##### 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, 2006



| ̈ | 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 is a large accelerated
filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

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

As of October 27, 2006, there were 12,421,920 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.    |  | Consolidated Financial Statements of SI Financial Group, Inc. and Subsidiaries (unaudited):                      |  |         
|           |  |                                                                                                                 
|           |  | Consolidated Balance Sheets at September 30, 2006 and December 31, 2005                                          |  | 1       
|           |  |                                                                                                                 
|           |  | Consolidated Statements of Income for the three months and nine months ended September 30, 2006 and 2005         |  | 2       
|           |  |                                                                                                                 
|           |  | Consolidated Statements of Changes in Stockholders Equity for the nine months ended September 30, 2006 and 2005 |  | 4       
|           |  |                                                                                                                 
|           |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2006 and 2005                      |  | 5       
|           |  |                                                                                                                 
|           |  | Notes to Consolidated Financial Statements                                                                       |  | 7       
|           |  |                                                                                                                 
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                            |  | 16      
|           |  |                                                                                                                 
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                                       |  | 27      
|           |  |                                                                                                                 
|Item 4.    |  | Controls and Procedures                                                                                          |  | 29      
|           |  |                                                                                                                 
|PART II.   |  | OTHER INFORMATION                                                                                                |  |         
|           |  |                                                                                                                 
|Item 1.    |  | Legal Proceedings                                                                                                |  | 29      
|           |  |                                                                                                                 
|Item 1A.   |  | Risk Factors                                                                                                     |  | 29      
|           |  |                                                                                                                 
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                      |  | 30      
|           |  |                                                                                                                 
|Item 3.    |  | Defaults Upon Senior Securities                                                                                  |  | 30      
|           |  |                                                                                                                 
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                              |  | 30      
|           |  |                                                                                                                 
|Item 5.    |  | Other Information                                                                                                |  | 30      
|           |  |                                                                                                                 
|Item 6.    |  | Exhibits                                                                                                         |  | 30      
|           | 
|SIGNATURES |  | 31                                                                                                              





---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Share Amounts)



|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                           |  | September 30,2006 |         |   | December 31,2005 |  
|                                                                                                                                                                                           |  | (Unaudited)       |         |   |                  |  
|ASSETS:                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Cash and due from banks:                                                                                                                                                                   |  |                   |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                                                        |  | $                 | 13,022  |   |                  | $ | 16,317  |  
|Interest-bearing                                                                                                                                                                           |  |                   | 6,762   |   |                  |   | 6,829   |  
|Federal funds sold                                                                                                                                                                         |  |                   |        |   |                  |   | 2,800   |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|Total cash and cash equivalents                                                                                                                                                            |  |                   | 19,784  |   |                  |   | 25,946  |  
|                                                                                                                                                                                           |  |                  
|Available for sale securities, at fair value                                                                                                                                               |  |                   | 122,413 |   |                  |   | 120,019 |  
|Loans held for sale                                                                                                                                                                        |  |                   |        |   |                  |   | 107     |  
|Loans receivable (net of allowance for loan losses of $4.2 million at September 30, 2006 and $3.7 million at December 31,
2005)                                                            |  |                   | 566,859 |   |                  |   | 513,775 |  
|Accrued interest receivable                                                                                                                                                                |  |                   | 3,572   |   |                  |   | 3,299   |  
|Federal Home Loan Bank stock, at cost                                                                                                                                                      |  |                   | 6,207   |   |                  |   | 5,638   |  
|Cash surrender value of bank-owned life insurance                                                                                                                                          |  |                   | 8,042   |   |                  |   | 7,837   |  
|Other real estate owned                                                                                                                                                                    |  |                   |        |   |                  |   | 325     |  
|Premises and equipment, net                                                                                                                                                                |  |                   | 10,246  |   |                  |   | 8,838   |  
|Goodwill and other intangibles                                                                                                                                                             |  |                   | 765     |   |                  |   | 817     |  
|Deferred tax asset, net                                                                                                                                                                    |  |                   | 2,529   |   |                  |   | 2,804   |  
|Other assets                                                                                                                                                                               |  |                   | 3,508   |   |                  |   | 2,463   |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|TOTAL ASSETS                                                                                                                                                                               |  | $                 | 743,925 |   |                  | $ | 691,868 |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Liabilities:                                                                                                                                                                               |  |                   |         |   |                  |   |         |  
|Deposits:                                                                                                                                                                                  |  |                   |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                                                        |  | $                 | 54,017  |   |                  | $ | 51,996  |  
|Interest-bearing                                                                                                                                                                           |  |                   | 480,872 |   |                  |   | 457,301 |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|Total deposits                                                                                                                                                                             |  |                   | 534,889 |   |                  |   | 509,297 |  
|                                                                                                                                                                                           |  |                  
|Mortgagors and investors escrow accounts                                                                                                                                                 |  |                   | 1,456   |   |                  |   | 2,985   |  
|Federal Home Loan Bank advances                                                                                                                                                            |  |                   | 105,835 |   |                  |   | 87,929  |  
|Junior subordinated debt owed to unconsolidated trust                                                                                                                                      |  |                   | 15,465  |   |                  |   | 7,217   |  
|Accrued expenses and other liabilities                                                                                                                                                     |  |                   | 4,750   |   |                  |   | 4,397   |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|TOTAL LIABILITIES                                                                                                                                                                          |  |                   | 662,395 |   |                  |   | 611,825 |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|Commitments and contingencies                                                                                                                                                              |  |                   |        |   |                  |   |        |  
|                                                                                                                                                                                           |  |                  
|Stockholders Equity:                                                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Preferred stock ($.01 par value; 1,000,000 shares authorized; none issued or outstanding)                                                                                                  |  |                   |        |   |                  |   |        |  
|Common stock ($.01 par value; 75,000,000 shares authorized; 12,563,750 shares issued; 12,421,920 outstanding at September 30, 2006 and
12,551,186 shares outstanding at December 31, 2005) |  |                   | 126     |   |                  |   | 126     |  
|Additional paid-in capital                                                                                                                                                                 |  |                   | 51,397  |   |                  |   | 51,155  |  
|Unallocated common shares held by ESOP                                                                                                                                                     |  |                   | (4,279  | ) |                  |   | (4,521  | )
|Unearned restricted shares                                                                                                                                                                 |  |                   | (1,803  | ) |                  |   | (2,176  | )
|Retained earnings                                                                                                                                                                          |  |                   | 38,775  |   |                  |   | 37,216  |  
|Accumulated other comprehensive loss                                                                                                                                                       |  |                   | (1,100  | ) |                  |   | (1,609  | )
|Treasury stock, at cost (141,830 shares at September 30, 2006 and 12,564 shares at December 31, 2005)                                                                                      |  |                   | (1,586  | ) |                  |   | (148    | )
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                                                                 |  |                   | 81,530  |   |                  |   | 80,043  |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                 |  | $                 | 743,925 |   |                  | $ | 691,868 |  
|                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  

See accompanying notes to unaudited interim consolidated financial statements.



1



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in Thousands, Except Share Amounts / Unaudited)



|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|------------------------------------------------------------- | ---- | -------------------------------- | ------ | ---- | ------------------------------- | - | ----- | - |  | ---- | ------ | - |  | - | ------
|                                                              |      | Three Months Ended September 30, |        |      | Nine Months Ended September 30,
|                                                              | 2006 |                                  |        | 2005 |                                 |   | 2006  |   |  | 2005
|Interest and dividend income:                                 |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Loans, including fees                                         |      | $                                | 8,807  |      |                                 | $ | 7,382 |   |  | $    | 25,874 |   |  | $ | 20,808
|Investment securities:                                        |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Taxable interest                                              |      |                                  | 1,359  |      |                                 |   | 1,185 |   |  |      | 3,898  |   |  |   | 3,567 
|Tax-exempt interest                                           |      |                                  | 7      |      |                                 |   | 5     |   |  |      | 20     |   |  |   | 16    
|Dividends                                                     |      |                                  | 111    |      |                                 |   | 62    |   |  |      | 296    |   |  |   | 169   
|Other                                                         |      |                                  | 24     |      |                                 |   | 77    |   |  |      | 139    |   |  |   | 235   
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|TOTAL INTEREST AND DIVIDEND INCOME                            |      |                                  | 10,308 |      |                                 |   | 8,711 |   |  |      | 30,227 |   |  |   | 24,795
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Interest expense:                                             |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Deposits                                                      |      |                                  | 3,516  |      |                                 |   | 2,237 |   |  |      | 9,472  |   |  |   | 6,057 
|Federal Home Loan Bank advances                               |      |                                  | 1,103  |      |                                 |   | 842   |   |  |      | 3,118  |   |  |   | 2,211 
|Subordinated debt                                             |      |                                  | 177    |      |                                 |   | 127   |   |  |      | 475    |   |  |   | 354   
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|TOTAL INTEREST EXPENSE                                        |      |                                  | 4,796  |      |                                 |   | 3,206 |   |  |      | 13,065 |   |  |   | 8,622 
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES          |      |                                  | 5,512  |      |                                 |   | 5,505 |   |  |      | 17,162 |   |  |   | 16,173
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Provision for loan losses                                     |      |                                  | 141    |      |                                 |   | 75    |   |  |      | 546    |   |  |   | 310   
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES           |      |                                  | 5,371  |      |                                 |   | 5,430 |   |  |      | 16,616 |   |  |   | 15,863
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Noninterest income:                                           |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Service fees                                                  |      |                                  | 1,164  |      |                                 |   | 1,094 |   |  |      | 3,488  |   |  |   | 3,102 
|Wealth management fees                                        |      |                                  | 863    |      |                                 |   | 233   |   |  |      | 2,533  |   |  |   | 745   
|Increase in cash surrender value of bank-owned life insurance |      |                                  | 67     |      |                                 |   | 69    |   |  |      | 204    |   |  |   | 206   
|Net (loss) gain on sale of securities                         |      |                                  | (172   | )    |                                 |   | 24    |   |  |      | (284   | ) |  |   | 59    
|Net gain on sale of loans                                     |      |                                  | 37     |      |                                 |   | 26    |   |  |      | 72     |   |  |   | 173   
|Other                                                         |      |                                  | 13     |      |                                 |   | (21   | ) |  |      | 88     |   |  |   | 96    
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|TOTAL NONINTEREST INCOME                                      |      |                                  | 1,972  |      |                                 |   | 1,425 |   |  |      | 6,101  |   |  |   | 4,381 
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Noninterest expenses:                                         |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|Salaries and employee benefits                                |      |                                  | 3,491  |      |                                 |   | 3,269 |   |  |      | 10,778 |   |  |   | 9,142 
|Occupancy and equipment                                       |      |                                  | 1,231  |      |                                 |   | 929   |   |  |      | 3,593  |   |  |   | 2,726 
|Computer and electronic banking services                      |      |                                  | 662    |      |                                 |   | 436   |   |  |      | 1,921  |   |  |   | 1,322 
|Outside professional services                                 |      |                                  | 248    |      |                                 |   | 247   |   |  |      | 784    |   |  |   | 907   
|Marketing and advertising                                     |      |                                  | 234    |      |                                 |   | 202   |   |  |      | 591    |   |  |   | 517   
|Supplies and printing                                         |      |                                  | 131    |      |                                 |   | 83    |   |  |      | 395    |   |  |   | 346   
|Other                                                         |      |                                  | 560    |      |                                 |   | 472   |   |  |      | 1,554  |   |  |   | 1,483 
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|TOTAL NONINTEREST EXPENSES                                    |      |                                  | 6,557  |      |                                 |   | 5,638 |   |  |      | 19,616 |   |  |   | 16,443
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|INCOME BEFORE INCOME TAX PROVISION                            |      |                                  | 786    |      |                                 |   | 1,217 |   |  |      | 3,101  |   |  |   | 3,801 
|Income tax provision                                          |      |                                  | 229    |      |                                 |   | 405   |   |  |      | 992    |   |  |   | 1,242 
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       
|NET INCOME                                                    |      | $                                | 557    |      |                                 | $ | 812   |   |  | $    | 2,109  |   |  | $ | 2,559 
|                                                              |      |                                  |        |      |                                 |   |       |   |  |      |        |   |  |   |       

See accompanying notes to unaudited interim consolidated financial statements.



2



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME  Concluded

(Dollars in Thousands,
Except Share Amounts / Unaudited)



|                                            |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|------------------------------------------- | ---- | -------------------------------- | ---------- | ------------------------------- | ---- | ---------- | ---- | - | ---------- |  | - | ----------
|                                            |      | Three Months Ended September 30, |            | Nine Months Ended September 30,
|                                            | 2006 |                                  | 2005       |                                 | 2006 |            | 2005
|NET INCOME PER COMMON SHARE:                |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Basic                                       |      | $                                | 0.05       |                                 | $    | 0.07       |      | $ | 0.18       |  | $ | 0.21      
|Diluted                                     |      | $                                | 0.05       |                                 | $    | 0.07       |      | $ | 0.18       |  | $ | 0.21      
|                                            |      |                                  |            |                                
|WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING: |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Basic                                       |      |                                  | 11,789,022 |                                 |      | 12,026,119 |      |   | 11,799,255 |  |   | 12,064,016
|Diluted                                     |      |                                  | 11,820,206 |                                 |      | 12,146,514 |      |   | 11,840,744 |  |   | 12,101,886

See accompanying notes to unaudited interim consolidated financial statements.



