---



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, 2004



| ̈ | 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)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Federal                                                        |  | 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 an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ̈No x



As of November 12, 2004, there were 12,563,750 shares of the Registrants Common Stock outstanding.



---



---

SI FINANCIAL GROUP, INC. AND SUBSIDIARIES



TABLE OF CONTENTS



|                              |  |                                                                                                                              |  |   
|----------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------- |  | --
|                              |  | Page No.                                                                                                                    
|PART I. FINANCIAL INFORMATION |  |                                                                                                                             
|                              |  |                                                                                                                             
|Item 1.                       |  | Financial Statements of SI Financial Group, Inc. and Subsidiaries                                                            |  |   
|                              |  |                                                                                                                             
|                              |  | Consolidated Statements of Financial Condition at September 30, 2004 and December 31, 2003 (unaudited)                       |  | 2 
|                              |  |                                                                                                                             
|                              |  | Consolidated Statements of Operations for the three and nine months ended September 30, 2004 and 2003 (unaudited)            |  | 3 
|                              |  |                                                                                                                             
|                              |  | Consolidated Statements of Changes in Stockholders Equity for the nine months ended September 30, 2004 and 2003 (unaudited) |  | 4 
|                              |  |                                                                                                                             
|                              |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2004 and 2003 (unaudited)                      |  | 5 
|                              |  |                                                                                                                             
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                                         |  | 7 
|                              |  |                                                                                                                             
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                        |  | 15
|                              |  |                                                                                                                             
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                                                                   |  | 27
|                              |  |                                                                                                                             
|Item 4.                       |  | Controls and Procedures                                                                                                      |  | 29
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                             
|                              |  |                                                                                                                             
|Item 1.                       |  | Legal Proceedings                                                                                                            |  | 30
|                              |  |                                                                                                                             
|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                                                                                                                     |  | 31
|                              | 
|SIGNATURES                    |  |                                                                                                                             



1



---



PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------



SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in Thousands)



|                                                                                                                            |  |                    |         |   |                   |   |        
|--------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | -------
|                                                                                                                            |  | September 30, 2004 |         |   | December 31, 2003
|ASSETS:                                                                                                                     |  |                    |         |   |                   |   |        
|Cash and due from banks:                                                                                                    |  |                    |         |   |                   |   |        
|Noninterest bearing deposits and cash                                                                                       |  | $                  | 35,340  |   |                   | $ | 20,336 
|Interest bearing deposits                                                                                                   |  |                    | 13,681  |   |                   |   | 4,441  
|Federal funds sold                                                                                                          |  |                    | 3,000   |   |                   |   | 4,800  
|                                                                                                                            |  |                    |         |   |                   |   |        
|Cash and cash equivalents                                                                                                   |  |                    | 52,021  |   |                   |   | 29,577 
|Available for sale securities, at fair value (note 5)                                                                       |  |                    | 97,461  |   |                   |   | 77,693 
|Held to maturity securities, at cost (note 5)                                                                               |  |                    |        |   |                   |   | 1,728  
|Loans receivable, net (note 6)                                                                                              |  |                    | 422,952 |   |                   |   | 386,924
|Accrued interest receivable on loans                                                                                        |  |                    | 1,667   |   |                   |   | 1,580  
|Accrued interest receivable on investment securities                                                                        |  |                    | 773     |   |                   |   | 658    
|Federal Home Loan Bank Stock, at cost                                                                                       |  |                    | 4,101   |   |                   |   | 2,858  
|Cash surrender value of life insurance                                                                                      |  |                    | 7,487   |   |                   |   | 7,258  
|Other real estate owned                                                                                                     |  |                    |        |   |                   |   | 328    
|Premises and equipment, net                                                                                                 |  |                    | 6,463   |   |                   |   | 6,675  
|Core deposit intangible                                                                                                     |  |                    | 316     |   |                   |   | 389    
|Deferred tax asset, net                                                                                                     |  |                    | 944     |   |                   |   | 601    
|Other assets                                                                                                                |  |                    | 1,937   |   |                   |   | 1,872  
|                                                                                                                            |  |                    |         |   |                   |   |        
|TOTAL ASSETS                                                                                                                |  | $                  | 596,122 |   |                   | $ | 518,141
|                                                                                                                            |  |                    |         |   |                   |   |        
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                       |  |                    |         |   |                   |   |        
|Liabilities:                                                                                                                |  |                    |         |   |                   |   |        
|Deposits: (note 7)                                                                                                          |  |                    |         |   |                   |   |        
|Noninterest bearing                                                                                                         |  | $                  | 44,741  |   |                   | $ | 40,371 
|Interest bearing                                                                                                            |  |                    | 400,369 |   |                   |   | 374,719
|                                                                                                                            |  |                    |         |   |                   |   |        
|Total deposits                                                                                                              |  |                    | 445,110 |   |                   |   | 415,090
|Mortgagors and investors escrow accounts                                                                                  |  |                    | 900     |   |                   |   | 2,221  
|Federal Home Loan Bank advances (note 8)                                                                                    |  |                    | 60,851  |   |                   |   | 57,168 
|Subordinated debt                                                                                                           |  |                    | 7,217   |   |                   |   | 7,217  
|Accrued expenses and other liabilities                                                                                      |  |                    | 2,155   |   |                   |   | 2,346  
|                                                                                                                            |  |                    |         |   |                   |   |        
|TOTAL LIABILITIES                                                                                                           |  |                    | 516,233 |   |                   |   | 484,042
|                                                                                                                            |  |                    |         |   |                   |   |        
|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 and outstanding at September 30, 2004) |  |                    | 126     |   |                   |   |       
|Additional paid-in capital                                                                                                  |  |                    | 50,935  |   |                   |   |       
|Unallocated common shares held by ESOP                                                                                      |  |                    | (4,925  | ) |                   |   |       
|Retained earnings (including surplus of $1,000 at December 31, 2003)                                                        |  |                    | 33,768  |   |                   |   | 33,582 
|Accumulated other comprehensive income (loss) (note 9)                                                                      |  |                    | (15     | ) |                   |   | 517    
|                                                                                                                            |  |                    |         |   |                   |   |        
|TOTAL STOCKHOLDERS EQUITY                                                                                                  |  |                    | 79,889  |   |                   |   | 34,099 
|                                                                                                                            |  |                    |         |   |                   |   |        
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                  |  | $                  | 596,122 |   |                   | $ | 518,141
|                                                                                                                            |  |                    |         |   |                   |   |        



See
accompanying notes to unaudited interim consolidated financial statements.



2



---



SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Amounts)



