     |         |  |                   |   |        |   |  |  |        |  



|(1) | Amount is net of deferred loan origination fees and costs. Average balances include nonaccrual loans and loans held for sale.
|--- | -----------------------------------------------------------------------------------------------------------------------------

|(2) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------

|(3) | Securities income and net interest income are presented on a tax equivalent basis using a tax rate of 34%. The tax equivalent adjustment is deducted
from tax equivalent net interest income to agree to the amounts reported in the statements of income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes mortgagors and investors escrow accounts.
|--- | ----------------------------------------------------

|(5) | Includes brokered deposits.
|--- | ---------------------------

|(6) | Tax equivalent net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the
weighted-average cost of interest-bearing liabilities.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Tax equivalent net interest margin represents tax equivalent net interest income divided by average interest-earning assets.
|--- | ----------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents



The following table sets forth the
extent to which changes in interest rates and changes in volume of interest-earning assets and interest-bearing liabilities have on the Companys interest income and interest expense for the periods presented. 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 rate and
volume columns. For purposes of this table, changes attributable to both changes in rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.



|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|---------------------------------- |  | --------------------------------------------- | ------ | - | -------------------------------------------- | - | ---- | --- |  | - | ------ | - |  | ------ | ------ | - | --- | - | ---- | - |  | - | ------ | -
|                                   |  | Three Months EndedSeptember 30, 2010 and 2009 |        |   | Nine Months EndedSeptember 30, 2010 and 2009 |  
|                                   |  | Increase (Decrease) Due To                    |        |   | Increase (Decrease) Due To                   |  
|(In thousands)                     |  | Rate                                          |        |   | Volume                                       |   |      | Net |  |   | Rate   |   |  | Volume |        |   | Net |  
|Interest-earning assets:           |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Interest and dividend income:      |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Loans(1)(2)                        |  | $                                             | (242   | ) |                                              | $ | (267 | )   |  | $ | (509   | ) |  | $      | (891   | ) |     | $ | (801 | ) |  | $ | (1,692 | )
|Securities(3)                      |  |                                               | (496   | ) |                                              |   | 135  |     |  |   | (361   | ) |  |        | (1,707 | ) |     |   | 627  |   |  |   | (1,080 | )
|Other interest-earning assets      |  |                                               | 1      |   |                                              |   | 17   |     |  |   | 18     |   |  |        | (57    | ) |     |   | 47   |   |  |   | (10    | )
|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Total interest-earning assets      |  |                                               | (737   | ) |                                              |   | (115 | )   |  |   | (852   | ) |  |        | (2,655 | ) |     |   | (127 | ) |  |   | (2,782 | )
|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|                                   |  |                                               |        |   |                                              |  
|Interest-bearing liabilities:      |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Interest expense:                  |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Deposits(4)                        |  |                                               | (966   | ) |                                              |   | (69  | )   |  |   | (1,035 | ) |  |        | (2,732 | ) |     |   | (17  | ) |  |   | (2,749 | )
|Federal Home Loan Bank advances    |  |                                               | (158   | ) |                                              |   | (128 | )   |  |   | (286   | ) |  |        | (523   | ) |     |   | (572 | ) |  |   | (1,095 | )
|Subordinated debt                  |  |                                               | (3     | ) |                                              |   |     |     |  |   | (3     | ) |  |        | (53    | ) |     |   |     |   |  |   | (53    | )
|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Total interest-bearing liabilities |  |                                               | (1,127 | ) |                                              |   | (197 | )   |  |   | (1,324 | ) |  |        | (3,308 | ) |     |   | (589 | ) |  |   | (3,897 | )
|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  
|Change in net interest income (3)  |  | $                                             | 390    |   |                                              | $ | 82   |     |  | $ | 472    |   |  | $      | 653    |   |     | $ | 462  |   |  | $ | 1,115  |  
|                                   |  |                                               |        |   |                                              |   |      |     |  |   |        |   |  |        |        |   |     |   |      |   |  |   |        |  



|(1) | Amount is net of deferred loan origination fees and costs. Average balances include nonaccrual loans and loans held for sale.
|--- | -----------------------------------------------------------------------------------------------------------------------------

|(2) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------

|(3) | Securities income and net interest income are presented on a tax equivalent basis using a tax rate of 34%. The tax equivalent adjustment is deducted
from tax equivalent net interest income to agree to the amount reported in the statements of income.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes mortgagors and investors escrow accounts and brokered deposits.
|--- | --------------------------------------------------------------------------