3



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

(Dollars in Thousands, Except Share Amounts / Unaudited)



|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|-------------------------------------------------------------------------------------------------------------------- | ------------ | ---------- | ------- | - | -------------------------- | -------------------------------------- | - | ------ | -------------------------- | - | ------ | ----------------- |  | - | ------------------------------------ | - |  | -------------- | ------ | - | -------------------------- | - | ------ | - |  | - | ------ | - |  | - | ------ | -
|                                                                                                                     |              |            |         |   |                            | Unallocated Common Shares Held by ESOP |   |        | Unearned Restricted Shares |   |        | Retained Earnings |  |   | Accumulated Other Comprehensive Loss |   |  | Treasury Stock |        |   | Total Stockholders Equity |  
|                                                                                                                     |              |            |         |   | Additional Paid-in Capital |                                        |   |        |                            |   |       
|                                                                                                                     | Common Stock |            |         |   |                            |                                        |   |       
|                                                                                                                     | Shares       |            | Dollars |   |                            |                                        |   |        |                            |  
|BALANCE AT DECEMBER 31, 2004                                                                                         |              | 12,563,750 |         | $ | 126                        |                                        | $ | 50,947 |                            | $ | (4,844 | )                 |  | $ | -                                    |   |  | $              | 34,870 |   |                            | $ | (290   | ) |  | $ | -      |   |  | $ | 80,809 |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Cash dividends declared ($0.09 per share)                                                                            |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                | (475   | ) |                            |   |       |   |  |   |       |   |  |   | (475   | )
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Restricted stock activity                                                                                            |              |           |         |   |                           |                                        |   | 1,113  |                            |   |       |                   |  |   | (2,487                               | ) |  |                | (265   | ) |                            |   |       |   |  |   |       |   |  |   | (1,639 | )
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Equity incentive plan shares earned                                                                                  |              |           |         |   |                           |                                        |   | 99     |                            |   |       |                   |  |   | 186                                  |   |  |                |       |   |                            |   |       |   |  |   |       |   |  |   | 285    |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Comprehensive income:                                                                                                |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|Net income                                                                                                           |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                | 2,559  |   |                            |   |       |   |  |   |       |   |  |   | 2,559  |  
|Change in net unrealized losses on available for sale securities, net of reclassification adjustment and tax effects |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                |       |   |                            |   | (1,057 | ) |  |   |       |   |  |   | (1,057 | )
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                           |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   | 1,502  |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|BALANCE AT SEPTEMBER 30, 2005                                                                                        |              | 12,563,750 |         | $ | 126                        |                                        | $ | 52,159 |                            | $ | (4,844 | )                 |  | $ | (2,301                               | ) |  | $              | 36,689 |   |                            | $ | (1,347 | ) |  | $ |       |   |  | $ | 80,482 |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|BALANCE AT DECEMBER 31, 2005                                                                                         |              | 12,563,750 |         | $ | 126                        |                                        | $ | 51,155 |                            | $ | (4,521 | )                 |  | $ | (2,176                               | ) |  | $              | 37,216 |   |                            | $ | (1,609 | ) |  | $ | (148   | ) |  | $ | 80,043 |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Cash dividends declared ($0.12 per share)                                                                            |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                | (550   | ) |                            |   |       |   |  |   |       |   |  |   | (550   | )
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Equity incentive plan shares earned                                                                                  |              |           |         |   |                           |                                        |   | 201    |                            |   |       |                   |  |   | 373                                  |   |  |                |       |   |                            |   |       |   |  |   |       |   |  |   | 574    |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Allocation of ESOP shares                                                                                            |              |           |         |   |                           |                                        |   | 28     |                            |   | 242    |                   |  |   |                                     |   |  |                |       |   |                            |   |       |   |  |   |       |   |  |   | 270    |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Vesting of restricted stock                                                                                          |              |           |         |   |                           |                                        |   | 13     |                            |   |       |                   |  |   |                                     |   |  |                |       |   |                            |   |       |   |  |   |       |   |  |   | 13     |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Treasury shares purchased (129,266 shares)                                                                           |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                |       |   |                            |   |       |   |  |   | (1,438 | ) |  |   | (1,438 | )
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                           
|Comprehensive income:                                                                                                |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|Net income                                                                                                           |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                | 2,109  |   |                            |   |       |   |  |   |       |   |  |   | 2,109  |  
|Change in net unrealized gains on available for sale securities, net of reclassification adjustment and tax effects  |              |           |         |   |                           |                                        |   |       |                            |   |       |                   |  |   |                                     |   |  |                |       |   |                            |   | 509    |   |  |   |       |   |  |   | 509    |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|Total comprehensive income                                                                                           |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   | 2,618  |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  
|BALANCE AT SEPTEMBER 30, 2006                                                                                        |              | 12,563,750 |         | $ | 126                        |                                        | $ | 51,397 |                            | $ | (4,279 | )                 |  | $ | (1,803                               | ) |  | $              | 38,775 |   |                            | $ | (1,100 | ) |  | $ | (1,586 | ) |  | $ | 81,530 |  
|                                                                                                                     |              |            |         |   |                            |                                        |   |        |                            |   |        |                   |  |   |                                      |   |  |                |        |   |                            |   |        |   |  |   |        |   |  |   |        |  

See accompanying notes to unaudited interim consolidated financial statements.



4



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands / Unaudited)



|                                                                                      |      |                                |          |      |  |   |         |  
|------------------------------------------------------------------------------------- | ---- | ------------------------------ | -------- | ---- |  | - | ------- | -
|                                                                                      |      | Nine Months EndedSeptember 30, |         
|                                                                                      | 2006 |                                |          | 2005 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                 |      |                                |          |      |  |   |         |  
|Net income                                                                            |      | $                              | 2,109    |      |  | $ | 2,559   |  
|Adjustments to reconcile net income to net cash provided by operating activities:     |      |                                |          |      |  |   |         |  
|Provision for loan losses                                                             |      |                                | 546      |      |  |   | 310     |  
|Employee stock ownership plan expense                                                 |      |                                | 270      |      |  |   | 270     |  
|Equity incentive plan expense                                                         |      |                                | 574      |      |  |   | 285     |  
|Excess tax benefit from share-based payment arrangements                              |      |                                | (13      | )    |  |   |        |  
|Amortization (accretion) of investment premiums and discounts, net                    |      |                                | (83      | )    |  |   | 49      |  
|Amortization of loan premiums and discounts, net                                      |      |                                | 704      |      |  |   | 181     |  
|Depreciation and amortization of premises and equipment                               |      |                                | 1,293    |      |  |   | 972     |  
|Amortization of core deposit intangible                                               |      |                                | 73       |      |  |   | 73      |  
|Amortization of deferred debt issuance costs                                          |      |                                | 44       |      |  |   | 26      |  
|Amortization of mortgage servicing rights                                             |      |                                | 57       |      |  |   | 46      |  
|Net loss (gain) on sale of securities                                                 |      |                                | 284      |      |  |   | (59     | )
|Deferred income tax provision (benefit)                                               |      |                                | 12       |      |  |   | (73     | )
|Loans originated for sale                                                             |      |                                | (7,391   | )    |  |   | (6,186  | )
|Proceeds from sale of loans held for sale                                             |      |                                | 7,570    |      |  |   | 6,247   |  
|Net gain on sale of loans                                                             |      |                                | (72      | )    |  |   | (173    | )
|Net loss (gain) on sale of bank premises and equipment                                |      |                                | 20       |      |  |   | (31     | )
|Loss on sale of other real estate owned                                               |      |                                | 11       |      |  |   |        |  
|Increase in cash surrender value of bank-owned life insurance                         |      |                                | (205     | )    |  |   | (206    | )
|Change in operating assets and liabilities:                                           |      |                                |          |      |  |   |         |  
|Accrued interest receivable                                                           |      |                                | (273     | )    |  |   | (399    | )
|Other assets                                                                          |      |                                | (1,077   | )    |  |   | (795    | )
|Accrued expenses and other liabilities                                                |      |                                | 319      |      |  |   | 289     |  
|                                                                                      |      |                                |          |      |  |   |         |  
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                             |      |                                | 4,772    |      |  |   | 3,385   |  
|                                                                                      |      |                                |          |      |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                 |      |                                |          |      |  |   |         |  
|Purchases of available for sale securities                                            |      |                                | (26,175  | )    |  |   | (18,819 | )
|Proceeds from sales of available for sale securities                                  |      |                                | 12,284   |      |  |   | 159     |  
|Proceeds from maturities of and principal repayments on available for sale securities |      |                                | 12,068   |      |  |   | 20,427  |  
|Net increase in loans                                                                 |      |                                | (54,334  | )    |  |   | (74,068 | )
|Purchases of Federal Home Loan Bank stock                                             |      |                                | (569     | )    |  |   | (1,325  | )
|Proceeds from the sale of loans held for investment                                   |      |                                |         |      |  |   | 27,660  |  
|Proceeds from sale of other real estate owned                                         |      |                                | 314      |      |  |   |        |  
|Proceeds from sale of bank premises and equipment                                     |      |                                | 242      |      |  |   | 485     |  
|Purchases of premises and equipment                                                   |      |                                | (2,963   | )    |  |   | (3,234  | )
|Other                                                                                 |      |                                | (21      | )    |  |   |        |  
|                                                                                      |      |                                |          |      |  |   |         |  
|NET CASH USED IN INVESTING ACTIVITIES                                                 |      |                                | (59,154  | )    |  |   | (48,715 | )
|                                                                                      |      |                                |          |      |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                 |      |                                |          |      |  |   |         |  
|Net increase in deposits                                                              |      |                                | 25,592   |      |  |   | 28,546  |  
|Net decrease in mortgagors and investors escrow accounts                            |      |                                | (1,529   | )    |  |   | (1,323  | )
|Proceeds from Federal Home Loan Bank advances                                         |      |                                | 152,240  |      |  |   | 42,827  |  
|Repayments of Federal Home Loan Bank advances                                         |      |                                | (134,334 | )    |  |   | (24,373 | )
|Proceeds from subordinated debt borrowings                                            |      |                                | 8,248    |      |  |   |        |  
|Cash dividends paid on common stock                                                   |      |                                | (572     | )    |  |   | (317    | )
|Purchase of common stock for equity incentive plan                                    |      |                                |         |      |  |   | (1,639  | )



5



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands / Unaudited)



|                                                         |  |                                |        |   |      |   |        |  
|-------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                         |  | Nine Months EndedSeptember 30, |       
|                                                         |  | 2006                           |        |   | 2005 |  
|Excess tax benefit from share-based payment arrangements |  |                                | 13     |   |      |   |       |  
|Treasury stock purchased                                 |  |                                | (1,438 | ) |      |   |       |  
|                                                         |  |                                |        |   |      |   |        |  
|NET CASH PROVIDED BY FINANCING ACTIVITIES                |  |                                | 48,220 |   |      |   | 43,721 |  
|                                                         |  |                                |        |   |      |   |        |  
|NET CHANGE IN CASH AND CASH EQUIVALENTS                  |  |                                | (6,162 | ) |      |   | (1,609 | )
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD         |  |                                | 25,946 |   |      |   | 30,775 |  
|                                                         |  |                                |        |   |      |   |        |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD               |  | $                              | 19,784 |   |      | $ | 29,166 |  
|                                                         |  |                                |        |   |      |   |        |  
|SUPPLEMENTAL CASH FLOW INFORMATION:                      |  |                                |        |   |      |   |        |  
|Interest paid                                            |  | $                              | 12,720 |   |      | $ | 8,467  |  
|Income taxes paid, net                                   |  | $                              | 1,102  |   |      | $ | 1,402  |  
|Transfer of loans to other real estate owned             |  | $                              |       |   |      | $ | 350    |  
|Dividends declared                                       |  | $                              | 550    |   |      | $ | 475    |  

See accompanying notes to unaudited interim consolidated financial statements.



6



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND 2005 AND DECEMBER 31, 2005

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 nineteen offices in
eastern Connecticut. The 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. Trust operations in Vermont provide third-party trust outsourcing services to other community
banks located throughout the country. SI Bancorp, MHC, the Companys mutual holding company parent, does not conduct any business other than owning a majority of the common stock of SI Financial Group, Inc.

On November 15, 2005, the Company acquired certain assets of two trust services businesses, Private Trust Services and Bank Trust Services (SI Trust
Servicing), from the former Circle Trust Company headquartered in Darien, Connecticut. SI Trust Servicing, located in Rutland, Vermont, is a third-party provider of trust outsourcing services for other financial institutions. The acquisition
was accounted for as an asset purchase transaction with total cash consideration funded through internal sources. The purchase price was allocated to the net assets acquired with the excess purchase price resulting in goodwill.

On August 31, 2006, the Company formed a new subsidiary, SI Capital Trust II (the Trust), and issued $8.0 million of trust-preferred securities through
a pooled trust-preferred securities offering. The Company owns all of the common securities of the Trust, which has no independent assets or operations. The Trust was formed for the sole purpose of issuing trust-preferred securities and investing
the proceeds in an equivalent amount of junior subordinated debentures issued by the Company.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Savings Institute Bank and Trust Company, 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 for interim financial information, with the instructions to Form
10-Q and Rule 10-01 of Regulation S-X of the Securities and Exchange Commission and generally accepted practices within the banking industry. Accordingly, certain information and footnote disclosures required by accounting principles generally
accepted in the United States of America 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,
2006 and for the three months and nine months ended September 30, 2006 and 2005 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, 2005 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, 2006. In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect all of the
adjustments (consisting only of normal and recurring in nature) 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
months and nine months ended September 30, 2006 are not necessarily indicative of the operating results for the twelve months ending December 31, 2006.



7



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

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 statement of financial condition and reported amounts of revenues and expenses for the periods presented. Actual results
could differ from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses and the impairment of long-lived assets.