|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|---------------------------------------------------------------- |  | ---------------------------------------- | ------- | --------------------------------------- | ---- | - | ----- |  | - | ------ | - |  | - | ------
|                                                                 |  | For The Three Months Ended September 30, |         | For The Nine Months Ended September 30,
|                                                                 |  | 2004                                     |         |                                         | 2003 |   | 2004  |  |   | 2003  
|Interest and dividend income:                                    |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Loans, including fees                                            |  | $                                        | 6,115   |                                         |      | $ | 6,171 |  | $ | 17,980 |   |  | $ | 18,066
|Investment securities:                                           |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Taxable interest                                                 |  |                                          | 880     |                                         |      |   | 906   |  |   | 2,572  |   |  |   | 2,912 
|Tax-exempt interest                                              |  |                                          | 6       |                                         |      |   | 6     |  |   | 18     |   |  |   | 20    
|Dividends                                                        |  |                                          | 39      |                                         |      |   | 33    |  |   | 93     |   |  |   | 93    
|Other                                                            |  |                                          | 111     |                                         |      |   | 26    |  |   | 174    |   |  |   | 133   
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|TOTAL INTEREST AND DIVIDEND INCOME                               |  |                                          | 7,151   |                                         |      |   | 7,142 |  |   | 20,837 |   |  |   | 21,224
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Interest expense:                                                |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Deposits                                                         |  |                                          | 1,614   |                                         |      |   | 1,606 |  |   | 4,647  |   |  |   | 5,100 
|Federal Home Loan advances                                       |  |                                          | 669     |                                         |      |   | 582   |  |   | 2,017  |   |  |   | 1,701 
|Subordinated debt                                                |  |                                          | 91      |                                         |      |   | 89    |  |   | 267    |   |  |   | 272   
|Other borrowings                                                 |  |                                          |        |                                         |      |   | 18    |  |   |       |   |  |   | 55    
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|TOTAL INTEREST EXPENSE                                           |  |                                          | 2,374   |                                         |      |   | 2,295 |  |   | 6,931  |   |  |   | 7,128 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES             |  |                                          | 4,777   |                                         |      |   | 4,847 |  |   | 13,906 |   |  |   | 14,096
|Provision for loan losses                                        |  |                                          | 100     |                                         |      |   | 340   |  |   | 400    |   |  |   | 1,482 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|NET INTEREST AND DIVIDEND INCOME AFTER PROVISION FOR LOAN LOSSES |  |                                          | 4,677   |                                         |      |   | 4,507 |  |   | 13,506 |   |  |   | 12,614
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Noninterest income:                                              |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Service fees                                                     |  |                                          | 818     |                                         |      |   | 796   |  |   | 2,423  |   |  |   | 2,336 
|Wealth management fees                                           |  |                                          | 240     |                                         |      |   | 210   |  |   | 727    |   |  |   | 626   
|Net gain (loss) on available for sale securities                 |  |                                          | (355    | )                                       |      |   | 15    |  |   | (169   | ) |  |   | 129   
|Net gain (loss) on sale of loans                                 |  |                                          | 11      |                                         |      |   | 58    |  |   | (9     | ) |  |   | 245   
|Other                                                            |  |                                          | 40      |                                         |      |   | 63    |  |   | 86     |   |  |   | 224   
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|TOTAL NONINTEREST INCOME                                         |  |                                          | 754     |                                         |      |   | 1,142 |  |   | 3,058  |   |  |   | 3,560 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Noninterest expenses:                                            |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Salaries and employee benefits                                   |  |                                          | 2,500   |                                         |      |   | 2,405 |  |   | 7,336  |   |  |   | 6,824 
|Occupancy                                                        |  |                                          | 517     |                                         |      |   | 490   |  |   | 1,965  |   |  |   | 1,535 
|Furniture and equipment                                          |  |                                          | 215     |                                         |      |   | 211   |  |   | 723    |   |  |   | 701   
|Computer services                                                |  |                                          | 237     |                                         |      |   | 208   |  |   | 750    |   |  |   | 634   
|Electronic banking fees                                          |  |                                          | 168     |                                         |      |   | 140   |  |   | 495    |   |  |   | 413   
|Outside professional services                                    |  |                                          | 87      |                                         |      |   | 93    |  |   | 346    |   |  |   | 239   
|Marketing                                                        |  |                                          | 143     |                                         |      |   | 81    |  |   | 364    |   |  |   | 289   
|Supplies                                                         |  |                                          | 73      |                                         |      |   | 50    |  |   | 221    |   |  |   | 213   
|FDIC deposit insurance and state assessment                      |  |                                          | 19      |                                         |      |   | 19    |  |   | 61     |   |  |   | 58    
|Impairment charge  other asset                                  |  |                                          |        |                                         |      |   |      |  |   | 51     |   |  |   |      
|Contribution to SI Financial Group Foundation                    |  |                                          | 2,513   |                                         |      |   |      |  |   | 2,513  |   |  |   |      
|Other real estate operations                                     |  |                                          | (73     | )                                       |      |   | 13    |  |   | 12     |   |  |   | 1     
|Other                                                            |  |                                          | 598     |                                         |      |   | 457   |  |   | 1,551  |   |  |   | 1,560 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|TOTAL NONINTEREST EXPENSES                                       |  |                                          | 6,997   |                                         |      |   | 4,167 |  |   | 16,388 |   |  |   | 12,467
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|INCOME (LOSS) BEFORE INCOME TAXES                                |  |                                          | (1,566  | )                                       |      |   | 1,482 |  |   | 176    |   |  |   | 3,707 
|Income tax provision (benefit)                                   |  |                                          | (556    | )                                       |      |   | 503   |  |   | (10    | ) |  |   | 1,260 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|NET INCOME (LOSS)                                                |  | $                                        | (1,010  | )                                       |      | $ | 979   |  | $ | 186    |   |  | $ | 2,447 
|                                                                 |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Net loss per share:                                              |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Basic                                                            |  | $                                        | (7.40   | )                                       |      |   | N/A   |  |   | N/A    |   |  |   | N/A   
|Diluted                                                          |  | $                                        | (7.40   | )                                       |      |   | N/A   |  |   | N/A    |   |  |   | N/A   
|Weighted-average shares outstanding:                             |  |                                          |         |                                         |      |   |       |  |   |        |   |  |   |       
|Basic                                                            |  |                                          | 136,563 |                                         |      |   | N/A   |  |   | N/A    |   |  |   | N/A   
|Diluted                                                          |  |                                          | 136,563 |                                         |      |   | N/A   |  |   | N/A    |   |  |   | N/A   



See
accompanying notes to unaudited interim consolidated financial statements.



3



---



SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003

(Dollar in Thousands, Except Per Share Amounts)



|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|------------------------------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------- | --- | ------------------------ | ------------------------------------ | ------ | - | ---------------- | - | ------------------------------------ | ------------------------- |  | - | ------ |  | - | ----- | - |  | - | ------ | -
|                                                                                                                                |  | Common Stock |  |         |     |                          | Unallocated CommonShares Heldby ESOP |        |   |                  |   | Accumulated OtherComprehensiveIncome |                           |  |   |       
|                                                                                                                                |  | Shares       |  | Dollars |     | AdditionalPaid-inCapital |                                      |        |   | RetainedEarnings |   |                                      | Total StockholdersEquity | 
|NINE MONTHS ENDED SEPTEMBER 30, 2004:                                                                                           |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Balance at December 31, 2003                                                                                                    |  |             |  | $       |    |                          | $                                    |       |   |                  | $ |                                     |                           |  | $ | 33,582 |  | $ | 517   |   |  | $ | 34,099 |  
|Issuance of common stock for initial public offering, net of expenses of $1.8 million (note 1)                                  |  | 5,025,500    |  |         | 50  |                          | $                                    | 48,430 |   |                  |   |                                     |                           |  |   |       |  |   |      |   |  |   | 48,480 |  
|Issuance of common stock to SI Bancorp, MHC                                                                                     |  | 7,286,975    |  |         | 73  |                          |                                      | (73    | ) |                  |   |                                     |                           |  |   |       |  |   |      |   |  |   |       |  
|Issuance of common stock to SI Financial Group Foundation including additional tax benefit due to higher basis for tax
purposes |  | 251,275      |  |         | 3   |                          |                                      | 2,578  |   |                  |   |                                     |                           |  |   |       |  |   |      |   |  |   | 2,581  |  
|Shares purchased for ESOP                                                                                                       |  |             |  |         |    |                          |                                      |       |   |                  |   | (4,925                               | )                         |  |   |       |  |   |      |   |  |   | (4,925 | )
|Comprehensive income:                                                                                                           |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Net income                                                                                                                      |  |             |  |         |    |                          |                                      |       |   |                  |   |                                     |                           |  |   | 186    |  |   |      |   |  |   | 186    |  
|Change in net unrealized loss on securities available for sale                                                                  |  |             |  |         |    |                          |                                      |       |   |                  |   |                                     |                           |  |   |       |  |   | (532  | ) |  |   | (532   | )
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Total comprehensive income                                                                                                      |  |             |  |         |    |                          |                                      |       |   |                  |   |                                     |                           |  |   |       |  |   |      |   |  |   | (346   | )
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Balance at September 30, 2004                                                                                                   |  | 12,563,750   |  | $       | 126 |                          | $                                    | 50,935 |   |                  | $ | (4,925                               | )                         |  | $ | 33,768 |  | $ | (15   | ) |  | $ | 79,889 |  
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|NINE MONTHS ENDED SEPTEMBER 30, 2003:                                                                                           |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Balance at December 31, 2002                                                                                                    |  |             |  | $       |    |                          | $                                    |       |   |                  | $ |                                     |                           |  | $ | 30,197 |  | $ | 1,211 |   |  | $ | 31,408 |  
|Comprehensive income:                                                                                                           |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Net income                                                                                                                      |  |             |  |         |    |                          |                                      |       |   |                  |   |                                     |                           |  |   | 2,447  |  |   |      |   |  |   | 2,447  |  
|Change in net unrealized loss on securities available for sale                                                                  |  |             |  |         |    |                          |                                      |       |   |                  |   |                                     |                           |  |   |       |  |   | (498  | ) |  |   | (498   | )
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Total comprehensive income                                                                                                      |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   | 1,949  |  
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  
|Balance at September 30, 2003                                                                                                   |  |             |  | $       |    |                          | $                                    |       |   |                  | $ |                                     |                           |  | $ | 32,644 |  | $ | 713   |   |  | $ | 33,357 |  
|                                                                                                                                |  |              |  |         |     |                          |                                      |        |   |                  |   |                                      |                           |  |   |        |  |   |       |   |  |   |        |  



See
accompanying notes to unaudited interim consolidated financial statements.