Provision for Loan Losses. The provision for loan losses decreased $430,000 and $1.9 million for the three and nine months ended
September 30, 2010, respectively, compared to the same periods in the prior year. The lower provision in 2010 resulted from declines in nonperforming loans and net loan charge-offs, predominately in commercial real estate loans. At
September 30, 2010, nonperforming loans totaled $4.2 million, compared to $6.7 million at September 30, 2009. Specific loan allowances relating to nonperforming loans decreased to $449,000 at September 30, 2010, compared to $721,000
at September 30, 2009. Net loan charge-offs were $152,000 and $587,000 for the three and nine months ended September 30, 2010, respectively, compared to $272,000 and $3.2 million for the three and nine months ended September 30, 2009,
respectively. Higher loan charge-offs for the nine months ended September 30, 2009 primarily related to two commercial construction relationships aggregating $2.3 million.



35



---

##### Table of Contents



Noninterest Income. The
following table shows the components of noninterest income and the dollar and percentage changes for the periods presented.



|                                                              |  |                                  |       |   |                                 |   |       |              |  |   |               |   |  |      |        |    |      |   |       |              |  |   |               |   |  |   |      |   |  |  |        |  
|------------------------------------------------------------- |  | -------------------------------- | ----- | - | ------------------------------- | - | ----- | ------------ |  | - | ------------- | - |  | ---- | ------ | -- | ---- | - | ----- | ------------ |  | - | ------------- | - |  | - | ---- | - |  |  | ------ | -
|                                                              |  | Three Months Ended September 30, |       |   | Nine Months Ended September 30, |  
|(Dollars in thousands)                                        |  | 2010                             |       |   | 2009                            |   |       | DollarChange |  |   | PercentChange |   |  | 2010 |        |    | 2009 |   |       | DollarChange |  |   | PercentChange |  
|Service fees                                                  |  | $                                | 1,248 |   |                                 | $ | 1,291 |              |  | $ | (43           | ) |  |      | (3.3   | )% |      | $ | 3,825 |              |  | $ | 3,739         |   |  | $ | 86   |   |  |  | 2.3    | %
|Wealth management fees                                        |  |                                  | 1,011 |   |                                 |   | 983   |              |  |   | 28            |   |  |      | 2.8    |    |      |   | 3,065 |              |  |   | 2,910         |   |  |   | 155  |   |  |  | 5.3    |  
|Increase in cash surrender value of bank-owned life insurance |  |                                  | 73    |   |                                 |   | 74    |              |  |   | (1            | ) |  |      | (1.4   | )  |      |   | 216   |              |  |   | 220           |   |  |   | (4   | ) |  |  | (1.8   | )
|Net gain (loss) on sale of securities                         |  |                                  | 197   |   |                                 |   | (127  | )            |  |   | 324           |   |  |      | (255.1 | )  |      |   | 878   |              |  |   | 127           |   |  |   | 751  |   |  |  | 591.3  |  
|Net impairment losses recognized in earnings                  |  |                                  | (160  | ) |                                 |   |      |              |  |   | (160          | ) |  |      | n/a    |    |      |   | (492  | )            |  |   | (150          | ) |  |   | (342 | ) |  |  | 228.0  |  
|Mortgage banking fees                                         |  |                                  | 221   |   |                                 |   | 181   |              |  |   | 40            |   |  |      | 22.1   |    |      |   | 576   |              |  |   | 519           |   |  |   | 57   |   |  |  | 11.0   |  
|Net (loss) gain on disposal of equipment                      |  |                                  | (5    | ) |                                 |   | (5    | )            |  |   |              |   |  |      | 0.0    |    |      |   | (5    | )            |  |   | 99            |   |  |   | (104 | ) |  |  | (105.1 | )
|Other                                                         |  |                                  | (60   | ) |                                 |   | 287   |              |  |   | (347          | ) |  |      | (120.9 | )  |      |   | 12    |              |  |   | 35            |   |  |   | (23  | ) |  |  | (65.7  | )
|                                                              |  |                                  |       |   |                                 |   |       |              |  |   |               |   |  |      |        |    |      |   |       |              |  |   |               |   |  |   |      |   |  |  |        |  
|Total noninterest income                                      |  | $                                | 2,525 |   |                                 | $ | 2,684 |              |  | $ | (159          | ) |  |      | (5.9   | )% |      | $ | 8,075 |              |  | $ | 7,499         |   |  | $ | 576  |   |  |  | 7.7    | %
|                                                              |  |                                  |       |   |                                 |   |       |              |  |   |               |   |  |      |        |    |      |   |       |              |  |   |               |   |  |   |      |   |  |  |        |  