Recent Accounting Pronouncements

In March 2006, the
Financial Accounting Standards Board (FASB) issued Financial Accounting Standards No. 156, Accounting for Servicing of Financial Assets, which amends Financial Accounting Standards No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for servicing of financial assets. This Statement requires that all separately recognized servicing
rights be initially measured at fair value, if practicable. For each class of separately recognized servicing assets and liabilities, this Statement permits an entity to choose either of the following subsequent measurement methods:
(1) amortize servicing assets or liabilities in proportion to and over the period of estimated net servicing income or net servicing loss; or (2) report servicing assets or liabilities at fair value at each reporting date and report
changes in fair value in earnings in the period in which the changes occur. This Statement also requires additional disclosures for all separately recognized servicing rights and is effective for new transactions occurring and for subsequent
measurement at the beginning of an entitys first fiscal year that begins after September 15, 2006. This Statement is not expected to have a material impact on the Companys consolidated financial statements.

In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, which is an interpretation of FASB
Statement No. 109, Accounting for Income Taxes. This Interpretation clarifies the accounting for uncertainty in income taxes recognized in a Companys financial statements, prescribes a recognition threshold and
measurement attribute for the financial statement recognition and measurement of a tax position in the tax return and provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosures and
transition. The effective date of this Interpretation is for fiscal years beginning after December 15, 2006. The Company does not expect this Interpretation to have a material impact on the Companys consolidated financial statements.

In September 2006, the FASB issued Financial Accounting Standards No. 157, Fair Value Measurement, which defines fair value,
establishes a framework for measuring fair value in generally accepted accounting principles and expands the disclosures about fair value measurement. This Statement was developed to provide guidance for consistency and comparability in fair value
measurements and disclosures and applies under other accounting pronouncements that require or permit fair value measurements. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007 and
interim periods within those fiscal years.

In September 2006, the FASB issued Financial Accounting Standards No. 158, Employers
Accounting for Defined Benefit Pension and Other Postretirement Plans  an amendment of FASB Statements No. 87, 88, 106 and 132(R). This Statement improves financial reporting by requiring employers to recognize the overfunded or
underfunded status of a defined benefit postretirement plan as a asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income or a
business entity or changes in unrestricted net assets of a not-for-profit organization. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide
the required disclosures as of the end of the fiscal year ending after December 15, 2006. The Company is currently in the process of determining the impact this Statement will have on the Companys consolidated financial statements.

In September 2006, the Securities and Exchange Commission (the SEC) issued Staff Accounting Bulletin No. 108, Considering the
Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB 108). This Bulletin provides interpretive guidance on how the effects of the carryover or reversal of prior year
misstatements should be considered in quantifying a current year misstatement. The SEC staff believes that registrants should quantify errors using both a balance sheet and an income statement approach and evaluate whether either approach results in
quantifying a misstatement that, when all relevant quantitative



8



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

and qualitative factors are considered, is material. SAB 108 is effective for years ending on or after November 15,
2006. The Company does not anticipate that the application of SAB 108 will have a material impact on the Companys consolidated financial statements.

NOTE 2. EARNINGS PER SHARE

Basic net income per common share is calculated by dividing the net income available to common stockholders by
the weighted-average number of common shares outstanding during the period. Diluted net income per common share is computed in a manner similar to basic net income per common share except that the weighted-average number of common 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 option and restricted stock awards. Anti-dilutive shares are common stock equivalents with weighted-average exercise prices in excess of the weighted-average market value for the periods presented. The Company had
anti-dilutive common shares outstanding of 467,653 and 468,092 for the three months and nine months ended September 30, 2006, respectively. Treasury shares and unallocated common shares held by the ESOP are not included in the weighted-average
number of common shares outstanding for purposes of calculating both basic and diluted net income per common share. Unvested restricted shares are only included in dilutive net income per common share computations.



|                                                            |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|----------------------------------------------------------- | ---- | -------------------------------- | ---------- | ------------------------------- | ---- | ---------- | ---- | - | ---------- |  | - | ----------
|(Dollars in Thousands, Except Share Amounts)                |      | Three Months Ended September 30, |            | Nine Months Ended September 30,
|                                                            | 2006 |                                  | 2005       |                                 | 2006 |            | 2005
|Net income                                                  |      | $                                | 557        |                                 | $    | 812        |      | $ | 2,109      |  | $ | 2,559     
|                                                            |      |                                  |            |                                
|Weighted-average common shares outstanding:                 |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Basic                                                       |      |                                  | 11,789,022 |                                 |      | 12,026,119 |      |   | 11,799,255 |  |   | 12,064,016
|Effect of dilutive stock option and restricted stock awards |      |                                  | 31,184     |                                 |      | 120,395    |      |   | 41,489     |  |   | 37,870    
|                                                            |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Diluted                                                     |      |                                  | 11,820,206 |                                 |      | 12,146,514 |      |   | 11,840,744 |  |   | 12,101,886
|                                                            |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Net income per common share:                                |      |                                  |            |                                 |      |            |      |   |            |  |   |           
|Basic                                                       |      | $                                | 0.05       |                                 | $    | 0.07       |      | $ | 0.18       |  | $ | 0.21      
|Diluted                                                     |      | $                                | 0.05       |                                 | $    | 0.07       |      | $ | 0.18       |  | $ | 0.21      



9



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

NOTE 3. SECURITIES

The
amortized cost and approximate fair values of investment securities at September 30, 2006 and December 31, 2005 are as follows:

September 30, 2006



|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|----------------------------------------------- |  | -------------- | ------- | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | -------
|(Dollars in Thousands)                          |  | Amortized Cost |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|AVAILABLE FOR SALE SECURITIES:                  |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Debt securities:                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|U.S. Government and agency obligations          |  | $              | 3,787   |                      | $ | 23                    |  | $ | (29        | ) |  | $ | 3,781  
|Government-sponsored enterprises                |  |                | 64,750  |                      |   | 76                    |  |   | (1,067     | ) |  |   | 63,759 
|Mortgage-backed securities                      |  |                | 47,609  |                      |   | 123                   |  |   | (853       | ) |  |   | 46,879 
|Corporate debt securities                       |  |                | 4,519   |                      |   | 7                     |  |   | (21        | ) |  |   | 4,505  
|Obligations of state and political subdivisions |  |                | 1,499   |                      |   | 30                    |  |   |           |   |  |   | 1,529  
|Tax-exempt securities                           |  |                | 490     |                      |   |                      |  |   |           |   |  |   | 490    
|Foreign government securities                   |  |                | 100     |                      |   |                      |  |   | (1         | ) |  |   | 99     
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Total debt securities                           |  |                | 122,754 |                      |   | 259                   |  |   | (1,971     | ) |  |   | 121,042
|                                                |  |                |         |                     
|Equity securities:                              |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Marketable equity securities                    |  |                | 1,325   |                      |   | 46                    |  |   |           |   |  |   | 1,371  
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|TOTAL AVAILABLE FOR SALE SECURITIES             |  | $              | 124,079 |                      | $ | 305                   |  | $ | (1,971     | ) |  | $ | 122,413
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        

December 31, 2005



|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|----------------------------------------------- |  | -------------- | ------- | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | -------
|(Dollars in Thousands)                          |  | Amortized Cost |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|AVAILABLE FOR SALE SECURITIES:                  |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Debt securities:                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|U.S. Government and agency obligations          |  | $              | 4,820   |                      | $ | 58                    |  | $ | (65        | ) |  | $ | 4,813  
|Government-sponsored enterprises                |  |                | 73,135  |                      |   |                      |  |   | (1,645     | ) |  |   | 71,490 
|Mortgage-backed securities                      |  |                | 37,346  |                      |   | 28                    |  |   | (836       | ) |  |   | 36,538 
|Corporate debt securities                       |  |                | 4,537   |                      |   | 3                     |  |   | (12        | ) |  |   | 4,528  
|Obligations of state and political subdivisions |  |                | 1,499   |                      |   | 47                    |  |   |           |   |  |   | 1,546  
|Tax-exempt securities                           |  |                | 490     |                      |   |                      |  |   |           |   |  |   | 490    
|Foreign government securities                   |  |                | 75      |                      |   |                      |  |   | (1         | ) |  |   | 74     
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Total debt securities                           |  |                | 121,902 |                      |   | 136                   |  |   | (2,559     | ) |  |   | 119,479
|                                                |  |                |         |                     
|Equity securities:                              |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|Marketable equity securities                    |  |                | 555     |                      |   |                      |  |   | (15        | ) |  |   | 540    
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        
|TOTAL AVAILABLE FOR SALE SECURITIES             |  | $              | 122,457 |                      | $ | 136                   |  | $ | (2,574     | ) |  | $ | 120,019
|                                                |  |                |         |                      |   |                       |  |   |            |   |  |   |        

NOTE 4. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

Loan Portfolio.The Companys loan portfolio consists primarily of one- to four-family residential mortgage loans, multi-family
and commercial real estate loans and commercial business loans. To a lesser extent, the Companys loan portfolio includes construction and consumer loans. The Company historically and currently originates loans primarily for investment
purposes. However, the Company sold $7.6 million of fixed-rate residential mortgage loans in the first nine months of 2006. At September 30, 2006 and December 31, 2005, loans held for sale were $0 and $107,000, respectively.



10



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

At September 30, 2006, the Companys loan portfolio, net, was $566.9 million, or 76.2% of assets. The following
table summarizes the composition of the loan portfolio in dollar amounts and as a percentage of the respective portfolio at the dates indicated.



|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|-------------------------------------------- | ------ | ------------------ | ------- | ---------------- | ----------------- | ------ | ------ |  | - | ---------------- | - |  | ------ | -
|(Dollars in Thousands)                       |        | September 30, 2006 |         |                  | December 31, 2005 |       
|                                             | Amount |                    |         | Percent of Total |                   |        | Amount |  |   | Percent of Total |  
|Real estate loans:                           |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|Residential  1 to 4 family                  |        | $                  | 302,900 |                  |                   | 53.16  | %      |  | $ | 266,739          |   |  | 51.66  | %
|Multi-family and commercial                  |        |                    | 114,523 |                  |                   | 20.10  |        |  |   | 100,926          |   |  | 19.54  |  
|Construction                                 |        |                    | 43,734  |                  |                   | 7.67   |        |  |   | 47,325           |   |  | 9.16   |  
|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|Total real estate loans                      |        |                    | 461,157 |                  |                   | 80.93  |        |  |   | 414,990          |   |  | 80.36  |  
|                                             |        |                    |         |                 
|Consumer loans:                              |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|Home equity                                  |        |                    | 19,890  |                  |                   | 3.49   |        |  |   | 20,562           |   |  | 3.98   |  
|Other                                        |        |                    | 11,618  |                  |                   | 2.04   |        |  |   | 3,294            |   |  | 0.64   |  
|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|Total consumer loans                         |        |                    | 31,508  |                  |                   | 5.53   |        |  |   | 23,856           |   |  | 4.62   |  
|                                             |        |                    |         |                 
|Commercial business loans                    |        |                    | 77,172  |                  |                   | 13.54  |        |  |   | 77,552           |   |  | 15.02  |  
|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|TOTAL LOANS                                  |        |                    | 569,837 |                  |                   | 100.00 | %      |  |   | 516,398          |   |  | 100.00 | %
|                                             |        |                    |         |                 
|Deferred loan origination costs, net of fees |        |                    | 1,209   |                  |                   |        |        |  |   | 1,048            |   |  |        |  
|Allowance for loan losses                    |        |                    | (4,187  | )                |                   |        |        |  |   | (3,671           | ) |  |        |  
|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  
|LOANS RECEIVABLE, NET                        |        | $                  | 566,859 |                  |                   |        |        |  | $ | 513,775          |   |  |        |  
|                                             |        |                    |         |                  |                   |        |        |  |   |                  |   |  |        |  

Allowance for Loan Losses.The allowance for loan losses, a material estimate which could change
significantly in the near-term, is established through a provision for loan losses charged to earnings to account for losses that are inherent in the loan portfolio and estimated to occur, and is maintained at a level that management considers
adequate to absorb losses in the loan portfolio. Loans are charged against the allowance for loan losses when management believes that the uncollectibility of the principal balance is confirmed. Subsequent recoveries, if any, are credited to the
allowance for loan losses when received. The Company evaluates the allowance for loan losses on a monthly basis.

Managements judgment in determining
the adequacy of the allowance is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance for loan losses is evaluated on a monthly basis by management and is
based on the evaluation of the known and inherent risk characteristics and size and composition of the loan portfolio, the assessment of current economic and real estate market conditions, adverse situations that may affect the borrowers
ability to repay, estimated value of any underlying collateral, historical loan loss experience, regulatory examination and evaluations of loans and other relevant factors.