4



---



SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)



|                                                                                      |  |                                         |         |   |      |   |         |  
|------------------------------------------------------------------------------------- |  | --------------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                      |  | For The Nine Months Ended September 30, |        
|                                                                                      |  | 2004                                    |         |   | 2003 |  
|Cash flows from operating activities:                                                 |  |                                         |         |   |      |   |         |  
|Net income                                                                            |  | $                                       | 186     |   |      | $ | 2,447   |  
|Adjustments to reconcile net income to net cash provided by operating activities:     |  |                                         |         |   |      |   |         |  
|Provision for loan losses                                                             |  |                                         | 400     |   |      |   | 1,482   |  
|Contribution of common stock to charitable foundation                                 |  |                                         | 2,513   |   |      |   |        |  
|Amortization of investment premiums and discounts, net                                |  |                                         | 89      |   |      |   | 410     |  
|Amortization and accretion of loan premiums and discounts, net                        |  |                                         | 230     |   |      |   | 131     |  
|Depreciation and amortization of premises and equipment                               |  |                                         | 802     |   |      |   | 780     |  
|Amortization of core deposit intangible                                               |  |                                         | 73      |   |      |   | 73      |  
|Amortization of deferred debt issuance costs                                          |  |                                         | 26      |   |      |   | 26      |  
|Net loss (gain) on available for sale securities                                      |  |                                         | 169     |   |      |   | (129    | )
|Loans originated for sale                                                             |  |                                         | (14,251 | ) |      |   | (16,833 | )
|Proceeds from sale of loans                                                           |  |                                         | 14,242  |   |      |   | 17,078  |  
|Net decrease in loans held for sale                                                   |  |                                         |        |   |      |   | 1,939   |  
|Net loss (gain) on sale of loans                                                      |  |                                         | 9       |   |      |   | (245    | )
|Net loss on sale of other real estate owned                                           |  |                                         |        |   |      |   | 18      |  
|Write-down of other real estate owned                                                 |  |                                         | 60      |   |      |   |        |  
|Increase in cash surrender value of life insurance                                    |  |                                         | (229    | ) |      |   | (172    | )
|Impairment charge  long-lived assets                                                 |  |                                         | 337     |   |      |   |        |  
|Impairment charge  other assets                                                      |  |                                         | 51      |   |      |   |        |  
|Change in operating assets and liabilities:                                           |  |                                         |         |   |      |   |         |  
|Deferred loan costs, net of fees                                                      |  |                                         | (267    | ) |      |   | (540    | )
|Accrued interest receivable                                                           |  |                                         | (202    | ) |      |   | (28     | )
|Other assets                                                                          |  |                                         | (142    | ) |      |   | (191    | )
|Accrued expenses and other liabilities                                                |  |                                         | (191    | ) |      |   | 383     |  
|                                                                                      |  |                                         |         |   |      |   |         |  
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                             |  |                                         | 3,905   |   |      |   | 6,629   |  
|                                                                                      |  |                                         |         |   |      |   |         |  
|Cash flows from investing activities:                                                 |  |                                         |         |   |      |   |         |  
|Purchases of available for sale securities                                            |  |                                         | (61,770 | ) |      |   | (40,558 | )
|Proceeds from sales of available for sale securities                                  |  |                                         | 22,596  |   |      |   | 11,461  |  
|Proceeds from maturities of and principal repayments on available for sale securities |  |                                         | 18,693  |   |      |   | 32,156  |  
|Proceeds from maturities of and principal repayments on held to maturity securities   |  |                                         | 1,376   |   |      |   | 7,656   |  
|Net increase in loans                                                                 |  |                                         | (36,391 | ) |      |   | (44,710 | )
|Purchases of Federal Home Loan Bank stock                                             |  |                                         | (1,243  | ) |      |   | (331    | )
|Purchase of life insurance policies                                                   |  |                                         |        |   |      |   | (7,000  | )
|Proceeds from sales of other real estate owned                                        |  |                                         | 268     |   |      |   | 400     |  
|Purchases of bank premises and equipment                                              |  |                                         | (927    | ) |      |   | (1,234  | )
|                                                                                      |  |                                         |         |   |      |   |         |  
|NET CASH USED IN INVESTING ACTIVITIES                                                 |  |                                         | (57,398 | ) |      |   | (42,160 | )
|                                                                                      |  |                                         |         |   |      |   |         |  
|Cash flows from financing activities:                                                 |  |                                         |         |   |      |   |         |  
|Net increase in deposits                                                              |  |                                         | 30,020  |   |      |   | 16,452  |  
|Net decrease in mortgagors and investors escrow accounts                            |  |                                         | (1,321  | ) |      |   | (1,126  | )
|Net decrease in collateralized borrowings                                             |  |                                         |        |   |      |   | (851    | )
|Proceeds from Federal Home Loan Bank advances                                         |  |                                         | 21,687  |   |      |   | 14,695  |  
|Repayments of Federal Home Loan Bank advances                                         |  |                                         | (18,004 | ) |      |   | (4,276  | )
|Net proceeds from common stock offering                                               |  |                                         | 48,480  |   |      |   |        |  
|Acquisition of common stock by ESOP                                                   |  |                                         | (4,925  | ) |      |   |        |  
|                                                                                      |  |                                         |         |   |      |   |         |  
|NET CASH PROVIDED BY FINANCING ACTIVITIES                                             |  |                                         | 75,937  |   |      |   | 24,894  |  
|                                                                                      |  |                                         |         |   |      |   |         |  



5



---



SI FINANCIAL GROUP, INC.
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)



|                                                        |  |                                |        |   |      |   |         |  
|------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------- | -
|                                                        |  | Nine Months EndedSeptember 30, |       
|                                                        |  | 2004                           |        |   | 2003 |  
|NET CHANGE IN CASH AND CASH EQUIVALENTS                 |  |                                | 22,444 |   |      |   | (10,637 | )
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD        |  |                                | 29,577 |   |      |   | 37,517  |  
|                                                        |  |                                |        |   |      |   |         |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD              |  | $                              | 52,021 |   |      | $ | 26,880  |  
|                                                        |  |                                |        |   |      |   |         |  
|SUPPLEMENTAL CASH FLOW INFORMATION:                     |  |                                |        |   |      |   |         |  
|Interest Paid                                           |  | $                              | 6,874  |   |      | $ | 7,117   |  
|                                                        |  |                                |        |   |      |   |         |  
|Income Taxes Paid                                       |  | $                              | 921    |   |      | $ | 1,550   |  
|                                                        |  |                                |        |   |      |   |         |  
|NONCASH INVESTING AND FINANCING ACTIVITIES:             |  |                                |        |   |      |   |         |  
|Unrealized loss on securities arising during the period |  | $                              | (807   | ) |      | $ | (755    | )
|                                                        |  |                                |        |   |      |   |         |  
|Transfer of loans to other real estate owned            |  |                                |       |   |      | $ | 703     |  
|                                                        |  |                                |        |   |      |   |         |  



See
accompanying notes to unaudited interim consolidated financial statements.



6



---



SI FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in Thousands, Except Per Share Amounts)



1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Nature of Business



On August 6, 2004, SI Financial Group, Inc. (the Company), a federally-chartered mid-tier stock holding company was formed. On that date, SI Bancorp, Inc.
converted from a state-chartered mutual holding company to a federally-chartered mutual holding company operating under the name SI Bancorp, MHC (MHC). In addition, the Savings Institute Bank and Trust Company, formerly operating under
the name Savings Institute (the Bank) completed its conversion from a state-chartered stock savings bank to a federally-chartered stock savings bank. SI Bancorp, Inc. transferred its ownership in all of the stock of Savings Institute
Bank and Trust Company to SI Financial Group, Inc. in exchange for all of the outstanding shares of SI Financial Group, Inc. In addition, SI Financial Group, Inc. received all other assets and liabilities held by SI Bancorp, Inc., including $7.2
million of subordinated debt.



On September 30, 2004, the Company sold a total
of 5,025,500 shares of its common stock, representing 40% of the outstanding common shares at $10.00 per share to eligible account holders, employee benefit plans of the Bank and certain other eligible subscribers in a subscription offering pursuant
to subscription rights in order of priority as set forth in the Plan of Reorganization and Minority Stock Issuance (the Plan).



In connection with the offering, SI Financial Group, Inc. established SI Financial Group Foundation (the Foundation), a charitable foundation, dedicated to
community activities and the promotion of charitable causes in areas in which the Bank operates. The Foundation was funded on September 30, 2004 with a contribution of 2%, or 251,275 shares, of the Companys common stock. This contribution
resulted in the recognition of a $2.5 million expense equal to the number of common shares at the offer price contributed during the quarter-ended September 30, 2004, net of related tax benefits. The Company realized an additional tax benefit of
$68,000 that was recorded as an increase to stockholders equity because the basis of the contribution for tax purposes was the stocks trading price on its first day of trading.



At the completion of the offering, SI Bancorp, MHC was issued 58% of the Companys
common stock. SI Bancorp, MHC does not conduct any business activity other than owning a majority of the common stock of SI Financial Group, Inc.



The Bank established an Employee Stock Ownership Plan (ESOP) for the benefit of its eligible employees. The Bank borrowed the necessary funds from the Company
to purchase 3.92%, or 492,499 shares, of the common shares issued and outstanding. The Bank intends to make annual contributions adequate to fund the payment of regular debt service requirements attributable to the indebtedness of the ESOP.