Wealth management fees rose $28,000 and $155,000, resulting from an increase in trust service fees for the three
and nine months ended September 30, 2010, respectively, compared to the same periods in 2009. Service fees increased $86,000 for the first nine months of 2010 primarily due to higher electronic banking usage, despite a decline of $43,000 from
the comparable quarter in 2009. The Company recorded other-than-temporary impairment charges on one non-agency mortgage-backed security totaling $160,000 and $492,000 for the three and nine months ended September 30, 2010, respectively,
compared to $0 and $150,000 for the three and nine months ended September 30, 2009, respectively. Higher other noninterest income for the third quarter of 2009 reflected $291,000 in death benefit proceeds received from a bank-owned life
insurance policy. Other noninterest income for the nine months ended September 30, 2010 was offset by impairment charges of $12,000 to reduce the carrying value in the Banks small business investment company limited partnerships, compared
to impairment charges of $383,000 for the same period in 2009.

Noninterest Expenses. The following table shows the
components of noninterest expenses and the dollar and percentage changes for the periods presented.



|                                                  |  |                                  |       |  |                                 |   |       |              |  |   |               |   |  |      |       |    |      |   |        |              |  |   |               |  |  |   |      |   |  |  |       |   
|------------------------------------------------- |  | -------------------------------- | ----- |  | ------------------------------- | - | ----- | ------------ |  | - | ------------- | - |  | ---- | ----- | -- | ---- | - | ------ | ------------ |  | - | ------------- |  |  | - | ---- | - |  |  | ----- | --
|                                                  |  | Three Months Ended September 30, |       |  | Nine Months Ended September 30, |  
|(Dollars in thousands)                            |  | 2010                             |       |  | 2009                            |   |       | DollarChange |  |   | PercentChange |   |  | 2010 |       |    | 2009 |   |        | DollarChange |  |   | PercentChange | 
|Salaries and employee benefits                    |  | $                                | 3,684 |  |                                 | $ | 3,777 |              |  | $ | (93           | ) |  |      | (2.5  | )% |      | $ | 11,895 |              |  | $ | 11,979        |  |  | $ | (84  | ) |  |  | (0.7  | )%
|Occupancy and equipment                           |  |                                  | 1,433 |  |                                 |   | 1,376 |              |  |   | 57            |   |  |      | 4.1   |    |      |   | 4,197  |              |  |   | 4,182         |  |  |   | 15   |   |  |  | 0.4   |   
|Computer and electronic banking services          |  |                                  | 958   |  |                                 |   | 941   |              |  |   | 17            |   |  |      | 1.8   |    |      |   | 2,852  |              |  |   | 2,564         |  |  |   | 288  |   |  |  | 11.2  |   
|Outside professional services                     |  |                                  | 210   |  |                                 |   | 235   |              |  |   | (25           | ) |  |      | (10.6 | )  |      |   | 746    |              |  |   | 704           |  |  |   | 42   |   |  |  | 6.0   |   
|Marketing and advertising                         |  |                                  | 179   |  |                                 |   | 215   |              |  |   | (36           | ) |  |      | (16.7 | )  |      |   | 569    |              |  |   | 624           |  |  |   | (55  | ) |  |  | (8.8  | ) 
|Supplies                                          |  |                                  | 112   |  |                                 |   | 119   |              |  |   | (7            | ) |  |      | (5.9  | )  |      |   | 377    |              |  |   | 401           |  |  |   | (24  | ) |  |  | (6.0  | ) 
|FDIC deposit insurance and regulatory assessments |  |                                  | 321   |  |                                 |   | 333   |              |  |   | (12           | ) |  |      | (3.6  | )  |      |   | 989    |              |  |   | 1,205         |  |  |   | (216 | ) |  |  | (17.9 | ) 
|Other                                             |  |                                  | 777   |  |                                 |   | 611   |              |  |   | 166           |   |  |      | 27.2  |    |      |   | 2,351  |              |  |   | 1,987         |  |  |   | 364  |   |  |  | 18.3  |   
|                                                  |  |                                  |       |  |                                 |   |       |              |  |   |               |   |  |      |       |    |      |   |        |              |  |   |               |  |  |   |      |   |  |  |       |   
|Total noninterest expenses                        |  | $                                | 7,674 |  |                                 | $ | 7,607 |              |  | $ | 67            |   |  |      | 0.9   | %  |      | $ | 23,976 |              |  | $ | 23,646        |  |  | $ | 330  |   |  |  | 1.4   | % 
|                                                  |  |                                  |       |  |                                 |   |       |              |  |   |               |   |  |      |       |    |      |   |        |              |  |   |               |  |  |   |      |   |  |  |       |   