The methodology for assessing the appropriateness of the allowance for loan losses consists of the following key elements:



| |  |  | Specific allowances for identified problem loans, including loans that are classified as doubtful, substandard or special mention. For such loans that are also classified as
impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General valuation allowance on certain identified problem loans which include classified loans on the Managed Asset Report that do not have an individual allowance. These loans are
segregated by loan category and assigned allowance percentages based on the inherent losses associated with each type of lending.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005



| |  |  | General valuation allowance on the remainder of the loan portfolio, which covers nonclassified loans and is based on historical loss experience adjusted for qualitative factors.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Unallocated component is maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the
margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table summarizes the activity in the allowance for loan losses at and for the three months and the nine months ended September 30, 2006 and 2005.



|                                                 |      |                                               |       |      |                                              |   |       |   |  |      |        |   |  |   |          |  
|------------------------------------------------ | ---- | --------------------------------------------- | ----- | ---- | -------------------------------------------- | - | ----- | - |  | ---- | ------ | - |  | - | -------- | -
|(Dollars in Thousands)                           |      | At or For the Three MonthsEnded September 30, |       |      | At or For the Nine MonthsEnded September 30, |  
|                                                 | 2006 |                                               |       | 2005 |                                              |   | 2006  |   |  | 2005 |       
|BALANCE AT BEGINNING OF PERIOD                   |      | $                                             | 4,075 |      |                                              | $ | 3,510 |   |  | $    | 3,671  |   |  | $ | 3,200    |  
|                                                 |      |                                               |       |     
|Provision for loan losses                        |      |                                               | 141   |      |                                              |   | 75    |   |  |      | 546    |   |  |   | 310      |  
|Loans charged-off                                |      |                                               | (32   | )    |                                              |   | (24   | ) |  |      | (37    | ) |  |   | (27      | )
|Recoveries of loans previously charged-off       |      |                                               | 3     |      |                                              |   | 8     |   |  |      | 7      |   |  |   | 86       |  
|                                                 |      |                                               |       |      |                                              |   |       |   |  |      |        |   |  |   |          |  
|BALANCE AT END OF PERIOD                         |      | $                                             | 4,187 |      |                                              | $ | 3,569 |   |  | $    | 4,187  |   |  | $ | 3,569    |  
|                                                 |      |                                               |       |      |                                              |   |       |   |  |      |        |   |  |   |          |  
|Allowance for loan losses to total loans         |      |                                               |       |      |                                              |   |       |   |  |      | 0.73   | % |  |   | 0.72     | %
|Allowance for loan losses to nonperforming loans |      |                                               |       |      |                                              |   |       |   |  |      | 463.68 |   |  |   | 1,450.81 |  

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



|                                                                            |  |                   |      |   |                  |   |      |  
|--------------------------------------------------------------------------- |  | ----------------- | ---- | - | ---------------- | - | ---- | -
|(Dollars in Thousands)                                                      |  | September 30,2006 |      |   | December 31,2005 |  
|Nonaccrual loans:                                                           |  |                   |      |   |                  |   |      |  
|Real estate loans                                                           |  | $                 | 174  |   |                  | $ | 224  |  
|Consumer loans                                                              |  |                   | 729  |   |                  |   | 16   |  
|                                                                            |  |                   |      |   |                  |   |      |  
|TOTAL NONACCRUAL LOANS                                                      |  |                   | 903  |   |                  |   | 240  |  
|                                                                            |  |                  
|Real estate owned, net                                                      |  |                   |     |   |                  |   | 325  |  
|                                                                            |  |                   |      |   |                  |   |      |  
|TOTAL NONPERFORMING ASSETS                                                  |  |                   | 903  |   |                  |   | 565  |  
|                                                                            |  |                  
|Troubled debt restructurings                                                |  |                   | 73   |   |                  |   | 74   |  
|                                                                            |  |                   |      |   |                  |   |      |  
|TOTAL NONPERFORMING ASSETS AND TROUBLED DEBT RESTRUCTURINGS                 |  | $                 | 976  |   |                  | $ | 639  |  
|                                                                            |  |                   |      |   |                  |   |      |  
|Total nonperforming loans to total loans                                    |  |                   | 0.16 | % |                  |   | 0.05 | %
|Total nonperforming loans to total assets                                   |  |                   | 0.12 |   |                  |   | 0.03 |  
|Total nonperforming assets and troubled debt restructurings to total assets |  |                   | 0.13 |   |                  |   | 0.09 |  

In addition to the loans disclosed in the above table, at September 30, 2006, the Company identified loans
totaling $6.5 million in which the borrowers had possible credit problems that caused management to have doubts about the ability of the borrowers to comply with the present loan repayment terms and that may result in the future



12



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

inclusion of such loans in the above table. The aforementioned loans have been classified as substandard based on the
Companys internal asset classification system, which the Company uses to monitor and evaluate the credit risk inherent in its loan portfolio.

NOTE 5. DEPOSITS

The following table sets forth the deposit balances, by type, at the dates indicated.



|                                    |  |                   |         |                  |   |         |  |   |        |  
|----------------------------------- |  | ----------------- | ------- | ---------------- | - | ------- |  | - | ------ | -
|(Dollars in Thousands)              |  | September 30,2006 |         | December 31,2005 |   | Change  | 
|Noninterest-bearing demand deposits |  | $                 | 54,017  |                  | $ | 51,996  |  | $ | 2,021  |  
|                                    |  |                   |         |                  |   |         |  |   |        |  
|Interest-bearing accounts:          |  |                   |         |                  |   |         |  |   |        |  
|NOW and money market accounts       |  |                   | 121,290 |                  |   | 125,156 |  |   | (3,866 | )
|Savings accounts                    |  |                   | 78,897  |                  |   | 87,894  |  |   | (8,997 | )
|Certificates of deposit(1)          |  |                   | 280,685 |                  |   | 244,251 |  |   | 36,434 |  
|                                    |  |                   |         |                  |   |         |  |   |        |  
|Total interest-bearing accounts     |  |                   | 480,872 |                  |   | 457,301 |  |   | 23,571 |  
|                                    |  |                   |         |                  |   |         |  |   |        |  
|TOTAL DEPOSITS                      |  | $                 | 534,889 |                  | $ | 509,297 |  | $ | 25,592 |  
|                                    |  |                   |         |                  |   |         |  |   |        |  

---

|(1) | Includes brokered deposits of $7.0 million and $5.0 million at September 30, 2006 and December 31, 2005, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------

NOTE 6. OTHER COMPREHENSIVE INCOME (LOSS)

Other comprehensive income
(loss), which is comprised solely of the change in unrealized gains and losses on available for sale securities, net of taxes, for the nine months ended September 30, 2006 and 2005 is as follows:

Nine Months Ended September 30, 2006



|                                                                         |  |                   |        |   |             |   |      |                   |  |   |        |  
|------------------------------------------------------------------------ |  | ----------------- | ------ | - | ----------- | - | ---- | ----------------- |  | - | ------ | -
|(Dollars in Thousands)                                                   |  | Before Tax Amount |        |   | Tax Effects |   |      | Net of Tax Amount | 
|Unrealized holding gains arising during the period                       |  | $                 | 488    |   |             | $ | (166 | )                 |  | $ | 322    |  
|Reclassification adjustment for losses recognized in net income          |  |                   | 284    |   |             |   | (97  | )                 |  |   | 187    |  
|                                                                         |  |                   |        |   |             |   |      |                   |  |   |        |  
|UNREALIZED HOLDING GAINS ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES  |  | $                 | 772    |   |             | $ | (263 | )                 |  | $ | 509    |  
|                                                                         |  |                   |        |   |             |   |      |                   |  |   |        |  
|                                                                         |  |                   |       
|Nine Months Ended September 30, 2005                                     |  |                   |        |   |             |   |      |                   |  |   |        |  
|                                                                         |  |                   |       
|(Dollars in Thousands)                                                   |  | Before Tax Amount |        |   | Tax Effects |   |      | Net of Tax Amount | 
|Unrealized holding losses arising during the period                      |  | $                 | (1,543 | ) |             | $ | 525  |                   |  | $ | (1,018 | )
|Reclassification adjustment for gains recognized in net income           |  |                   | (59    | ) |             |   | 20   |                   |  |   | (39    | )
|                                                                         |  |                   |        |   |             |   |      |                   |  |   |        |  
|UNREALIZED HOLDING LOSSES ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES |  | $                 | (1,602 | ) |             | $ | 545  |                   |  | $ | (1,057 | )
|                                                                         |  |                   |        |   |             |   |      |                   |  |   |        |  



13



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

NOTE 7. EQUITY INCENTIVE PLAN

Under the SI Financial Group, Inc. 2005 Equity Incentive Plan (the Incentive Plan), the Company may grant up to 615,623 stock options and 246,249 shares of restricted stock to its employees, officers, directors and directors
emeritus. Both incentive stock options and non-statutory stock options may be granted under the plan. Stock option and restricted stock awards vest at 20% per year beginning on the first anniversary of the date of grant. See additional
details relating to the Incentive Plan in Note 11 of the consolidated financial statements in the Companys 2005 Annual Report on Form 10-K.

Effective for the quarter ended June 30, 2005, the Company adopted the provisions of FASBs Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation(SFAS
123(R)) for recognizing the cost of employee services received in share-based payment arrangements. In accordance with SFAS 123(R), the Company records share-based compensation expense related to outstanding stock option and restricted stock
awards based upon the fair value at the date of grant over the vesting period of such awards on a straight-line basis. The fair value of the restricted stock awards, which is equal to the market price at the date of grant, was recorded as unearned
restricted shares. The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option pricing model, which included several assumptions such as volatility, expected dividends, expected term and risk-free rate
for each stock option award. For the three months and nine months ended September 30, 2006, the Company recorded share-based compensation expense of $192,000 and $574,000, respectively, and $189,000 and $285,000, respectively, for the three
months and nine months ended September 30, 2005.

For the nine months ended September 30, 2006, the Company granted 10,000 stock options at a
fair value of $3.64 per share. Using the Black-Scholes option pricing model, the following assumptions were used to determine the weighted-average fair value of stock options granted:



|                        |  |          |  
|----------------------- |  | -------- | -
|Dividend yield:         |  | 1.50     | %
|Expected volatility:    |  | 20.02    | %
|Risk-free rate:         |  | 4.57     | %
|Expected life in years: |  | 10 years |  

The following table summarizes the total aggregate stock option activity for the period January 1, 2006
through September 30, 2006:



|                                  |  |         |   |  |                                 |       |                                       |   |     
|--------------------------------- |  | ------- | - |  | ------------------------------- | ----- | ------------------------------------- | - | ----
|                                  |  | Shares  |   |  | Weighted-Average Exercise Price |       | Weighted-Average GrantDate Fair Value
|OUTSTANDING AT JANUARY 1, 2006    |  | 463,500 |   |  | $                               | 10.10 |                                       | $ | 2.89
|Granted                           |  | 10,000  |   |  |                                 | 11.39 |                                       |   | 3.64
|Forfeited                         |  | (6,000  | ) |  |                                 | 10.10 |                                       |   | 2.89
|                                  |  |         |   |  |                                 |       |                                       |   |     
|OUTSTANDING AT SEPTEMBER 30, 2006 |  | 467,500 |   |  |                                 | 10.13 |                                       |   | 2.91
|                                  |  |         |   |  |                                 |       |                                       |   |     

NOTE 8. REGULATORY CAPITAL

The Bank is subject to various regulatory capital requirements administered by the Office of Thrift Supervision, 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 Office of Thrift Supervision, the Company is
not subject to any separate regulatory capital requirements.

At September 30, 2006 and December 31, 2005, the Bank met all capital adequacy
requirements to which it was subject and the Bank is considered well capitalized under regulatory guidelines.



14



---

##### Table of Contents

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND
2005 AND DECEMBER 31, 2005

The following is a summary of the Banks regulatory capital amounts and ratios as of September 30, 2006 and
December 31, 2005.

September 30, 2006



|                                       |  |        |        |       |                              |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|-------------------------------------- |  | ------ | ------ | ----- | ---------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|(Dollars in Thousands)                 |  | Actual |        |       | For CapitalAdequacy Purposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|                                       |  | Amount |        | Ratio |                              |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets  |  | $      | 69,213 |       | 15.92                        | % |        | $                                                             | 34,780 |  | 8.00 | %      |  | $     | 43,476 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets |  |        | 65,102 |       | 14.98                        |   |        |                                                               | 17,384 |  | 4.00 |        |  |       | 26,076 |  | 6.00  |  
|Tier I Capital to Total Assets         |  |        | 65,102 |       | 9.00                         |   |        |                                                               | 28,934 |  | 4.00 |        |  |       | 36,168 |  | 5.00  |  

December 31, 2005



|                                       |  |        |        |       |                              |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|-------------------------------------- |  | ------ | ------ | ----- | ---------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|(Dollars in Thousands)                 |  | Actual |        |       | For CapitalAdequacy Purposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|                                       |  | Amount |        | Ratio |                              |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets  |  | $      | 66,274 |       | 16.79                        | % |        | $                                                             | 31,578 |  | 8.00 | %      |  | $     | 39,472 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets |  |        | 62,612 |       | 15.87                        |   |        |                                                               | 15,781 |  | 4.00 |        |  |       | 23,672 |  | 6.00  |  
|Tier I Capital to Total Assets         |  |        | 62,612 |       | 9.31                         |   |        |                                                               | 26,901 |  | 4.00 |        |  |       | 33,626 |  | 5.00  |  

NOTE 9. DEFINITIVE AGREEMENT SIGNED TO BUY MORTGAGE COMPANY

On September 5, 2006, the Company announced that the Bank had signed a definitive agreement to purchase Fairfield Financial Mortgage Group, Inc. (FFMG).
FFMG has branch offices in Texas, Massachusetts, New Hampshire, New Jersey, New York and Pennsylvania and is also a licensed mortgage banker in South Carolina, Florida, Georgia, Michigan, Rhode Island, Maryland, Delaware and California. The
transaction is expected to be completed in the first quarter of 2007, subject to all necessary regulatory approvals.

NOTE 10. TRUST-PREFERRED
SECURITIES OFFERING

On August 31, 2006, the Company formed a new subsidiary, SI Capital Trust II, a statutory trust formed under the laws of
Delaware and issued $8.0 million of trust-preferred securities through a pooled trust-preferred securities offering. The Company owns all of the common securities of the Trust, which has no independent assets or operations. The Trust was formed for
the sole purpose of issuing trust-preferred securities and investing the proceeds in an equivalent amount of junior subordinated debentures issued by the Company. The junior subordinated debentures are unsecured obligations of the Company and are
subordinate and junior in right of payment to all present and future senior indebtedness of the Company. The junior subordinated debentures, which bear interest at three-month LIBOR plus 1.70%, mature in 30 years and can be redeemed at the
Companys option on or after September 15, 2011, subject to regulatory approval.