The Banks deposits are insured under the Bank Insurance Fund, which is
administered by the Federal Deposit Insurance Corporation. The Bank provides a full-range of banking services to consumer and commercial customers through its main office in Willimantic, Connecticut, and fourteen branches located in eastern
Connecticut.



SI Bancorp, Inc. was organized in 2000 as a Connecticut mutual
holding company. On June 5, 2000, SI Bancorp, Inc. acquired all of the outstanding shares of SI-Stock Savings Bank, a then newly formed state-chartered capital stock bank. At that time, Savings Institute, formerly a Connecticut mutual savings bank,
merged with and into SI-Stock Savings Bank to form a Connecticut stock savings bank operating under the name Savings Institute (the Bank).



On March 25, 2002, SI Bancorp, Inc. formed SI Capital Trust I for the purpose of issuing trust preferred securities and investing the proceeds in subordinated debentures
issued by SI Bancorp, Inc., and on April 10, 2002, $7.2 million of debt securities were issued.



7



---

Basis of Financial Statement Presentation and Principles of Consolidation



The consolidated financial statements include the accounts of SI Bancorp, Inc. and its
subsidiaries at December 31, 2003 and the accounts of the Company and its subsidiaries, including its main subsidiary, The Savings Institute Bank and Trust Company, as of and for the three and the nine month periods ended September 30, 2004. All
significant intercompany transactions and balances have been eliminated. Information in the accompanying interim consolidated financial statements and notes to the financial statements of the Company as of September 30, 2004 and for the three month
and nine month periods ended September 30, 2004 and 2003 is unaudited. 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 and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X of the Securities and Exchange Commission. 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. These interim consolidated financial statements and related notes should be read in conjunction with the audited financial statements of the Company and
accompanying notes for the year ended December 31, 2003 contained in the Companys Registration Statement in Form S-1.



In the opinion of management, all adjustments considered necessary for a fair presentation of the financial condition, results of operations, changes in
stockholders equity and cash flows as of and for the periods covered herein have been included. Such adjustments are the only adjustments reflected in the financial information contained in this Form 10-Q. The results of operations for the
three and nine months ended September 30, 2004 are not necessarily indicative of the operating results for all of 2004.



2. EARNINGS PER SHARE



Basic net income (loss) per common share is calculated by dividing the net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted net
income (loss) per common share is computed in a manner similar to basic net income (loss) 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 (i.e. stock options) were issued during the period. The Company had no dilutive or anti-dilutive common shares outstanding during the quarter ended
September 30, 2004. 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 income (loss) per common share.



The weighted-average shares and net loss per common share for the three months ended
September 30, 2004 are presented below:



|                                           |  |                                              |         |  
|------------------------------------------ |  | -------------------------------------------- | ------- | -
|                                           |  | For The Three MonthsEnded September 30, 2004 |        
|Net loss                                   |  | $                                            | (1,010  | )
|Weighted-average common shares outstanding |  |                                              | 136,563 |  
|Net loss per common share:                 |  |                                              |         |  
|Basic                                      |  | $                                            | (7.40   | )
|Diluted                                    |  | $                                            | (7.40   | )



Per common share data for the nine
months ended September 30, 2004 and for the three and the nine months ended September 30, 2003 is not presented as the Company had no shares outstanding prior to September 30, 2004.



8



---

3. EMPLOYEE STOCK OWNERSHIP PLAN



In September 2004, the Bank established an Employee Stock Ownership Plan (the ESOP) for the benefit of its eligible employees.
The ESOP purchased 492,499 shares of the common shares outstanding. The transaction was financed from the proceeds of a $4.9 million loan from the Company. The loan to the ESOP will be repaid principally from the Banks contributions to the
ESOP and dividends payable on the common stock held by the ESOP over the fifteen-year term of the loan. The interest rate for the ESOP is 4.75 percent. As the loan is repaid to the Company, shares will be released from collateral and will be
allocated to the accounts of the participants. There have been no principal payments on the loan as of September 30, 2004. The Company accounts for these ESOP shares in accordance with Statement of Position 93-6, Employers Accounting
for Employee Stock Ownership Plans (SOP 93-6). Under SOP 93-6, unearned ESOP shares are not considered outstanding for calculating net income (loss) per common share and are shown as a reduction of shareholders equity and
presented as unearned common shares held by ESOP. During the period the ESOP shares are committed to be released, the Company will recognize compensation cost equal to the fair value of the ESOP shares, unearned common shares held by ESOP will be
reduced by the cost of the ESOP shares and the differential between the fair value and the cost will be charged to additional paid-in capital. As of September 30, 2004, all of the ESOP shares remain unallocated and the Company has not recorded
compensation expense in connection with the ESOP.



4. RECENT ACCOUNTING
PRONOUNCEMENTS



On March 9, 2004, the United States Securities and
Exchange Commission (SEC) issued Staff Accounting Bulletin No. 105, Application of Accounting Principles to Loan Commitments (SAB 105). SAB 105 summarizes the views of the SEC staff regarding the
application of generally accepted accounting principles to loan commitments accounted for as derivative instruments. The SEC staff believes that in recognizing a loan commitment, entities should not consider expected future cash flows related to the
associated servicing of the loan until the servicing asset has been contractually separated from the underlying loan by sale or securitization of the loan with the servicing retained. The provisions of SAB 105 are applicable to all loan commitments
accounted for as derivatives and entered into subsequent to March 31, 2004. The Company may enter into such commitments in connection with residential mortgage loan applicants. The adoption of SAB 105 is not expected to have a material impact on the
Companys consolidated results of operations or financial position.



In
March 2004, the Emerging Issues Task Force (EITF) reached a consensus on the application of EITF Issue 03-1,  The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments, in determining
when an investment is impaired, whether the impairment is other than temporary and the measurement of the impairment loss. This impairment is applicable to debt and equity securities that are within the scope of Financial Accounting Standards Board
Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities (FASB No. 115), Financial Accounting Standards Board Statement No. 124, Accounting for Certain Investments Held by
Not-for-Profit Organizations (FASB No. 124) and those equity securities outside of the scope of FASB No. 115 and accounted for under the cost method. The Company does not believe that the application of EITF Issue 03-1 will
have a material impact on the Companys consolidated financial statements.



In October 2004, FASB Staff Position No. EITF Issue 03-1-1 was issued to delay the effective date of the measurement and recognition provisions of EITF Issue 03-1 until the proposed FSP, which provides guidance on the application of the
provisions, is issued in final form. This delay, however, does not eliminate the need to recognize other-than-temporary impairment losses as required by applicable authoritative pronouncements.



5. INVESTMENT SECURITIES



Management determines the appropriate classification of securities at the date individual
investment securities are acquired, and the appropriateness of such classification is reassessed at each statement of financial condition date.



Debt securities that management has the positive intent and ability to hold to maturity are classified as held to maturity and recorded at amortized cost.
Trading securities, if any, are carried at fair value, with unrealized gains and losses recognized in earnings. Securities not classified as held to maturity or trading, including equity securities with readily determinable fair values, are
classified as available for sale and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income (loss), net of taxes.



9



---

The carrying and approximate fair values of investment securities at September 30, 2004 and December 31, 2003 are as
follows:



|                                                |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|----------------------------------------------- |  | ------------------------ | ------ | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | ------
|                                                |  | As of September 30, 2004
|                                                |  | AmortizedCost            |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|AVAILABLE FOR SALE SECURITIES:                  |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|Debt securities:                                |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|U.S. Government and agency obligations          |  | $                        | 63,244 |                      | $ | 311                   |  | $ | (324       | ) |  | $ | 63,231
|Mortgage-backed securities                      |  |                          | 27,651 |                      |   | 88                    |  |   | (270       | ) |  |   | 27,469
|Corporate debt securities                       |  |                          | 2,997  |                      |   | 110                   |  |   |           |   |  |   | 3,107 
|Obligations of state and political subdivisions |  |                          | 2,499  |                      |   | 50                    |  |   |           |   |  |   | 2,549 
|Tax-exempt securities                           |  |                          | 630    |                      |   |                      |  |   |           |   |  |   | 630   
|Foreign government securities                   |  |                          | 75     |                      |   |                      |  |   |           |   |  |   | 75    
|                                                |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|TOTAL DEBT SECURITIES                           |  |                          | 97,096 |                      |   | 559                   |  |   | (594       | ) |  |   | 97,061
|Equity securities:                              |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|Marketable equity securities                    |  |                          | 388    |                      |   | 12                    |  |   |           |   |  |   | 400   
|                                                |  |                          |        |                      |   |                       |  |   |            |   |  |   |       
|TOTAL AVAILABLE FOR SALE SECURITIES             |  | $                        | 97,484 |                      | $ | 571                   |  | $ | (594       | ) |  | $ | 97,461
|                                                |  |                          |        |                      |   |                       |  |   |            |   |  |   |       