36



---

##### Table of Contents



Salary expense and related payroll
taxes were lower for 2010 compared to 2009 due to reduced staffing. For both the three and nine months ended September 30, 2010, the Company experienced increases in costs associated with other real estate owned and in computer and electronic
banking services expense as result of increased telecommunications costs and transaction activity. Noninterest expenses for 2009 reflected an FDIC-imposed industry-wide 5 basis point special assessment of $393,000 and prepayment penalties totaling
$111,000 for the early extinguishment of Federal Home Loan Bank borrowings.

Income Tax Provision.For the three and nine
months ended September 30, 2010, the provision for income taxes increased $221,000 and $1.1 million, respectively, versus the comparable period in 2009. The increase in the provision was due to higher pre-tax net income, offset by a reduction
in the Companys valuation allowance of $90,000 related to the expiration of unrealized federal charitable contribution and capital loss carry-forwards. The effective tax rate was 23.8% and 29.1% for the three and nine months ended
September 30, 2010, respectively. The effective tax rate was 9.8% and 55.2% for the three and nine months ended September 30, 2009, respectively. The lower effective tax rate for the three months ended September 30, 2009 was due to
lower pre-tax net income and a non-taxable gain on bank-owned life insurance proceeds.

Liquidity and Capital Resources

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

The Companys most liquid assets are cash and cash equivalents. The levels of these assets depend on the Companys operating, financing, lending and investing activities during any given period.
At September 30, 2010, cash and cash equivalents totaled $51.9 million. Interest-bearing deposits and federal funds sold totaled $40.1 million.

Securities classified as available for sale, which provide additional sources of liquidity, totaled $173.2 million at September 30, 2010. In addition, at September 30, 2010, the Company had a
potential borrowing capacity of $181.5 million from the FHLB, which included overnight lines of credit of $10.0 million. On that date, the Company had FHLB advances outstanding of $114.2 million and no overnight advances outstanding. Additionally,
the Company has the ability to access the Federal Reserve Banks Discount Window on a collateralized basis. The Company believes that its liquid assets combined with the available line from the FHLB provide adequate liquidity to meet its
current financial obligations.

The Companys primary investing activities are the origination of loans and the purchase of securities
and loans. For the nine months ended September 30, 2010, the Company originated $82.5 million of loans and purchased $71.5 million of securities and $29.3 million of loans. For the year ended December 31, 2009, the Company originated
$146.3 million of loans and purchased $95.1 million of securities and $40.9 million of loans.

Financing activities consist primarily of
activity in deposit accounts and in Federal Home Loan Bank advances. The Company utilizes Federal Home Loan Bank advances and deposits to fund asset growth. The Company experienced a net increase in total deposits, offset by a decrease in
mortgagors and investors escrow accounts, of $13.6 million for the nine months ended September 30, 2010 and a net increase in total deposits, including mortgagors and investors escrow accounts, of $38.1 million for the
year ended December 31, 2009, respectively. Certificates of deposit due within one year of September 30, 2010 totaled $158.6 million, or 23.5%, of total deposits. Deposit flows are affected by the overall level of interest rates, the
interest rates and products offered by the Company and its local competitors and other factors. The Company generally manages the pricing of its deposits to be competitive and to increase core deposits and commercial banking relationships.
Occasionally, the Company offers promotional rates on



37



---

##### Table of Contents

certain deposit products to attract deposits. The Company experienced a net decrease of $1.9 million in Federal Home Loan Bank advances for the nine months ended September 30, 2010 and $23.5
million for the year ended December 31, 2009.