15



---

##### Table of Contents

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

The following
analysis discusses changes in financial condition at September 30, 2006 and December 31, 2005 and results of operations for the three months and nine months ended September 30, 2006 and 2005 and should be read in conjunction with the
Companys consolidated financial statements and notes thereto, appearing in Part I, Item I of this document, as well as with Managements Discussion and Analysis included in the Companys 2005 Annual Report on Form 10-K.

Forward-Looking Statements

This report contains
forward-looking statements that are based on assumptions and may describe future plans, strategies and expectations of the Company. These forward-looking statements are generally identified by the use of the words believe,
expect, intend, anticipate, estimate, project or similar expressions. The Companys ability to predict results or the actual 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 this document under Item 1A  Risk Factors and in the Companys Form 10-K under Item 1A  Risk Factors. 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 and the impairment of long-lived assets to be its critical accounting policies. Additional information about the Companys accounting policies is included in Notes 1 and 4 of the consolidated financial statements in Part I,
Item 1 of this document and Items 1 and 8 in the Companys 2005 Annual Report on Form 10-K.

Allowance for Loan Losses.
Determining the amount of allowance for loan losses necessarily involves a high degree of judgment. Management reviews the level of the allowance on a monthly basis and establishes the provision for loan losses based on the size and the composition
of the loan portfolio, delinquency levels, loss experience, economic conditions, and other factors related to the collectibility of the loan portfolio. The level of the allowance for loan losses fluctuates primarily due to changes in the size and
composition of the loan portfolio and in the level of nonperforming loans, classified assets and charge-offs. A portion of the allowance is established by segregating the loans by loan category and assigning allocation percentages based on
historical loss experience and delinquency trends. The applied loss factors are re-evaluated at least annually to ensure their relevance in the current real estate environment. Accordingly, increases in the size of the loan portfolio and the
increased emphasis on commercial real estate and commercial business loans, which carry a higher degree of risk of default and, thus, a higher allocation percentage, increases the allowance. To a lesser extent, the purchase of indirect automobile
loans during 2006 increased the allowance for loan losses due to the higher risk of loss associated with this type of consumer lending. An unallocated component is maintained in the allowance to cover uncertainties that could affect
managements estimate of probable losses.



16



---

##### Table of Contents

Impairment of Long-Lived Assets. The Company is required to record certain assets it has acquired,
including identifiable intangible assets such as core deposit intangibles, goodwill and certain liabilities that it assumed at fair value, which may involve making estimates based on third party valuations, such as appraisals, or internal valuations
based on discounted cash flow analyses or other valuation techniques. Further, long-lived assets, including intangible assets and premises and equipment, that are held and used by the Company, are presumed to have a useful life. The determination of
the useful lives of intangible assets is subjective, as is the appropriate amortization period for such intangible and long-lived assets. Additionally, long-lived assets are reviewed for impairment annually at a minimum or whenever events or changes
in circumstances indicate that the carrying amount of the asset may not be recoverable. If impairment is indicated by that review, the asset is written down to its estimated fair value through a charge to noninterest expenses. Testing for impairment
is a subjective process, the application of which could result in different evaluations of impairment.

Impact of New Accounting Standards

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

Recent Developments and Initiatives



| |  |  | The Bank opened its 19thbranch office in Gales
Ferry, Connecticut on August 14, 2006.
| | - |  | -------------------------------------------------------------------------------------



| |  |  | The Bank signed a definitive agreement to purchase a mortgage company based in Danbury, Connecticut, and with branch offices in Texas, Massachusetts, New Hampshire, New Jersey, New
York and Pennsylvania.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Savings Institute Bank and Trust Company Employees Caring and Giving Program awarded grants to ten local charitable organizations. The Caring and Giving Program continues
to make quarterly grants since its inception in 1998.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys Board of Directors declared a quarterly cash dividend of $0.04 per share, paid on October 27, 2006, to stockholders of record at the close of business on
October 6, 2006.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company raised $8.0 million through a pooled trust-preferred securities offering. The trust-preferred securities were issued by a newly-established subsidiary, SI Capital Trust
II.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Bauer Financial, the nations leading independent bank rating firm, announced that Savings Institute Bank & Trust Company achieved its highest 5-Star superior rating
for its financial strength and stability for seven consecutive quarters.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

Assets:

Summary.The Companys total assets increased $52.1 million, or 7.5%, to $743.9 million at September 30, 2006, as compared to $691.9 million at December 31, 2005, primarily due to increases in net loans
receivable of $53.1 million, available for sale securities of $2.4 million, premises and equipment of $1.4 million, other assets of $1.0 million and Federal Home Loan Bank stock of $569,000, offset by a $6.2 million decrease in cash and cash
equivalents. Other assets increased primarily due to other investments and receivables. Federal Home Loan Bank stock increased to $6.2 million at September 30, 2006 to support a higher level of Federal Home Loan Bank borrowings. The decrease in
cash and cash equivalents resulted as excess funds were used to fund loans and purchase investment securities.

Loans Receivable, Net.The
Companys net loan portfolio increased 10.3% to $566.9 million as a result of strong loan originations and the purchase of $10.3 million in consumer loans, offset by loan sales of $7.6 million of fixed-rate residential mortgage loans during the
first nine months of 2006. The sale of loans is expected to mitigate the Companys exposure to interest rate risk while improving liquidity. Loan originations increased 1.2% for the nine months ended September 30, 2006, compared to the
same period in 2005. The level of loan closings were impacted by several factors, including promotional and sales activities, competitive pricing initiatives and a relatively stable housing market and local economy. Changes in the loan portfolio
consisted of the following:



17



---

##### Table of Contents

| |  |  | Residential Mortgage Loans. Despite mortgage loan sales, residential mortgage loans increased $36.2 million, or 13.6%. Loan originations for residential mortgage loans
increased 6.1% to $81.4 million for the first nine months of 2006 compared to the same period in 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Commercial Loans. Multi-family and commercial real estate and commercial business loans increased $13.2 million, or 7.4%. Despite the Companys continued emphasis on the
commercial loan market, commercial mortgage and business loan originations were relatively flat for 2006 compared to 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Consumer Loans. The increase of $7.7 million, or 32.1%, reflects the purchase of $10.3 million of indirect automobile loans during the first quarter of 2006. Although
automobile loans typically involve a higher degree of credit risk, they generally provide a higher rate of return and were therefore, purchased with the intention of supplementing the Companys interest income during this period of lower net
interest margins. Consumer loan originations were down 23.3% in 2006 partly due to a decrease in home equity lines of credit as a result of the variable-rate nature of the product and rising market interest rates.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The allowance for losses totaled $4.2 million, representing 0.73% of total loans, at September 30, 2006, compared to $3.7 million, or 0.71% of total loans, at
December 31, 2005. The increase in the allowance reflects increases in the commercial and consumer loan portfolios, which carry a higher risk of default compared to residential mortgage loans. Centrix Financial, LLC (Centrix), the
organization with which the Company contracted to service the Companys indirect automobile loan portfolio, filed Chapter 11 bankruptcy during the third quarter of 2006. As a result, the Company increased its provision for loan losses 0.5% for
anticipated loan charge-offs on its indirect automobile loan portfolio. Although Centrix continues to operate, their ability to service the remaining $7.4 million loan portfolio is currently being assessed by the Companys management.

Investment Activities.At September 30, 2006, the Companys investment portfolio, excluding Federal Home Loan Bank stock,
consisted solely of available for sale securities of $122.4 million, or 16.5% of assets. At December 31, 2005, the Companys available for sale securities totaled $120.0 million, or 17.3% of assets. The increase in available for sale
securities of $2.4 million, or 2.0%, was primarily due to net purchases of mortgage-backed securities. Proceeds from the sale of primarily government-sponsored enterprise securities, which were in an unrealized loss position, were reinvested into
higher yielding mortgage-backed securities during the second and third quarters of 2006.

Liabilities:

Summary. Total liabilities increased $50.6 million, or 8.3%, from December 31, 2005 to September 30, 2006 primarily as a result of net increases
in deposits of $25.6 million, increases in Federal Home Loan Bank advances of $17.9 million and proceeds from subordinated debt of $8.2 million.

Borrowings. Increases in Federal Home Loan Bank advances of 20.4% to $105.8 million at September 30, 2006 represented short-term fixed-rate advances with terms of three months to three years used to fund loan
growth and to manage interest rate risk. In September 2006, a newly-formed subsidiary of the company, SI Capital Trust II, issued $8.0 million of trust-preferred securities through a pooled trust-preferred securities offering. The proceeds were
invested in an equivalent amount of junior subordinated debentures issued by the Company that mature in 30 years or may be redeemed in whole or in part on or after September 15, 2011.

Deposits.Deposits, including mortgagors and investors escrow accounts, increased $24.1 million, or 4.7%, to $536.3 million at
September 30, 2006. Noninterest-bearing accounts increased $2.0 million related to higher balances in primarily business checking accounts. Interest-bearing deposits increased $23.6 million, or 5.2%, primarily due to increases in certificates
of deposits. Certificates of deposit increased $36.4 million, or 14.9%, as a result of branch expansion, promotional rates, competitive pricing and marketing efforts to capitalize on the consolidation of financial institutions within the Banks
market area. Savings accounts decreased $9.0 million



18



---

##### Table of Contents

mainly due to a reduction in passbook savings and money market accounts. Additionally, brokered deposits increased $2.0
million in 2006.

Equity:

Summary. Total stockholders equity increased $1.5 million to $81.5 million at September 30, 2006. The increase in equity was primarily attributable to retained earnings of $2.1 million, a decrease in net unrealized
holding losses on available for sale securities aggregating $509,000 (net of taxes), offset by stock repurchases of 129,266 shares at a cost of $1.4 million and dividends declared of $550,000.

Net Unrealized Losses on Available for Sale Securities. Unrealized holding losses on available for sale securities, net of taxes, decreased $509,000 to
$1.1 million for the nine months ended September 30, 2006. Unrealized holding losses resulted primarily from a decline in the market value of the debt securities portfolio, which was recognized in accumulated other comprehensive income (loss)
on the consolidated balance sheet and the consolidated statement of changes in stockholders equity. Management believes that none of the unrealized losses on these securities are other than temporary because substantially all of the unrealized
losses relate to government-sponsored enterprises and mortgage-backed securities issued by the U.S. Treasury, government-sponsored enterprises or private issuers that maintain investment grade ratings, which the Company has both the intent and the
ability to hold until maturity or until the fair value fully recovers. In addition, management considers the issuers of the securities to be financially sound and believes the Company will receive all contractual principal and interest related to
these investments.

Average Balance Sheet and Analysis of Net Interest and Dividend Income

Average Balance Sheet. The following table presents information regarding the average balances of assets and liabilities, the total dollar amounts of
interest and dividend income from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are
derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. For purposes of this table, average balances have been calculated using average daily balances.



19



---

##### Table of Contents

|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|--------------------------------------------------------------------------------- | -------------- | ---------------------------------------------- | -------------------- |  | ---- | ----------------- | - |  | -------------- | - | ------------------- | - | ------- | ------------------- | - | ----- | - |  | ------ | -
|                                                                                  |                | At or For the Three Months Ended September 30, |                     
|(Dollars in Thousands)                                                            |                | 2006                                           |                      |  | 2005 |                  
|                                                                                  | AverageBalance |                                                | Interest & Dividends |  |      | AverageYield/Rate |   |  | AverageBalance |   | Interest &Dividends |   |         | Average Yield/ Rate |  
|ASSETS:                                                                           |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Interest-earning assets:                                                          |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Loans(1)(2)                                                                       |                | $                                              | 562,706              |  | $    | 8,807             |   |  | 6.21           | % |                     | $ | 483,944 |                     | $ | 7,382 |   |  | 6.05   | %
|Investment securities(3)                                                          |                |                                                | 131,484              |  |      | 1,479             |   |  | 4.46           |   |                     |   | 127,894 |                     |   | 1,254 |   |  | 3.89   |  
|Other interest-earning assets                                                     |                |                                                | 3,730                |  |      | 24                |   |  | 2.55           |   |                     |   | 11,324  |                     |   | 77    |   |  | 2.70   |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total interest-earning assets                                                     |                |                                                | 697,920              |  |      | 10,310            |   |  | 5.86           |   |                     |   | 623,162 |                     |   | 8,713 |   |  | 5.55   |  
|                                                                                  |                |                                                |                      |  |      |                  
|Noninterest-earning assets                                                        |                |                                                | 37,218               |  |      |                   |   |  |                |   |                     |   | 39,644  |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total assets                                                                      |                | $                                              | 735,138              |  |      |                   |   |  |                |   |                     | $ | 662,806 |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|LIABILITIES AND EQUITY:                                                           |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Interest-bearing liabilities:                                                     |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Deposits:                                                                         |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|NOW and money market                                                              |                | $                                              | 122,973              |  |      | 251               |   |  | 0.81           |   |                     | $ | 124,692 |                     |   | 212   |   |  | 0.67   |  
|Savings(4)                                                                        |                |                                                | 82,043               |  |      | 242               |   |  | 1.17           |   |                     |   | 92,098  |                     |   | 221   |   |  | 0.95   |  
|Certificates of deposit(5)                                                        |                |                                                | 280,121              |  |      | 3,023             |   |  | 4.28           |   |                     |   | 217,373 |                     |   | 1,804 |   |  | 3.29   |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total interest-bearing deposits                                                   |                |                                                | 485,137              |  |      | 3,516             |   |  | 2.88           |   |                     |   | 434,163 |                     |   | 2,237 |   |  | 2.04   |  
|                                                                                  |                |                                                |                      |  |      |                  
|FHLB advances                                                                     |                |                                                | 101,548              |  |      | 1,103             |   |  | 4.31           |   |                     |   | 85,223  |                     |   | 842   |   |  | 3.92   |  
|Subordinated debt                                                                 |                |                                                | 8,114                |  |      | 177               |   |  | 8.65           |   |                     |   | 7,217   |                     |   | 127   |   |  | 6.98   |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total interest-bearing liabilities                                                |                |                                                | 594,799              |  |      | 4,796             |   |  | 3.20           |   |                     |   | 526,603 |                     |   | 3,206 |   |  | 2.42   |  
|                                                                                  |                |                                                |                      |  |      |                  
|Noninterest-bearing liabilities                                                   |                |                                                | 59,797               |  |      |                   |   |  |                |   |                     |   | 54,713  |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total liabilities                                                                 |                |                                                | 654,596              |  |      |                   |   |  |                |   |                     |   | 581,316 |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                  
|Total stockholders equity                                                        |                |                                                | 80,542               |  |      |                   |   |  |                |   |                     |   | 81,490  |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Total liabilities and stockholders equity                                        |                | $                                              | 735,138              |  |      |                   |   |  |                |   |                     | $ | 662,806 |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Net interest-earning assets                                                       |                | $                                              | 103,121              |  |      |                   |   |  |                |   |                     | $ | 96,559  |                     |   |       |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|Tax equivalent net interest income (3)                                            |                |                                                |                      |  |      | 5,514             |   |  |                |   |                     |   |         |                     |   | 5,507 |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                  
|Tax equivalent interest rate spread (6)                                           |                |                                                |                      |  |      |                   |   |  | 2.66           |   |                     |   |         |                     |   |       |   |  | 3.13   |  
|                                                                                  |                |                                                |                      |  |      |                  
|Tax equivalent net interest margin as a percentage of interest-earning assets (7) |                |                                                |                      |  |      |                   |   |  | 3.13           |   |                     |   |         |                     |   |       |   |  | 3.51   |  
|                                                                                  |                |                                                |                      |  |      |                  
|Average of interest-earning assets to average interest-bearing liabilities        |                |                                                |                      |  |      |                   |   |  | 117.34         |   |                     |   |         |                     |   |       |   |  | 118.34 |  
|                                                                                  |                |                                                |                      |  |      |                  
|Less: Tax equivalent adjustment (3)                                               |                |                                                |                      |  |      | (2                | ) |  |                |   |                     |   |         |                     |   | (2    | ) |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  
|NET INTEREST INCOME PER STATEMENTS OF INCOME                                      |                |                                                |                      |  | $    | 5,512             |   |  |                |   |                     |   |         |                     | $ | 5,505 |   |  |        |  
|                                                                                  |                |                                                |                      |  |      |                   |   |  |                |   |                     |   |         |                     |   |       |   |  |        |  