|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|----------------------------------------------- |  | ----------------------- | ------ | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | ------
|                                                |  | As of December 31, 2003
|                                                |  | AmortizedCost           |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|AVAILABLE FOR SALE SECURITIES:                  |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|Debt securities:                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|U.S. Government and agency obligations          |  | $                       | 38,583 |                      | $ | 524                   |  | $ | (108       | ) |  | $ | 38,999
|Mortgage-backed securities                      |  |                         | 19,050 |                      |   | 87                    |  |   | (773       | ) |  |   | 18,364
|Corporate debt securities                       |  |                         | 15,540 |                      |   | 911                   |  |   |           |   |  |   | 16,451
|Obligations of state and political subdivisions |  |                         | 2,499  |                      |   | 88                    |  |   |           |   |  |   | 2,587 
|Tax-exempt securities                           |  |                         | 630    |                      |   |                      |  |   |           |   |  |   | 630   
|Foreign government securities                   |  |                         | 75     |                      |   |                      |  |   |           |   |  |   | 75    
|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|TOTAL DEBT SECURITIES                           |  |                         | 76,377 |                      |   | 1,610                 |  |   | (881       | ) |  |   | 77,106
|Equity securities:                              |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|Marketable equity securities                    |  |                         | 531    |                      |   | 56                    |  |   |           |   |  |   | 587   
|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|TOTAL AVAILABLE FOR SALE SECURITIES             |  |                         | 76,908 |                      |   | 1,666                 |  |   | (881       | ) |  |   | 77,693
|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|HELD TO MATURITY SECURITIES:                    |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|Mortgage-backed securities                      |  |                         | 1,728  |                      |   |                      |  |   | (384       | ) |  |   | 1,344 
|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       
|TOTAL INVESTMENT SECURITIES                     |  | $                       | 78,636 |                      | $ | 1,666                 |  | $ | (1,265     | ) |  | $ | 79,037
|                                                |  |                         |        |                      |   |                       |  |   |            |   |  |   |       



10



---

The following tables present the Companys available for sale and held to maturity securities gross unrealized
losses and fair value, aggregated by the length of time the individual securities have been in a continuous unrealized loss position at September 30, 2004 and December 31, 2003:

|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |    
|-------------------------------------- |  | ------------------- | ------ | ----------------- | - | ---------- |  | -------------- | ----- | ---------- | - | -------------- |  | - | ------ |  | - | ---
|                                       |  | Less Than 12 Months |        | 12 Months Or More |   | Total     
|                                       |  | Fair Value          |        | UnrealizedLoss    |   | Fair Value |  | UnrealizedLoss |       | Fair Value |   | UnrealizedLoss
|September 30, 2004:                    |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |    
|U.S. Government and agency obligations |  | $                   | 25,776 |                   | $ | 301        |  | $              | 554   |            | $ | 23             |  | $ | 26,330 |  | $ | 324
|Mortgage-backed securities             |  |                     | 10,596 |                   |   | 81         |  |                | 7,824 |            |   | 189            |  |   | 18,420 |  |   | 270
|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |    
|TOTAL                                  |  | $                   | 36,372 |                   | $ | 382        |  | $              | 8,378 |            | $ | 212            |  | $ | 44,750 |  | $ | 594
|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |    



|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |      
|-------------------------------------- |  | ------------------- | ------ | ----------------- | - | ---------- |  | -------------- | ----- | ---------- | - | -------------- |  | - | ------ |  | - | -----
|                                       |  | Less Than 12 Months |        | 12 Months Or More |   | Total     
|                                       |  | Fair Value          |        | UnrealizedLoss    |   | Fair Value |  | UnrealizedLoss |       | Fair Value |   | UnrealizedLoss
|December 31, 2003:                     |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |      
|U.S. Government and agency obligations |  | $                   | 8,351  |                   | $ | 84         |  | $              | 1,291 |            | $ | 24             |  | $ | 9,642  |  | $ | 108  
|Mortgage-backed securities             |  |                     | 11,772 |                   |   | 744        |  |                | 2,768 |            |   | 413            |  |   | 14,540 |  |   | 1,157
|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |      
|TOTAL                                  |  | $                   | 20,123 |                   | $ | 828        |  | $              | 4,059 |            | $ | 437            |  | $ | 24,182 |  | $ | 1,265
|                                       |  |                     |        |                   |   |            |  |                |       |            |   |                |  |   |        |  |   |      



At September 30, 2004 and December 31,
2003, unrealized losses on securities that have existed for a period of twelve months or more totaled $212,000 and $437,000, respectively. Management believes that none of the unrealized losses on these securities are other than temporary because
all of the unrealized losses relate to debt and mortgage-backed securities issued by the U.S. Treasury or Government Agencies and 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.



6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES



Loans receivable are stated at current unpaid principal balances, net of the allowances for
loan losses and deferred loan origination fees. Management has the ability and intent to hold its loans receivable for the foreseeable future or until maturity or pay-off.



In the normal course of business, the Company grants loans to officers, directors and other related parties. These loans are made on
substantially the same terms including interest rates and collateral, as those prevailing at the time for comparable transactions with customers, and do not involve more than the normal risk of collectibility. The aggregate balance of outstanding
loans receivable was $4.3 million at September 30, 2004 and $4.4 million at December 31, 2003.



11



---

A summary of the Companys loan portfolio at September 30, 2004 and December 31, 2003 is as follows:



|                                                      |  |                    |         |   |                   |   |         |  
|----------------------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | -
|                                                      |  | September 30, 2004 |         |   | December 31, 2003 |  
|Real estate loans:                                    |  |                    |         |   |                   |   |         |  
|Residential  1 to 4 family                           |  | $                  | 242,949 |   |                   | $ | 226,881 |  
|Commercial                                            |  |                    | 77,294  |   |                   |   | 73,428  |  
|Construction                                          |  |                    | 29,268  |   |                   |   | 20,652  |  
|                                                      |  |                    |         |   |                   |   |         |  
|TOTAL REAL ESTATE LOANS                               |  |                    | 349,511 |   |                   |   | 320,961 |  
|Commercial loans                                      |  |                    | 55,646  |   |                   |   | 50,746  |  
|Consumer loans                                        |  |                    | 20,197  |   |                   |   | 17,518  |  
|                                                      |  |                    |         |   |                   |   |         |  
|TOTAL LOANS                                           |  |                    | 425,354 |   |                   |   | 389,225 |  
|Deferred loan origination costs, net of deferred fees |  |                    | 654     |   |                   |   | 387     |  
|Allowance for loan losses                             |  |                    | (3,056  | ) |                   |   | (2,688  | )
|                                                      |  |                    |         |   |                   |   |         |  
|LOANS, NET                                            |  | $                  | 422,952 |   |                   | $ | 386,924 |  
|                                                      |  |                    |         |   |                   |   |         |  



Allowance for Loan Losses



The provision for loan losses is based on managements periodic
assessment of the adequacy of the allowance for loan losses based upon the loan portfolio composition, historical and current levels in delinquency and impaired loans, amount of charge-offs and recoveries, adverse situations affecting the
borrowers ability to repay, estimated value of the underlying collateral and economic conditions. Management believes that the current allowance for loan losses is adequate to cover the losses inherent in the current loan portfolio.



The allowance for loan losses consists of a specific allowance for identified
nonperforming loans and a general allowance for current performing loans. For specific loans that are 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 the loan. The general allowance component is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties inherent in managements
underlying assumptions used in estimating specific and general loan losses.