In February 2008, the Companys Board of Directors approved the repurchase of up to
596,000 shares of the Companys outstanding stock. For the nine months ended September 30, 2010, the Company repurchased 11,706 shares of the Companys common stock, which represents the shares withheld from employees to satisfy tax
withholding obligations, at a cost of $74,000. At September 30, 2010, the remaining shares that may be repurchased under this plan totaled 499,336. Additional discussion about the Companys liquidity and capital resources is contained
in Item 7 in the Companys 2009 Annual Report on Form 10-K.

SI Financial Group, Inc. is a separate legal entity from the Bank
and must provide for its own liquidity. In addition to its operating expenses, SI Financial Group is responsible for paying any dividends declared to its shareholders and making payments on its subordinated debentures. SI Financial Group also has
repurchased shares of its common stock. SI Financial Groups primary sources of funds are interest and dividends on securities and dividends received from the Bank. The amount of dividends that the Bank may declare and pay to SI Financial Group
in any calendar year, without the receipt of prior approval from the OTS but with prior notice to the OTS, cannot exceed net income for that year to date plus retained net income (as defined) for the preceding two calendar years. At
September 30, 2010, SI Financial Group had cash and cash equivalents of $4.5 million.

Payments Due Under Contractual Obligations

Information relating to payments due under contractual obligations is presented in the Companys Form 10-K for the year ended
December 31, 2009. There were no material changes in the Companys payments due under contractual obligations between December 31, 2009 and September 30, 2010.

Off-Balance Sheet Arrangements

In the normal course of operations, the Company
engages in a variety of financial transactions that, in accordance with GAAP, are not recorded on its 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, lines of credit and letters of credit.

The contractual amount of commitments to extend credit represent the amounts of potential accounting loss should the contract be fully drawn upon, the
customer defaults and the value of any existing collateral becomes worthless. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. Financial instruments whose
contract amounts represent credit risk at September 30, 2010 and December 31, 2009 are as follows:



|                                        |  |                   |        |  |                  |   |        | 
|--------------------------------------- |  | ----------------- | ------ |  | ---------------- | - | ------ | 
|(In thousands)                          |  | September 30,2010 |        |  | December 31,2009 |  
|Commitments to extend credit:(1)        |  |                   |        |  |                  |   |        | 
|Future loan commitments(2)              |  | $                 | 12,977 |  |                  | $ | 8,648  | 
|Undisbursed construction loans          |  |                   | 9,260  |  |                  |   | 9,843  | 
|Undisbursed home equity lines of credit |  |                   | 21,083 |  |                  |   | 18,733 | 
|Undisbursed commercial lines of credit  |  |                   | 14,191 |  |                  |   | 12,390 | 
|Overdraft protection lines              |  |                   | 1,378  |  |                  |   | 1,425  | 
|Standby letters of credit(3)            |  |                   | 181    |  |                  |   | 784    | 
|                                        |  |                   |        |  |                  |   |        | 
|Total commitments                       |  | $                 | 59,070 |  |                  | $ | 51,823 | 
|                                        |  |                   |        |  |                  |   |        | 



|(1) | Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
Commitments may require payment of a fee and generally have fixed expiration dates or other termination clauses.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



38



---

##### Table of Contents

|(2) | Includes fixed rate loan commitments of $7.4 million at interest rates ranging from 3.750% to 7.250% and $5.1 million at interest rates ranging from
4.375% to 7.000% at September 30, 2010 and December 31, 2009, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Standby letters of
credit are conditional commitments issued to guarantee the performance of a customer to a third party.
|--- | -------------------------------------------------------------------------------------------------------------------------

The Bank is a
limited partner in two Small Business Investment Corporations (SBIC). At September 30, 2010, the Banks remaining off-balance sheet commitment for the capital investment in the SBICs was $757,000. The Bank recognized
write-downs of $12,000 and $383,000 on its investment in the SBICs during the nine months ended September 30, 2010 and 2009, respectively.

At September 30, 2010, the Bank had outstanding commitments to purchase $4.4 million in guaranteed USDA and SBA loans.