---

|(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) | Investment 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.
|--- | ----------------------------------------------------

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

|(6) | Tax equivalent net interest rate spread represents the difference between the weighted-average tax equivalent 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.
|--- | ----------------------------------------------------------------------------------------------------------------------------



20



---

##### Table of Contents

|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|--------------------------------------------------------------------------------- | -------------- | --------------------------------------------- | -------------------- |  | ---- | ------------------- | - |  | -------------- | - | ------------------- | - | ------- | ------------------- | - | ------ | - |  | ------ | -
|                                                                                  |                | At or For the Nine Months Ended September 30, |                     
|(Dollars in Thousands)                                                            |                | 2006                                          |                      |  | 2005 |                    
|                                                                                  | AverageBalance |                                               | Interest & Dividends |  |      | Average Yield/ Rate |   |  | AverageBalance |   | Interest &Dividends |   |         | Average Yield/ Rate |  
|ASSETS:                                                                           |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Interest-earning assets:                                                          |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Loans(1)(2)                                                                       |                | $                                             | 546,256              |  | $    | 25,874              |   |  | 6.33           | % |                     | $ | 461,508 |                     | $ | 20,808 |   |  | 6.03   | %
|Investment securities(3)                                                          |                |                                               | 130,575              |  |      | 4,221               |   |  | 4.32           |   |                     |   | 128,520 |                     |   | 3,758  |   |  | 3.91   |  
|Other interest-earning assets                                                     |                |                                               | 7,480                |  |      | 139                 |   |  | 2.48           |   |                     |   | 11,975  |                     |   | 235    |   |  | 2.62   |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total interest-earning assets                                                     |                |                                               | 684,311              |  |      | 30,234              |   |  | 5.91           |   |                     |   | 602,003 |                     |   | 24,801 |   |  | 5.51   |  
|                                                                                  |                |                                               |                      |  |      |                    
|Noninterest-earning assets                                                        |                |                                               | 37,819               |  |      |                     |   |  |                |   |                     |   | 39,707  |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total assets                                                                      |                | $                                             | 722,130              |  |      |                     |   |  |                |   |                     | $ | 641,710 |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|LIABILITIES AND EQUITY:                                                           |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Interest-bearing liabilities:                                                     |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Deposits:                                                                         |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|NOW and money market                                                              |                |                                               | 123,708              |  |      | 697                 |   |  | 0.75           |   |                     |   | 117,147 |                     |   | 459    |   |  | 0.52   |  
|Savings(4)                                                                        |                |                                               | 84,921               |  |      | 705                 |   |  | 1.11           |   |                     |   | 93,320  |                     |   | 622    |   |  | 0.89   |  
|Certificates of deposit(5)                                                        |                |                                               | 268,581              |  |      | 8,070               |   |  | 4.02           |   |                     |   | 213,690 |                     |   | 4,976  |   |  | 3.11   |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total interest-bearing deposits                                                   |                |                                               | 477,210              |  |      | 9,472               |   |  | 2.65           |   |                     |   | 424,157 |                     |   | 6,057  |   |  | 1.91   |  
|                                                                                  |                |                                               |                      |  |      |                    
|FHLB advances                                                                     |                |                                               | 99,213               |  |      | 3,118               |   |  | 4.20           |   |                     |   | 76,579  |                     |   | 2,211  |   |  | 3.86   |  
|Subordinated debt                                                                 |                |                                               | 7,519                |  |      | 475                 |   |  | 8.45           |   |                     |   | 7,217   |                     |   | 354    |   |  | 6.56   |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total interest-bearing liabilities                                                |                |                                               | 583,942              |  |      | 13,065              |   |  | 2.99           |   |                     |   | 507,953 |                     |   | 8,622  |   |  | 2.27   |  
|                                                                                  |                |                                               |                      |  |      |                    
|Noninterest-bearing liabilities                                                   |                |                                               | 57,912               |  |      |                     |   |  |                |   |                     |   | 52,405  |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total liabilities                                                                 |                |                                               | 641,854              |  |      |                     |   |  |                |   |                     |   | 560,358 |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                    
|Total stockholders equity                                                        |                |                                               | 80,276               |  |      |                     |   |  |                |   |                     |   | 81,352  |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Total liabilities and stockholders equity                                        |                | $                                             | 722,130              |  |      |                     |   |  |                |   |                     | $ | 641,710 |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Net interest-earning assets                                                       |                | $                                             | 100,369              |  |      |                     |   |  |                |   |                     | $ | 94,050  |                     |   |        |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|Tax equivalent net interest income (3)                                            |                |                                               |                      |  |      | 17,169              |   |  |                |   |                     |   |         |                     |   | 16,179 |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                    
|Tax equivalent interest rate spread (6)                                           |                |                                               |                      |  |      |                     |   |  | 2.92           |   |                     |   |         |                     |   |        |   |  | 3.24   |  
|                                                                                  |                |                                               |                      |  |      |                    
|Tax equivalent net interest margin as a percentage of interest-earning assets (7) |                |                                               |                      |  |      |                     |   |  | 3.35           |   |                     |   |         |                     |   |        |   |  | 3.59   |  
|                                                                                  |                |                                               |                      |  |      |                    
|Average of interest-earning assets to average interest-bearing liabilities        |                |                                               |                      |  |      |                     |   |  | 117.19         |   |                     |   |         |                     |   |        |   |  | 118.52 |  
|                                                                                  |                |                                               |                      |  |      |                    
|Less: Tax equivalent adjustment (3)                                               |                |                                               |                      |  |      | (7                  | ) |  |                |   |                     |   |         |                     |   | (6     | ) |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  
|NET INTEREST INCOME PER STATEMENTS OF INCOME                                      |                |                                               |                      |  | $    | 17,162              |   |  |                |   |                     |   |         |                     | $ | 16,173 |   |  |        |  
|                                                                                  |                |                                               |                      |  |      |                     |   |  |                |   |                     |   |         |                     |   |        |   |  |        |  

---

|(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) | Investment 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.
|--- | ----------------------------------------------------

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

|(6) | Tax equivalent net interest rate spread represents the difference between the weighted-average tax equivalent 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.
|--- | ----------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

Rate/Volume Analysis.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.



|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|---------------------------------- | -------------------------- | ---------------------------------------------- | ---- | -------------------------- | --------------------------------------------- | - | ----- | - |  | ---- | ----- | - | ------ | - | ----- | --- |  | - | ----- | - |  | - | ----- | -
|(Dollars in Thousands)             |                            | Three Months Ended September 30, 2006 and 2005 |      |                            | Nine Months Ended September 30, 2006 and 2005 |  
|                                   | Increase (Decrease) Due To |                                                |      | Increase (Decrease) Due To |                                              
|                                   | Rate                       |                                                |      | Volume                     |                                               |   | Net   |   |  | Rate |       |   | Volume |   |       | Net | 
|INTEREST-EARNING ASSETS:           |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Interest and Dividend Income:      |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Loans(1)(2)                        |                            | $                                              | 197  |                            |                                               | $ | 1,228 |   |  | $    | 1,425 |   |        | $ | 1,093 |     |  | $ | 3,973 |   |  | $ | 5,066 |  
|Investment securities(3)           |                            |                                                | 189  |                            |                                               |   | 36    |   |  |      | 225   |   |        |   | 402   |     |  |   | 61    |   |  |   | 463   |  
|Other interest-earning assets      |                            |                                                | (4   | )                          |                                               |   | (49   | ) |  |      | (53   | ) |        |   | (12   | )   |  |   | (84   | ) |  |   | (96   | )
|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Total interest-earning assets      |                            |                                                | 382  |                            |                                               |   | 1,215 |   |  |      | 1,597 |   |        |   | 1,483 |     |  |   | 3,950 |   |  |   | 5,433 |  
|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|INTEREST-BEARING LIABILITIES:      |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Interest Expense:                  |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Deposits(4)                        |                            |                                                | 755  |                            |                                               |   | 524   |   |  |      | 1,279 |   |        |   | 1,999 |     |  |   | 1,416 |   |  |   | 3,415 |  
|Federal Home Loan Bank advances    |                            |                                                | 89   |                            |                                               |   | 172   |   |  |      | 261   |   |        |   | 209   |     |  |   | 698   |   |  |   | 907   |  
|Subordinated debt                  |                            |                                                | 33   |                            |                                               |   | 17    |   |  |      | 50    |   |        |   | 105   |     |  |   | 16    |   |  |   | 121   |  
|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|Total interest-bearing liabilities |                            |                                                | 877  |                            |                                               |   | 713   |   |  |      | 1,590 |   |        |   | 2,313 |     |  |   | 2,130 |   |  |   | 4,443 |  
|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  
|CHANGE IN NET INTEREST INCOME (3)  |                            | $                                              | (495 | )                          |                                               | $ | 502   |   |  | $    | 7     |   |        | $ | (830  | )   |  | $ | 1,820 |   |  | $ | 990   |  
|                                   |                            |                                                |      |                            |                                               |   |       |   |  |      |       |   |        |   |       |     |  |   |       |   |  |   |       |  

---

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

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

|(3) | Investment 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.
|--- | --------------------------------------------------------------------------

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

General.The Companys results of operations depend primarily on net interest and dividend income, which is the difference between the interest and dividend income earned on the Companys interest-earning
assets, such as loans and investments, and the interest expense on its interest-bearing liabilities, such as deposits and borrowings. The Company also generates noninterest income such as gains on securities and loan sales, fees from deposit and
trust and investment management services, insurance commissions, increases in cash surrender value of bank-owned life insurance and other fees. The Companys noninterest expenses consist of salaries and employee benefits, occupancy and
equipment, computer and electronic banking services, outside professional services, marketing and other general and administrative expenses. The Companys results of operations are also significantly affected by general economic and competitive
conditions, particularly changes in market interest rates, governmental policies and actions of regulatory agencies.

Summary.The
Company recorded net income of $557,000 for the three months ended September 30, 2006, a decrease of $255,000 compared to $812,000 for the three months ended September 30, 2005. The decrease was primarily attributable to increases in
noninterest expenses of $919,000 and provision for loan losses of $66,000, offset by increases of $547,000 in noninterest income and $7,000 in net interest income and a decrease of $176,000 in the provision for income taxes.

Net income decreased $450,000, or 17.6%, to $2.1 million for the nine months ended September 30, 2006 due to increases of $3.2 million in noninterest expenses and
$236,000 in the provision for loan losses, offset by increases of $1.7 million in noninterest income and $989,000 in net interest income and a decrease of $250,000 in the provision for income taxes.



22



---

##### Table of Contents

For both the three months and the nine months ended September 30, 2006, net interest income rose in response to an
increase in average interest-earning assets and higher average yields for investment securities and loans, offset by an increase in the cost of funds as a result of both the average volume and average cost of deposits and borrowings. Despite
increases in net interest income for the three months and nine months ended September 30, 2006, the net interest margin decreased 38 basis points and 24 basis points, respectively, from the same periods in 2005. The continual flattening of the
yield curve and compression of the margins provides challenges for management in an effort to minimize the impact on net interest income.