The following table summarizes the activity in the allowance for loan losses for the three and nine months ended September 30, 2004 and 2003.



|                                 |  |                                         |       |   |                                         |   |       |      |  |   |       |   |  |   |        |  
|-------------------------------- |  | --------------------------------------- | ----- | - | --------------------------------------- | - | ----- | ---- |  | - | ----- | - |  | - | ------ | -
|                                 |  | For The Three MonthsEnded September 30, |       |   | For The Nine Months Ended September 30, |  
|                                 |  | 2004                                    |       |   | 2003                                    |   |       | 2004 |  |   | 2003  |  
|ALLOWANCE AT BEGINNING OF PERIOD |  | $                                       | 2,967 |   |                                         | $ | 3,108 |      |  | $ | 2,688 |   |  | $ | 3,067  |  
|Provision for loan losses        |  |                                         | 100   |   |                                         |   | 340   |      |  |   | 400   |   |  |   | 1,482  |  
|Charge-offs                      |  |                                         | (18   | ) |                                         |   | (85   | )    |  |   | (63   | ) |  |   | (1,285 | )
|Recoveries                       |  |                                         | 7     |   |                                         |   | 16    |      |  |   | 31    |   |  |   | 115    |  
|                                 |  |                                         |       |   |                                         |   |       |      |  |   |       |   |  |   |        |  
|NET CHARGE-OFFS                  |  |                                         | (11   | ) |                                         |   | (69   | )    |  |   | (32   | ) |  |   | (1,170 | )
|                                 |  |                                         |       |   |                                         |   |       |      |  |   |       |   |  |   |        |  
|ALLOWANCE AT END OF PERIOD       |  | $                                       | 3,056 |   |                                         | $ | 3,379 |      |  | $ | 3,056 |   |  | $ | 3,379  |  
|                                 |  |                                         |       |   |                                         |   |       |      |  |   |       |   |  |   |        |  



12



---

7. DEPOSITS



A summary of the Companys deposits at September 30, 2004 and December 31, 2003 is as follows:



|                                    |  |                    |         |                   |   |        
|----------------------------------- |  | ------------------ | ------- | ----------------- | - | -------
|                                    |  | September 30, 2004 |         | December 31, 2003
|Noninterest bearing demand deposits |  | $                  | 44,741  |                   | $ | 40,371 
|Interest bearing accounts:          |  |                    |         |                   |   |        
|NOW and money market                |  |                    | 110,349 |                   |   | 101,852
|Savings                             |  |                    | 91,429  |                   |   | 87,625 
|Certificates of deposit(1)          |  |                    | 198,591 |                   |   | 185,242
|                                    |  |                    |         |                   |   |        
|TOTAL INTEREST BEARING ACCOUNTS     |  |                    | 400,369 |                   |   | 374,719
|                                    |  |                    |         |                   |   |        
|TOTAL DEPOSITS                      |  | $                  | 445,110 |                   | $ | 415,090
|                                    |  |                    |         |                   |   |        



|(1) | Includes brokered deposits of $5.0 million at both September 30, 2004 and December 31, 2003.
|--- | --------------------------------------------------------------------------------------------



8. FEDERAL HOME LOAN BANK BORROWINGS



The Bank is a member of the Federal Home Loan Bank of Boston (the FHLBB). At
September 30, 2004 and December 31, 2003, the Bank had access to a pre-approved secured line of credit with the FHLBB of $6.2 million and the capacity to obtain additional advances up to a certain percentage of the value of its qualified collateral,
as defined in the FHLBB Statement of Credit Policy. In accordance with an agreement with the FHLBB, the qualified collateral must be free and clear of liens, pledges and encumbrances. At September 30, 2004 and December 31, 2003, there were no
advances outstanding under the line of credit. Other outstanding advances from the FHLBB aggregated $60.9 million at September 30, 2004, at interest rates ranging from 1.87% to 5.84%, and $57.2 million at December 31, 2003, at interest rates ranging
from 1.89% to 5.84%.



As of September 30, 2004, $11.0 million of FHLBB
borrowings were to mature in less than one year. The balance of $49.9 million is due at various maturity dates in 2005 through 2012.



9. OTHER COMPREHENSIVE INCOME



The following tables summarize components, which is comprised solely of the change in unrealized gains and losses on available for sale securities net of taxes, for the
periods ended September 30, 2004 and 2003.



|                                                                        |  |                                       |     |                      |   |      |                  |  |   |    
|----------------------------------------------------------------------- |  | ------------------------------------- | --- | -------------------- | - | ---- | ---------------- |  | - | ---
|                                                                        |  | Three Months Ended September 30, 2004
|                                                                        |  | Before TaxAmount                      |     | Tax Benefit(Expense) |   |      | Net of TaxAmount
|Unrealized holding gains arising during the period                      |  | $                                     | 54  |                      | $ | (18  | )                |  | $ | 36 
|Reclassification adjustment for losses recognized in net loss           |  |                                       | 355 |                      |   | (121 | )                |  |   | 234
|                                                                        |  |                                       |     |                      |   |      |                  |  |   |    
|UNREALIZED HOLDING GAINS ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES |  | $                                     | 409 |                      | $ | (139 | )                |  | $ | 270
|                                                                        |  |                                       |     |                      |   |      |                  |  |   |    



13



---

|                                                                         |  |                                       |      |   |                     |   |                 |  |   |      |  
|------------------------------------------------------------------------ |  | ------------------------------------- | ---- | - | ------------------- | - | --------------- |  | - | ---- | -
|                                                                         |  | Three Months Ended September 30, 2003 |     
|                                                                         |  | BeforeTaxAmount                       |      |   | TaxBenefit(Expense) |   | Net ofTaxAmount | 
|Unrealized holding losses arising during the period                      |  | $                                     | (303 | ) |                     | $ | 104             |  | $ | (199 | )
|Reclassification adjustment for gains recognized in net income           |  |                                       | (15  | ) |                     |   | 5               |  |   | (10  | )
|                                                                         |  |                                       |      |   |                     |   |                 |  |   |      |  
|UNREALIZED HOLDING LOSSES ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES |  | $                                     | (318 | ) |                     | $ | 109             |  | $ | (209 | )
|                                                                         |  |                                       |      |   |                     |   |                 |  |   |      |  



|                                                                         |  |                                      |      |   |                      |   |     |                  |  |    |      |  
|------------------------------------------------------------------------ |  | ------------------------------------ | ---- | - | -------------------- | - | --- | ---------------- |  | -- | ---- | -
|                                                                         |  | Nine Months Ended September 30, 2004 |     
|                                                                         |  | Before TaxAmount                     |      |   | Tax Benefit(Expense) |   |     | Net of TaxAmount | 
|Unrealized holding losses arising during the period                      |  | $                                    | (976 | ) |                      | $ | 333 |                  |  | ($ | 643  | )
|Reclassification adjustment for losses recognized in net income          |  |                                      | 169  |   |                      |   | (58 | )                |  |    | 111  |  
|                                                                         |  |                                      |      |   |                      |   |     |                  |  |    |      |  
|UNREALIZED HOLDING LOSSES ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES |  | $                                    | (807 | ) |                      | $ | 275 |                  |  | $  | (532 | )
|                                                                         |  |                                      |      |   |                      |   |     |                  |  |    |      |  



|                                                                         |  |                                      |      |   |                      |   |                  |  |   |      |  
|------------------------------------------------------------------------ |  | ------------------------------------ | ---- | - | -------------------- | - | ---------------- |  | - | ---- | -
|                                                                         |  | Nine Months Ended September 30, 2003 |     
|                                                                         |  | Before TaxAmount                     |      |   | Tax Benefit(Expense) |   | Net of TaxAmount | 
|Unrealized holding losses arising during the period                      |  | $                                    | (626 | ) |                      | $ | 213              |  | $ | (413 | )
|Reclassification adjustment for gains recognized in net income           |  |                                      | (129 | ) |                      |   | 44               |  |   | (85  | )
|                                                                         |  |                                      |      |   |                      |   |                  |  |   |      |  
|UNREALIZED HOLDING LOSSES ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES |  | $                                    | (755 | ) |                      | $ | 257              |  | $ | (498 | )
|                                                                         |  |                                      |      |   |                      |   |                  |  |   |      |  



10. DEFERRED TAXES



The Company had transactions in which the related tax effect was recorded directly to
stockholders equity instead of operations. Transactions in which the tax effect was recorded directly to stockholders equity included the tax effects of unrealized gains and losses on available for sale securities and the tax benefit for
the difference between the book and tax basis of the contribution to SI Financial Group Foundation. The Company had a net deferred tax asset of $944,000 as of September 30, 2004, an increase of $343,000, from $601,000 as of December 31, 2003 as a
result of these items charged to stockholders equity. The increase in the tax benefit of $343,000 includes $275,000 for unrealized gains and losses on available for sale securities and $68,000 related to the contribution to the Foundation.



11. REGULATORY MATTERS



We are 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. At September 30, 2004, we exceeded all of our regulatory capital requirements. We are considered well capitalized under regulatory guidelines. 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.



14



---

The following is a summary of the Banks regulatory capital amounts and ratios as of September 30, 2004 and December
31, 2003 compared to the Office of Thrift Supervision and FDIC requirements for classification as a well-capitalized institution and for minimum capital adequacy.