For the nine months ended September 30, 2010, with the exception of the aforementioned commitments, the Company did not engage
in any additional off-balance sheet transactions reasonably likely to have a material effect on the Companys financial condition, results of operations or cash flows. See Notes 6 and 12 to the consolidated financial statements contained in
the Companys 2009 Annual Report on Form 10-K.

Item 3. Quantitative and Qualitative Disclosures
About Market Risk.

Not applicable as the Company is a smaller reporting company.

Item 4(T). 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 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 (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 officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. No changes in the Companys internal control over financial
reporting occurred during the quarter ended September 30, 2010 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

The Company is not
involved in any pending legal proceedings believed by management to be material to the Companys financial condition or results of operations. Periodically, there have been various claims and lawsuits against the Bank, such as claims to enforce
liens, condemnation proceedings on properties in which the Bank holds a security interest, claims involving the making and servicing of real property loans and other issues incident to the Banks business. Management believes that these legal
proceedings would not have a material adverse effect on the Companys financial condition, results of operations or cash flows.

Item 1A. Risk Factors.

There are no material changes from the risk factors set forth under Part I, Item 1A. Risk
Factors in the Companys Annual Report on Form 10-K for the year ended December 31, 2009 and under Part II, Item 1A. Risk Factors in the Companys Quarterly Report on Form 10-Q for the quarter ended
June 30, 2010,



39



---

##### Table of Contents

which could materially and adversely affect the Companys business, financial condition or future results. The risks described in the Companys Annual Report on Form 10-K and the
Quarterly Report on Form 10-Q are not the only risks that the Company faces. Additional risks and uncertainties not currently known to the Company or that the Company currently deems to be immaterial also may materially adversely affect the
Companys business, financial condition and/or operating results.

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

The Company did not repurchase equity securities during the three months ended
September 30, 2010. On February 20, 2008, the Company announced that the Board of Directors had approved a stock repurchase program authorizing the Company to repurchase up to 596,000 shares of the Companys common stock. The maximum
number of shares that may yet be purchased under the Companys stock repurchase program are 499,336. The repurchase program will continue until it is completed or terminated by the Companys Board of Directors.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. [Removed and Reserved].

Item 5. Other Information.

None.

Item 6. Exhibits.



|     |  |                                                                           
|---- |  | --------------------------------------------------------------------------
|2.0  |  | Amended and Restated Plan of Conversion and Reorganization(1)             
|     | 
|3.1  |  | Charter of SI Financial Group, Inc.(2)                                    
|     | 
|3.2  |  | Bylaws of SI Financial Group, Inc.(3)                                     
|     | 
|3.3  |  | Amendment to Bylaws of SI Financial Group, Inc. re: age limitation(4)     
|     | 
|3.4  |  | Amendment to Bylaws of SI Financial Group, Inc. re: number of directors(5)
|     | 
|4.0  |  | Specimen Stock Certificate of SI Financial Group, Inc.(2)                 
|     | 
|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 |  | 18 U.S.C. Section 1350 Certifications                                     



|(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/A, Registration No. 333-169302.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference into this document from the Exhibits filed with the Securities and Exchange Commission on the Registration Statement on Form
S-1, and any amendments thereto, Registration No. 333- 116381.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference into this document from the Exhibit filed with the Companys Form 8-K, filed with the Securities and Exchange Commission
on May 8, 2008.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference into this document from the Exhibit filed with the Companys Form 8-K, filed with the Securities and Exchange Commission
on November 19, 2009.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference into this document from the Exhibit filed with the Companys Form 8-K, filed with the Securities and Exchange Commission
on January 28, 2010.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



40



---

##### Table of Contents



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.



|                        |  |                                                                
|----------------------- |  | ---------------------------------------------------------------
|                        |  | SI FINANCIAL GROUP, INC.                                       
|                        | 
|Date: November 15, 2010 |  | /s/ Rheo A. Brouillard                                         
|                        |  | Rheo A. Brouillard                                             
|                        |  | President and Chief Executive Officer                          
|                        |  | (principal executive officer)                                  
|                        | 
|Date: November 15, 2010 |  | /s/ Brian J. Hull                                              
|                        |  | Brian J. Hull                                                  
|                        |  | Executive Vice President, Treasurer and Chief Financial Officer
|                        |  | (principal financial and accounting officer)                   



41