Interest
and Dividend Income. Total interest and dividend income increased $1.6 million, or 18.3%, for the third quarter of 2006. Average interest-earning assets increased $74.8 million, or 12.0%, to $697.9 million, primarily due to higher loan
volume, offset by a decrease in federal funds and other interest-earnings assets. Average loans increased $78.8 million and the rate earned on loans increased 16 basis points to 6.21% for the third quarter of 2006 from 6.05% for the same period in
2005. Increased volume on higher yielding commercial loans contributed to the rise in interest earnings on loans. Additionally, rising interest rates on the Companys variable-rate loans had a favorable impact on interest income. Average
securities rose $3.6 million, with an increase in yield from 3.89% to 4.46%.

For the nine months ended September 30, 2006, interest and dividend
income increased $5.4 million to $30.2 million due to a higher average balance of loans and an increase in the average yield on interest-earning assets from 5.51% to 5.91%. Average yields on loans and investment securities increased 30 basis points
and 41 basis points, respectively.

Interest Expense. Interest expense increased $1.6 million, or 49.6%, to $4.8 million for the third
quarter of 2006 compared to $3.2 million for the third quarter of 2005, primarily as a result of the rate paid on certificates of deposit and increases in the average balance of deposits and Federal Home Loan Bank advances. The yield on deposit
accounts increased 84 basis points due to rising market interest rates, promotional rates and aggressive pricing. Average deposits rose $51.0 million. The average balance on certificates of deposit increased $62.7 million and the average yield
increased 99 basis points. The rate paid on subordinated debt borrowings increased 167 basis points from 6.98% to 8.65%. Average Federal Home Loan Bank advances increased $16.3 million and the yield on Federal Home Loan Bank borrowings increased 39
basis points to 4.31%.

For the nine months ended September 30, 2006, interest expense increased $4.4 million as a result of increases in both the
average balance of interest-bearing liabilities from $508.0 million to $583.9 million and the average yield from 2.27% to 2.99%. Certificates of deposit contributed $3.1 million to the increase in interest expense for the period.

Provision for Loan Losses. The Companys provision for loan losses increased $66,000 to $141,000 in the third quarter of 2006, in part due to an
increase in residential and commercial loan volume, higher anticipated loan loss charge-offs for the indirect automobile loan portfolio and an increase in the Companys classified and nonperforming loans compared to the same quarter in 2005.
Higher commercial loan volume contributed to the increase as commercial loans tend to carry a higher risk of default than residential mortgage loans.

For
the nine months ended September 30, 2006, the provision for loan losses increased $236,000 to $546,000 from $310,000 for the same period in 2005. This increase was primarily the result of the Banks residential and commercial mortgage loan
growth which increased 13.6% and 13.5%, respectively, and an increase in the Banks classified and nonperforming loan portfolios from the prior year-end. Additionally, the purchase of $10.3 million of indirect automobile loans contributed to
the provision for loan losses due to the increased risk of loss associated with consumer lending.

Centrix Financial, LLC (Centrix), the
organization with which the Company contracted to service the Companys indirect automobile loan portfolio, filed Chapter 11 bankruptcy during the third quarter of 2006. As a result, the Company increased its provision for loan losses 0.5% for
anticipated loan charge-offs on its indirect automobile loan portfolio. Although Centrix continues to operate, their ability to service the remaining $7.4 million loan portfolio is currently being assessed by the Companys management.



23



---

##### Table of Contents

The Company believes that its conservative underwriting standards; strong collection efforts as well as a favorable real
estate market have contributed to the historical quality of the loan portfolio. At September 30, 2006, nonperforming loans totaled $903,000 compared to $246,000 at September 30, 2005. Net charge-offs from loan losses totaled $30,000 for
the nine months ended September 30, 2006 compared to net recoveries of loan losses of $59,000 for the nine months ended September 30, 2005. The Company continues to monitor the impact that rising interest rates will have on variable-rate
borrowers ability to repay higher monthly interest payments.

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



|                                                              |      |                                  |       |      |                                 |   |          |   |  |          |      |   |      |        |   |      |   |          |   |  |          |       |  |   |       |   |  |        |  
|------------------------------------------------------------- | ---- | -------------------------------- | ----- | ---- | ------------------------------- | - | -------- | - |  | -------- | ---- | - | ---- | ------ | - | ---- | - | -------- | - |  | -------- | ----- |  | - | ----- | - |  | ------ | -
|(Dollars in Thousands)                                        |      | Three Months Ended September 30, |       |      | Nine Months Ended September 30, |  
|                                                              | 2006 |                                  |       | 2005 |                                 |   | $ Change |   |  | % Change |      |   | 2006 |        |   | 2005 |   | $ Change |   |  | % Change |      
|Service fees                                                  |      | $                                | 1,164 |      |                                 | $ | 1,094    |   |  | $        | 70   |   |      | 6.4    | % |      | $ | 3,488    |   |  | $        | 3,102 |  | $ | 386   |   |  | 12.4   | %
|Wealth management fees                                        |      |                                  | 863   |      |                                 |   | 233      |   |  |          | 630  |   |      | 270.4  |   |      |   | 2,533    |   |  |          | 745   |  |   | 1,788 |   |  | 240.0  |  
|Increase in cash surrender value of bank-owned life insurance |      |                                  | 67    |      |                                 |   | 69       |   |  |          | (2   | ) |      | (2.9   | ) |      |   | 204      |   |  |          | 206   |  |   | (2    | ) |  | (1.0   | )
|Net gain (loss) on sale of securities                         |      |                                  | (172  | )    |                                 |   | 24       |   |  |          | (196 | ) |      | (816.7 | ) |      |   | (284     | ) |  |          | 59    |  |   | (343  | ) |  | (581.4 | )
|Net gain on sale of loans                                     |      |                                  | 37    |      |                                 |   | 26       |   |  |          | 11   |   |      | 42.3   |   |      |   | 72       |   |  |          | 173   |  |   | (101  | ) |  | (58.4  | )
|Other                                                         |      |                                  | 13    |      |                                 |   | (21      | ) |  |          | 34   |   |      | (161.9 | ) |      |   | 88       |   |  |          | 96    |  |   | (8    | ) |  | (8.3   | )
|                                                              |      |                                  |       |      |                                 |   |          |   |  |          |      |   |      |        |   |      |   |          |   |  |          |       |  |   |       |   |  |        |  
|TOTAL NONINTEREST INCOME                                      |      | $                                | 1,972 |      |                                 | $ | 1,425    |   |  | $        | 547  |   |      | 38.4   | % |      | $ | 6,101    |   |  | $        | 4,381 |  | $ | 1,720 |   |  | 39.3   | %
|                                                              |      |                                  |       |      |                                 |   |          |   |  |          |      |   |      |        |   |      |   |          |   |  |          |       |  |   |       |   |  |        |  

Service fees increased principally as a result of branch expansion and increased utilization of deposit-related
products and electronic banking for 2006. Wealth management fees, which include trust and investment service fees, rose primarily due to fee income from SI Trust Servicing, the Banks third-party trust outsourcing service that was acquired in
November 2005. The net loss on the sale of securities in 2006 resulted from the sale of primarily government-sponsored enterprise securities, which were in an unrealized loss position, during the second and third quarters of 2006. The proceeds from
the sale of securities during the second and third quarters of 2006 were reinvested into higher yielding mortgage-backed securities. Net gains on the sale of loans reflect the sale of $7.6 million of fixed-rate residential mortgage loans during the
first nine months of 2006 compared to $33.9 million of loan losses during the same period in 2005.

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



|                                         |      |                                  |       |  |                                 |       |          |   |     |      |      |      |  |          |        |  |          |        |  |   |       |   |  |       |  
|---------------------------------------- | ---- | -------------------------------- | ----- |  | ------------------------------- | ----- | -------- | - | --- | ---- | ---- | ---- |  | -------- | ------ |  | -------- | ------ |  | - | ----- | - |  | ----- | -
|(Dollars in Thousands)                   |      | Three Months Ended September 30, |       |  | Nine Months Ended September 30, |      
|                                         | 2006 |                                  | 2005  |  | $ Change                        |       | % Change |   |     | 2006 |      | 2005 |  | $ Change |        |  | % Change |       
|Salaries and employee benefits           |      | $                                | 3,491 |  | $                               | 3,269 |          | $ | 222 |      | 6.8  | %    |  | $        | 10,778 |  | $        | 9,142  |  | $ | 1,636 |   |  | 17.9  | %
|Occupancy and equipment                  |      |                                  | 1,231 |  |                                 | 929   |          |   | 302 |      | 32.5 |      |  |          | 3,593  |  |          | 2,726  |  |   | 867   |   |  | 31.8  |  
|Computer and electronic banking services |      |                                  | 662   |  |                                 | 436   |          |   | 226 |      | 51.8 |      |  |          | 1,921  |  |          | 1,322  |  |   | 599   |   |  | 45.3  |  
|Outside professional services            |      |                                  | 248   |  |                                 | 247   |          |   | 1   |      | 0.4  |      |  |          | 784    |  |          | 907    |  |   | (123  | ) |  | (13.6 | )
|Marketing and advertising                |      |                                  | 234   |  |                                 | 202   |          |   | 32  |      | 15.8 |      |  |          | 591    |  |          | 517    |  |   | 74    |   |  | 14.3  |  
|Supplies and printing                    |      |                                  | 131   |  |                                 | 83    |          |   | 48  |      | 57.8 |      |  |          | 395    |  |          | 346    |  |   | 49    |   |  | 14.2  |  
|Other                                    |      |                                  | 560   |  |                                 | 472   |          |   | 88  |      | 18.6 |      |  |          | 1,554  |  |          | 1,483  |  |   | 71    |   |  | 4.8   |  
|                                         |      |                                  |       |  |                                 |       |          |   |     |      |      |      |  |          |        |  |          |        |  |   |       |   |  |       |  
|TOTAL NONINTEREST EXPENSES               |      | $                                | 6,557 |  | $                               | 5,638 |          | $ | 919 |      | 16.3 | %    |  | $        | 19,616 |  | $        | 16,443 |  | $ | 3,173 |   |  | 19.3  | %
|                                         |      |                                  |       |  |                                 |       |          |   |     |      |      |      |  |          |        |  |          |        |  |   |       |   |  |       |  

Noninterest expenses increased for both the three months and the nine months ended September 30, 2006
compared to the same periods in 2005, primarily due to increased operating costs associated with the opening of branch offices and the acquisition of SI Trust Servicing. Increases in salaries and employee benefits reflect higher staffing levels and
the amortization of share-based compensation arrangements. The adoption of



24



---

##### Table of Contents

SFAS 123(R) during the second quarter of 2005 resulted in share-based compensation expense of $192,000 and $574,000,
respectively, for the three months and nine months ended September 30, 2006. For the quarter and the nine months ended September 30, 2005, share-based compensation expense totaled $189,000 and $285,000, respectively. Additional facility
and equipment leases, depreciation expense and other occupancy-related expenses resulted in the increase in occupancy and equipment expenses. Computer and electronic banking services continued to rise as a result of the addition of branch offices
and the acquisition of SI Trust Servicing. Outside professional services decreased as a result of lower legal and auditing expenditures compared to the prior year. Marketing and advertising expenses increased as a result of various promotional
initiatives related to the Companys products and services and new branch openings.

Income Tax Provision. For the three months and nine
months ended September 30, 2006, the Companys income tax expense decreased $176,000 and $250,000, respectively, as a result of lower taxable income. The effective tax rate for the three months ended September 30, 2006 and 2005 was
29.1% and 33.3%, respectively, and 32.0% and 32.7% for the nine months ended September 30, 2006 and 2005, respectively.

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 borrowings from the Federal Home Loan Bank. While maturities and scheduled amortization of loans and securities are predictable sources of
funds, deposit flows, mortgage prepayments and loan 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 and investing activities during any given period. At September 30, 2006, cash and cash equivalents
totaled $19.8 million, which included interest-bearing deposits and federal funds sold of $6.8 million.

Securities classified as available for sale, which
provide additional sources of liquidity, totaled $122.4 million at September 30, 2006. In addition, at September 30, 2006, the Company had the ability to borrow $228.1 million from the Federal Home Loan Bank, which included overnight lines
of credit of $6.2 million, before deducting outstanding advances. On that date, the Company had advances outstanding of $105.8 million and no overnight lines of credit advances outstanding. The Company believes that its most liquid assets combined
with the available line from the Federal Home Loan Bank 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. For the nine months ended September 30, 2006, the Company originated $135.8 million of loans and purchased $26.2 million of securities, excluding Federal Home
Loan Bank stock. For the twelve months ended December 31, 2005, the Company originated $183.8 million of loans and purchased $27.0 million of securities.

Financing activities consist primarily of activities in deposit accounts and Federal Home Loan Bank advances. Liquidity needed to fund asset growth has been provided through deposits, Federal Home Loan Bank borrowings, raising capital
through the issuance of trust preferred securities and the initial public offering. The Company experienced a net increase in total deposits, including mortgagors and investors escrow accounts, of $24.1 million, $51.8 million and $43.2
million for the nine months ended September 30, 2006 and for the years ended December 31, 2005 and 2004, respectively. Certificates of deposit due within one year of September 30, 2006 totaled $194.6 million, or 36.3%, of total
deposits (including mortgagors and investors escrow accounts). Deposit flows are affected by the overall level of interest rates, 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 certain deposit products to attract deposits. The Company believes, based on past
experience, that a significant portion of the certificates of deposit will remain with the Company. The Company experienced a net increase of $17.9 million in Federal Home Loan Bank advances for the nine months



25



---

##### Table of Contents

ended September 30, 2006 to fund loan demand and to invest in securities. The Company had net increases of
$15.3 million and $15.5 million in Federal Home Loan Bank advances for the years ended December 31, 2005 and 2004, respectively. For the nine months ended September 30, 2006, the Company repurchased 129,266 shares of common stock at a
cost of $1.4 million. Additional discussion about the Companys liquidity and capital resources is contained in Item 7 in the Companys 2005 Annual Report on Form 10-K. Reference the comparison of financial condition in this report
for further details on the Companys capital resources.