The Savings Institute Bank and Trust Company at September 30, 2004:



|                                       |  |        |        |       |                             |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|-------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                       |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)                 |  | Amount |        | Ratio |                             |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets  |  | $      | 61,973 |       | 18.47                       | % |        | $                                                             | 26,843 |  | 8.00 | %      |  | $     | 33,553 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets |  |        | 58,906 |       | 17.56                       | % |        |                                                               | 13,418 |  | 4.00 | %      |  |       | 20,127 |  | 6.00  | %
|Tier I Capital to Total Assets(1)      |  |        | 58,906 |       | 10.13                       | % |        |                                                               | 23,260 |  | 4.00 | %      |  |       | 29,075 |  | 5.00  | %
|Tangible Equity Ratio                  |  |        | 58,906 |       | 10.13                       | % |        |                                                               | 8,723  |  | 1.50 | %      |  |       | N/A    |  | N/A   |  



|(1) | Office of Thrift Supervision reporting requirement includes Total Assets.
|--- | ---------------------------------------------------------------------------



The Savings Institute Bank and Trust Company at December 31, 2003:



|                                          |  |        |        |       |                              |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|----------------------------------------- |  | ------ | ------ | ----- | ---------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                          |  | Actual |        |       | For CapitalAdequacy Purposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)                    |  | Amount |        | Ratio |                              |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets     |  | $      | 37,529 |       | 12.45                        | % |        | $                                                             | 24,115 |  | 8.00 | %      |  | $     | 30,144 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets    |  |        | 34,679 |       | 11.50                        | % |        |                                                               | 12,062 |  | 4.00 | %      |  |       | 18,093 |  | 6.00  | %
|Tier I Capital to Total Average Assets(1) |  |        | 34,679 |       | 6.81                         | % |        |                                                               | 20,369 |  | 4.00 | %      |  |       | 25,462 |  | 5.00  | %



|(1) | FDIC reporting requirement includes Total Average Assets.
|--- | -----------------------------------------------------------



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



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 which 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 U.S. government, including policies of the U.S. Treasury and the Federal Reserve Board, the quality and composition
of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in 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. 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. We consider the allowance for loan
losses and the impairment of long-lived assets to be our critical accounting policies.



15



---

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 our historical loss experience and delinquency trends. The applied allocation percentages are
reevaluated 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. Additionally, a portion of the allowance is established based on the level of specific nonperforming loans, classified assets or charged-off loans.



Although we believe that we use the best information available to establish
the allowance for loan losses, future additions to the allowance may be necessary based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the Office of Thrift Supervision, as an
integral part of its examination process, will periodically review our allowance for loan losses. The Office of Thrift Supervision became the Banks primary regulator upon its conversion to a federal savings bank on August 6, 2004 and has not
yet examined the Banks allowance for loan losses. Such agency may require us to recognize adjustments to the allowance based on its judgments about information available to it at the time of its examination.



Impairment of Long-Lived Assets. The Company is required to record certain assets we
have acquired, including identifiable intangible assets such as core deposit intangibles, and certain liabilities that we have 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 us, 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 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 expense. Testing for impairment is a subjective
process, the application of which could result in different evaluations of impairment.



The following analysis discusses changes in the financial condition as of September 30, 2004 and December 31, 2003 and the results of operations at and for the three and nine months ended September 30, 2004 and 2003, and should be read in
conjunction with the Consolidated Financial Statements and the Notes thereto, appearing in Part I, Item 1 of this document.



Comparison of Financial Condition at September 30, 2004 and December 31, 2003



Summary:



The Companys total assets increased $78.0 million, or 15.1%, to $596.1 million at September 30, 2004, as compared to $518.1 million at December 31, 2003, due to the
increase in cash and cash equivalents, investment securities and loans receivable. Cash and cash equivalents increased $22.4 million, or 75.9%, mainly as a result of net proceeds from the initial public offering which have not yet been fully
invested. Net loans receivable increased $36.0 million, or 9.3%, to $423.0 million at September 30, 2004 primarily due to an increase in one-to-four-family residential mortgages and to a lesser extent, an increase in both consumer and commercial
lending. Securities available-for-sale increased $19.8 million, or 25.4%, to $97.5 million as management invested a portion of the proceeds from the stock offering into investment securities. Federal Home Loan Bank of Boston stock increased $1.2
million, or 43.5%, to $4.1 million at September 30, 2004, resulting from the implementation of FHLBBs new capital plan and to support a higher level of borrowings.



16



---

Deposits, excluding mortgagors and investors escrow accounts, increased $30.0 million, or 7.2%, to $445.1
million at September 30, 2004. The Company experienced increases in interest-bearing accounts, such as NOW and money market, savings and time deposits, due to competitive pricing and marketing efforts. In addition, noninterest bearing deposits
increased as a result of commercial deposit volume. Federal Home Loan Bank advances increased $3.7 million, or 6.4%, to $60.9 million at September 30, 2004. The Federal Home Loan Bank borrowing increases were longer term fixed rate advances used to
fund loan demand.



Total stockholders equity increased $45.8 million, or
134.3%, to $79.9 million at September 30, 2004. The increase in equity was primarily attributable to the initial public offering which resulted in the issuance of common stock and the receipt of additional paid-in capital during the third quarter,
offset by a reduction in equity, resulting from the establishment of the Banks ESOP, a charge to earnings for the contribution of common shares to the Foundation and a decrease in other comprehensive income.



Investment Activities:



At September 30, 2004, the Companys investment portfolio, consisting solely of available for sale securities, amounted to $97.5
million, or 16.4% of assets. At December 31, 2003, the Company had both available for sale securities and held to maturity securities totaling $79.4 million, or 15.3% of assets. The increase in available for sale securities of $19.8 million, or
25.4%, was primarily due to the purchases of mortgage-backed securities and U.S. Government and agency obligations with durations of less than 5 years, partially offset by a decrease in corporate debt securities.



Lending Activities:



At September 30, 2004, the Companys net loan portfolio was $423.0 million, or 71.0% of total assets. The following table summarizes
the composition of the Companys loan portfolio in dollar amounts and as a percentage of the total portfolio as of the dates indicated.



|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|-------------------------------------------- |  | ------------------------ | ------- | - | ----------------------- | ----- | - | ------ | - | ------- | --------------- |  | ----- | -
|                                             |  | As of September 30, 2004 |         |   | As of December 31, 2003 |      
|(Dollars in Thousands)                       |  | Amount                   |         |   | Percentof Total         |       |   | Amount |   |         | Percentof Total | 
|Real estate loans:                           |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|Residential  1 to 4 family                  |  | $                        | 242,949 |   |                         | 57.1  | % |        | $ | 226,881 |                 |  | 58.3  | %
|Commercial                                   |  |                          | 77,294  |   |                         | 18.2  | % |        |   | 73,428  |                 |  | 18.9  | %
|Construction                                 |  |                          | 29,268  |   |                         | 6.9   | % |        |   | 20,652  |                 |  | 5.3   | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|TOTAL REAL ESTATE LOANS                      |  |                          | 349,511 |   |                         | 82.2  | % |        |   | 320,961 |                 |  | 82.5  | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|Consumer loans:                              |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|Home equity                                  |  |                          | 17,325  |   |                         | 4.0   | % |        |   | 14,411  |                 |  | 3.7   | %
|Other                                        |  |                          | 2,872   |   |                         | 0.7   | % |        |   | 3,107   |                 |  | 0.8   | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|TOTAL CONSUMER LOANS                         |  |                          | 20,197  |   |                         | 4.7   | % |        |   | 17,518  |                 |  | 4.5   | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|Commercial loans                             |  |                          | 55,646  |   |                         | 13.1  | % |        |   | 50,746  |                 |  | 13.0  | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|TOTAL LOANS                                  |  |                          | 425,354 |   |                         | 100.0 | % |        |   | 389,225 |                 |  | 100.0 | %
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|Deferred loan origination costs, net of fees |  |                          | 654     |   |                         |       |   |        |   | 387     |                 |  |       |  
|Allowance for loan losses                    |  |                          | (3,056  | ) |                         |       |   |        |   | (2,688  | )               |  |       |  
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  
|LOANS, NET                                   |  | $                        | 422,952 |   |                         |       |   |        | $ | 386,924 |                 |  |       |  
|                                             |  |                          |         |   |                         |       |   |        |   |         |                 |  |       |  



The Companys net loan portfolio
increased $36.0 million, or 9.3%, during the first nine months of 2004 largely as a result of an increase in real estate loans and to a lesser extent, commercial and consumer loans. One-to four-family loans increased $16.1 million, or 7.1%, due
primarily to a lower rate of prepayments because of increasing interest rates during the period and continued strong originations due to increased home purchases in our market area. Construction loans increased $8.6 million, or 41.7%, primarily due
to new housing development in our market area. Commercial loans, including commercial real estate and commercial business loans, increased $8.8 million, or 7.1%, due to our continued emphasis on these types of loans and the expansion of our
commercial lending staff. Consumer



17



---

loans increased $2.7 million, or 15.3%, due to the increase in home equity loans resulting from an aggressive marketing campaign. The Companys level of
loan closings was strong as a result of several factors including promotional and sales activities, a strong housing market and a relatively stable local economy. The factors responsible for the increase in loans receivable were somewhat mitigated
by the amortization of the existing loan portfolio of $230,000 and the sale of $14.3 million of longer-term fixed rate one-to-four-family residential loans. The sale of loans is expected to help reduce the Companys exposure to interest rate
risk while improving liquidity.