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, 2005. There were no
material changes in the Companys payments due under contractual obligations between December 31, 2005 and September 30, 2006.

Off-Balance Sheet Arrangements

In the normal course of operations, the Company engages in a variety of financial transactions that,
in accordance with accounting principles generally accepted in the United States of America, are not recorded in 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 amount of potential accounting losses 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, 2006 and December 31,
2005 are as follows:



|                                        |  |                   |        |                   |   |       
|--------------------------------------- |  | ----------------- | ------ | ----------------- | - | ------
|(Dollars in Thousands)                  |  | September 30,2006 |        | December 31, 2005
|Commitments to extend credit:(1)        |  |                   |        |                   |   |       
|Future loan commitments(2)              |  | $                 | 16,911 |                   | $ | 31,192
|Undisbursed construction loans          |  |                   | 28,888 |                   |   | 25,572
|Undisbursed home equity lines of credit |  |                   | 20,978 |                   |   | 21,481
|Undisbursed commercial lines of credit  |  |                   | 11,593 |                   |   | 10,796
|Overdraft protection lines              |  |                   | 1,402  |                   |   | 1,277 
|Standby letters of credit(3)            |  |                   | 1,178  |                   |   | 812   
|Loans sold with recourse(4)             |  |                   | 60     |                   |   | 66    
|                                        |  |                   |        |                   |   |       
|TOTAL COMMITMENTS                       |  | $                 | 81,010 |                   | $ | 91,196
|                                        |  |                   |        |                   |   |       

---

|(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.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes fixed-rate loan commitments of $4.3 million at interest rates ranging from 5.375% to 7.750% and $5.5 million at interest rates ranging from 4.875% to 8.000%
at September 30, 2006 and December 31, 2005, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

|(4) | Loan repurchase commitments are agreements to repurchase loans previously sold upon the occurrence of conditions established in the contract including default by the
underlying borrower.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Outstanding commitments for the construction of new branch facilities in the aggregate totaled approximately $480,000
and $870,000 at September 30, 2006 and December 31, 2005, respectively.



26



---

##### Table of Contents

For the nine months ended September 30, 2006, 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 Note 12 to the consolidated financial statements contained
in the Companys 2005 Annual Report on Form 10-K.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Qualitative Aspects of Market Risk

The primary market risk factor affecting the financial condition and operating results of the Company is interest rate risk. Interest rate risk
is the exposure of current and future earnings and capital arising from movements in interest rates. This risk is managed by periodic evaluation of the interest rate risk inherent in interest-earning assets and interest-bearing liabilities in an
effort to minimize the adverse effects of changes in the interest rate environment. Deposit accounts typically react more quickly to changes in market interest rates than mortgage loans because of the shorter maturities of deposits. As a result,
sharp increases in interest rates may decrease earnings while decreases in interest rates may increase earnings. To reduce the potential volatility of earnings, the Company has sought to improve the match between asset and liability maturities and
rates, while maintaining an acceptable interest rate spread. Pursuant to this strategy, the Company originates adjustable-rate mortgage loans for retention in its loan portfolio. However, the ability to originate adjustable-rate loans depends, to a
great extent, on market interest rates and borrowers preferences. As an alternative to adjustable-rate mortgage loans, the Company offers fixed-rate mortgage loans with maturities of fifteen years. This product enables the Company to compete
in the fixed-rate mortgage market while maintaining a shorter maturity. Fixed-rate mortgage loans typically have an adverse effect on interest rate sensitivity compared to adjustable-rate loans. Accordingly, the Company has sold more long-term
fixed-rate mortgage loans in the secondary market in recent periods to manage interest rate risk. In recent years, the Company also has used investment securities with terms of three years or less, longer-term borrowings from the Federal Home Loan
Bank and brokered deposits to help manage interest rate risk. The Company currently does not participate in hedging programs, interest rate swaps or other activities involving the use of derivative financial instruments.

The Company has an Asset/Liability Committee to communicate, coordinate and control all aspects involving asset/liability management. The committee establishes and
monitors the volume, maturities, pricing and mix of assets and funding sources with the objective of managing assets and funding sources to provide results that are consistent with liquidity, growth, risk limits and profitability goals.

Quantitative Aspects of Market Risk

The Company analyzes its interest rate sensitivity position to manage the risk associated with interest rate movements through the use of interest income simulation. The matching of assets and liabilities may be analyzed by examining the
extent to which such assets and liabilities are interest rate sensitive. An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The Companys
goal is to manage asset and liability positions to moderate the effect of interest rate fluctuations on net interest income.

Income Simulation
Analysis. Interest income simulations are completed quarterly and presented to the Companys Asset/Liability Committee. The simulations provide an estimate of the impact of changes in interest rates on net interest income under a range
of assumptions. The numerous assumptions used in the simulation process are reviewed by the Asset/Liability Committee on a quarterly basis. Changes to these assumptions can significantly affect the results of the simulation. The simulation
incorporates assumptions regarding the potential timing in the repricing of certain assets and liabilities when market rates change and the changes in spreads between different market rates. The simulation analysis incorporates managements
current assessment of the risk that pricing margins will change adversely over time due to competition or other factors.



27



---

##### Table of Contents

Simulation analysis is only an estimate of the Companys interest rate risk exposure at a particular point in time.
The Company continually reviews the potential effect that changes in interest rates could have on the repayment of rate sensitive assets and funding requirements of rate sensitive liabilities.

The tables below set forth an approximation of the Companys exposure as a percentage of estimated net interest income for the next twelve and twenty-four-month
periods using interest income simulation. The simulation uses projected repricing of assets and liabilities at September 30, 2006 and December 31, 2005 on the basis of contractual maturities, anticipated repayments and scheduled rate
adjustments. Prepayment rates can have a significant impact on interest income simulation. Because of the Companys large percentage of loans and mortgage-backed securities, rising or falling interest rates have a significant impact on the
prepayment speeds of its earning assets that in turn affect the rate sensitivity position. The prepayment rates on investment securities are assumed to fluctuate between 8% and 12% in a flat interest rate environment, between 6% and 12% in an
increasing interest rate environment and between 18% and 40% in a decreasing interest rate environment, depending on the type of security. Loan prepayment rates are assumed to fluctuate between 6% and 18% in a flat interest rate environment, between
6% and 15% in a rising rate environment and between 6% and 36% in a falling rate environment, depending on the type of loan. As evidenced by these assumptions, when interest rates rise, prepayments tend to slow and when interest rates fall,
prepayments tend to increase. The Companys asset sensitivity would be reduced if prepayments slow and vice versa. Because prospective effects of hypothetical interest rate changes are based on a number of assumptions, these computations should
not be relied upon as indicative of actual results. While the Company believes such assumptions to be reasonable, there can be no assurance that assumed prepayment rates will approximate actual future mortgage-backed securities, collateralized
mortgage obligations and loan repayment activity. Further, the computations do not reflect any actions that management may undertake in response to changes in interest rates. Management periodically reviews its rate assumptions based on existing and
projected economic conditions.

The Companys management generally simulates changes to net interest income using three different interest rate
scenarios. The first scenario anticipates the maximum foreseeable increase in rates over the next twelve months; management assumes this to be 200 basis points at September 30, 2006 and 300 basis points at December 31, 2005. The second
scenario anticipates managements view of the most likely change in interest rates over the next twelve months; managements current assumption is a 100 basis point increase in rates. The third scenario anticipates the maximum foreseeable
decrease in rates over the next twelve months; managements assumption is 200 basis points. The basis point change in each of the three scenarios is assumed to occur evenly over both the twelve and twenty-four months presented. As of
September 30, 2006 and December 31, 2005, the Companys estimated exposure as a percentage of estimated net interest income for the twelve-month and twenty-four-month periods are as follows:

September 30, 2006:



|                                  |           |                                                     |    |           |       |   
|--------------------------------- | --------- | --------------------------------------------------- | -- | --------- | ----- | --
|                                  |           | Percent Change in EstimatedNet Interest Income Over |   
|                                  | 12 Months |                                                     |    | 24 Months |      
|200 basis point increase in rates |           | (6.32                                               | )% |           | (8.88 | )%
|100 basis point increase in rates |           | (2.15                                               | )  |           | (2.91 | ) 
|200 basis point decrease in rates |           | (2.95                                               | )  |           | (8.13 | ) 

December 31, 2005:



|                                  |           |                                                     |    |           |       |   
|--------------------------------- | --------- | --------------------------------------------------- | -- | --------- | ----- | --
|                                  |           | Percent Change in EstimatedNet Interest Income Over |   
|                                  | 12 Months |                                                     |    | 24 Months |      
|300 basis point increase in rates |           | (3.36                                               | )% |           | (5.56 | )%
|100 basis point increase in rates |           | 0.44                                                |    |           | 1.54  |   
|200 basis point decrease in rates |           | (4.28                                               | )  |           | (7.55 | ) 



28



---

##### Table of Contents

As of September 30, 2006, based on the scenarios above, net interest income would be adversely affected in both the
twelve and twenty-four-month periods if interest rates rose by 100 and 200 basis points or if interest rates decreased 200 basis points. Using net interest income for the quarter ended September 30, 2006, for each percentage point change in net
interest income, the effect on the Companys annual net income would be $146,000, assuming a 34% marginal income tax rate.

As of December 31,
2005, based on the scenarios above, net interest income would be adversely affected in both the twelve and twenty-four-month periods if interest rates rose by 300 basis points or if interest rates decreased 200 basis points and favorably impacted by
a 100 basis point increase in rates. Using net interest income for the quarter ended December 31, 2005, for each percentage point change in net interest income, the effect on the Companys annual net income would be $148,000, assuming a
34% marginal income tax rate.

For both the twelve and twenty-four-month periods, the effect on net interest income has declined in the event of a sudden
and sustained increase in prevailing market interest rates of 100 and 200 basis points at September 30, 2006 compared to December 31, 2005. Net interest income has improved as rates decrease 200 basis points for the twelve-month period,
but net interest income declined for the twenty-four-month period. As a result, the Companys strategy is to better position the balance sheet for the anticipated economic slowdown by shortening the maturities on borrowings and certificates of
deposit, while lengthening the durations of investment securities.

Item 4. Controls and Procedures.

The Companys management, including the Companys principal executive
officer and principal financial officer, have evaluated the effectiveness of the Companys disclosure controls and procedures, as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as
amended, (the Exchange Act). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Companys disclosure controls and
procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (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.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

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. The Company is not a
party to any pending legal proceedings that it believes would have a material adverse effect on its financial condition, results of operations or cash flows.

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider
the factors discussed in Part I, Item 1A. Risk Factors in the Companys Annual Report on Form 10-K for the year ended December 31, 2005, 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 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.



29



---

##### Table of Contents

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

The following table provides certain
information with regard to shares repurchased by the Company in the third quarter of 2006.



|                                             |  |                                      |  |                              |   |                                                                                  |   |                                                                               |        
|-------------------------------------------- |  | ------------------------------------ |  | ---------------------------- | - | -------------------------------------------------------------------------------- | - | ----------------------------------------------------------------------------- | -------
|Period                                       |  | Total Number of Shares Purchased (1) |  | Average Price Paid Per
Share |   | Total Number of Shares Purchased as
Part of Publicly Announced Plans or Programs |   | Maximum Number of Shares that May Yet be Purchased Under the Plans
orPrograms
|July 1, 2006 through July 31, 2006           |  |                                     |  | $                            |  |                                                                                  |  |                                                                               | 486,170
|August 1, 2006 through August 31, 2006       |  |                                     |  |                              |  |                                                                                  |  |                                                                               | 486,170
|September 1, 2006 through September 30, 2006 |  |                                     |  |                              |  |                                                                                  |  |                                                                               | 486,170
|                                             |  |                                      |  |                              |   |                                                                                  |   |                                                                               |        
|Total                                        |  |                                     |  | $                            |  |                                                                                  |  |                                                                               | 486,170
|                                             |  |                                      |  |                              |   |                                                                                  |   |                                                                               |        

---

|(1) | On November 23, 2005, the Company announced that the Board of Directors had approved a stock repurchase program authorizing the Company to repurchase up to
628,000 shares of the Companys common stock. The repurchase program will continue until it is completed or terminated by the Board of Directors.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 3. Defaults Upon Senior Securities.

None.

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

None.

Item 5. Other Information.

None.

Item 6. Exhibits.



|     |  |                                                                                                                                                                             
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Charter of SI Financial Group, Inc.(1)                                                                                                                                      
|     | 
|3.2  |  | Bylaws of SI Financial Group, Inc.(1)                                                                                                                                       
|     | 
|4.0  |  | Specimen Stock Certificate of SI Financial Group, Inc.(1)                                                                                                                   
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer                                                                                                           
|     | 
|31.2 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer                                                                                                           
|     | 
|32.0 |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

---

|(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, and any
amendments thereto, Registration No. 333- 116381.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### 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.                    
|                  | 
|November 10, 2006 |  | /s/ Rheo A. Brouillard                      
|                  |  | Rheo A. Brouillard                          
|                  |  | President and Chief Executive Officer       
|                  |  | (principal executive officer)               
|                  | 
|November 10, 2006 |  | /s/ Brian J. Hull                           
|                  |  | Brian J. Hull                               
|                  |  | Executive Vice President, Treasurer and     
|                  |  | Chief Financial Officer                     
|                  |  | (principal financial and accounting officer)



31