NonPerforming Assets:



When a loan becomes 90 days delinquent, the loan is placed on nonaccrual status, at which
time the accrual of interest ceases and an allowance for any uncollectible accrued interest is established and charged against operations. Typically, payments received on nonaccrual loans are applied to the outstanding principal and interest as
determined at the time of collection of the loan. The Company considers repossessed assets and loans that are 90 days or more delinquent to be nonperforming assets.



The following table provides information with respect to nonperforming assets at the dates indicated.



|                                                                            |  |                   |       |   |                  |   |       |  
|--------------------------------------------------------------------------- |  | ----------------- | ----- | - | ---------------- | - | ----- | -
|(Dollars in Thousands)                                                      |  | September 30,2004 |       |   | December 31,2003 |  
|Nonaccrual loans:                                                           |  |                   |       |   |                  |   |       |  
|Real estate                                                                 |  | $                 | 1,526 |   |                  | $ | 1,230 |  
|Commercial business                                                         |  |                   |      |   |                  |   | 65    |  
|Consumer                                                                    |  |                   | 12    |   |                  |   |      |  
|                                                                            |  |                   |       |   |                  |   |       |  
|TOTAL NONPERFORMING LOANS                                                   |  |                   | 1,538 |   |                  |   | 1,295 |  
|Real estate owned, net                                                      |  |                   |      |   |                  |   | 328   |  
|                                                                            |  |                   |       |   |                  |   |       |  
|TOTAL NONPERFORMING ASSETS                                                  |  |                   | 1,538 |   |                  |   | 1,623 |  
|Troubled debt restructurings                                                |  |                   | 76    |   |                  |   | 77    |  
|                                                                            |  |                   |       |   |                  |   |       |  
|TROUBLED DEBT RESTRUCTURINGS AND NONPERFORMING ASSETS                       |  | $                 | 1,614 |   |                  | $ | 1,700 |  
|                                                                            |  |                   |       |   |                  |   |       |  
|Total nonperforming loans to total loans                                    |  |                   | 0.36  | % |                  |   | 0.33  | %
|Total nonperforming loans to total assets                                   |  |                   | 0.26  | % |                  |   | 0.25  | %
|Total nonperforming assets and troubled debt restructurings to total assets |  |                   | 0.27  | % |                  |   | 0.33  | %



Other than those loans disclosed in
the above table, there are no other loans at September 30, 2004 that management has serious doubts about the ability of the borrowers to comply with the present loan repayment terms.



Allowance for Loan Losses:



The allowance for loan losses is a valuation allowance for probable losses inherent in the loan portfolio. The allowance is established as estimated losses are determined
to have occurred through a provision for loan losses and a corresponding charge to earnings. Actual loan losses are charged against the allowance when management believes the uncollectibility of the loan balance is confirmed. Subsequent recoveries,
if any, are credited to the allowance. The Company evaluates the allowance for loan losses on a monthly basis.



The methodology for assessing the appropriateness of the allowance for loan losses consists of three key elements: (1) specific allowances for identified problem loans, including certain impaired or
collateral-dependent loans; (2) a general valuation allowance on certain identified problem loans; and (3) a general valuation allowance on the remainder of the loan portfolio.



18



---

Specific Allowance on Identified Problem Loans. The loan portfolio is segregated first between loans that are on
our watch list and loans that are not. Our watch list includes loans: (1) 60 or more days delinquent; (2) with anticipated losses; (3) loans referred to attorneys for collection or in the process of foreclosure; (4) nonaccrual loans; (5)
loans classified as substandard, doubtful or loss by either our internal classification system or by regulators during the course of their examination of us; and (6) troubled debt restructurings and other nonperforming loans.



The watched asset committee, consisting of six of the Companys officers, review each
loan on the watch list and establish an individual reserve allocation on certain loans based on such factors as (1) the strength of the customers personal or business cash flow; (2) the availability of other sources of repayment; (3) the
amount due or past due; (4) the type and value of collateral; (5) the strength of our collateral position; (6) the estimated cost to sell the collateral; and (7) the borrowers effort to cure the delinquency.



We also review and establish, if necessary, an allowance for certain impaired loans for the
amounts by which the discounted cash flows (or collateral value or observable market price) are lower than the carrying value of the loan. Under current accounting guidelines, a loan is defined as impaired when, based on current information and
events, it is probable that a creditor will be unable to collect all amounts due under the contractual terms of the loan agreement.



General Valuation Allowance on Certain Identified Problem Loans. The Company establishes a general allowance for watch list loans that do not have an individual
allowance. We segregate these loans by loan category and assign allowance percentages to each category based on inherent losses associated with each type of lending and consideration that these loans, in the aggregate, represent an above-average
credit risk and that more of these loans will prove to be uncollectible compared to loans in the general portfolio.



General Valuation Allowance on the Remainder of the Loan Portfolio. The Company establishes another general allowance for loans that are not on the watch list to
recognize the inherent losses associated with lending activities, but which, unlike specific allowances, has not been allocated to particular problem assets. This general valuation allowance is determined by segregating the loans by loan category
and assigning allowance percentages based on our historical loss experience and delinquency trends. The allowance may be adjusted for significant factors that, in managements judgment, affect the collectibility of the portfolio as of the
evaluation date. These significant factors may include changes in lending policies and procedures, change in existing general economic and business conditions affecting our primary lending areas, credit quality trends, collateral value, loan volumes
and concentrations, seasoning of the loan portfolio, specific industry conditions within portfolio segments, recent loss experience in particular segments of the portfolio, duration of the current business cycle and bank regulatory examination
results. The applied loss factors are reevaluated annually to ensure their relevance in the current real estate environment.



The Office of Thrift Supervision, as an integral part of its examination process, will periodically review our allowance for loan losses. The Office of Thrift Supervision
may require us to make additional provisions for loan losses based on judgments different from that of the Company.



Although we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be
necessary and our results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Furthermore, while management believes we have established our allowance for loan
losses in conformity with generally accepted accounting principles, there can be no assurance that regulators, in reviewing our loan portfolio, will not request us to increase our allowance for loan losses. In addition, because future events
affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of any loans deteriorate as a result
of the factors discussed above. Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations.



The allowance for loan losses increased $367,000, or 13.7%, to $3.1 million at September 30, 2004 as compared to $2.7 million at December 31, 2003. The increase in the
allowance resulted principally from a provision for loan losses of $400,000 for the nine months ended September 30, 2004. The increase in the allowance was deemed necessary by management in light of the increase in loans receivable.



19



---

At September 30, 2004, the allowance for loan losses represented 0.72% of total loans and 198.7% of nonperforming loans
compared to 0.69% of total loans and 207.6% of nonperforming loans as of December 31, 2003.



Deposits:



The following table displays
the Companys deposit accounts as of the dates indicated.



|                           |  |                   |         |                   |   |         |  |   |       
|-------------------------- |  | ----------------- | ------- | ----------------- | - | ------- |  | - | ------
|(Dollars in Thousands)     |  | September 30,2004 |         | December 31, 2003 |   | Change 
|Noninterest bearing demand |  | $                 | 44,741  |                   | $ | 40,371  |  | $ | 4,370 
|NOW and money market       |  |                   | 110,349 |                   |   | 101,852 |  |   | 8,497 
|Savings                    |  |                   | 91,429  |                   |   | 87,625  |  |   | 3,804 
|Brokered                   |  |                   | 5,000   |                   |   | 5,000   |  |   |      
|Certificates of deposit    |  |                   | 193,591 |                   |   | 180,242 |  |   | 13,349
|                           |  |                   |         |                   |   |         |  |   |       
|TOTAL DEPOSITS             |  | $                 | 445,110 |                   | $ | 415,090 |  | $ | 30,020
|                           |  |                   |         |                   |   |         |  |   |       



Deposits, excluding mortgagors
and investors escrow accounts, increased $30.0 million, or 7.2%, to $445.1 million at September 30, 2004. Interest bearing deposits increased $25.7 million, or 6.8%, primarily due to a promotion on individual retirement accounts, aggressive
pricing on certificates of deposit to attract additional funds, and efforts to capitalize on opportunities to increase deposits due to the consolidation of financial institutions in our market area. Additionally, noninterest bearing demand deposits
increased $4.4 million, or 10.8%, primarily due to an increase in commercial deposits.



Results of Operations for the Three Months and Nine Months Ended September 30, 2004 and 2003



Summary:



The Company recorded a net loss of $1.0 million for the three months ended September 30, 2004 as compared to net income of $979,000 for the three months ended September 30, 2003, primarily due to an increase in
noninterest expenses and a decrease in net interest income and noninterest income, which was offset by a lower provision for loan losses and an income tax benefit.



Net income for the nine months ended September 30, 2004, decreased $2.3 million, or 92.4%, to $186,000, compared with net income of $2.4
million for the nine months ended September 30, 2003, primarily due to a decrease in net interest income and noninterest income and an increase in noninterest expenses, partly mitigated by a decrease in the provision for loan losses and an income
tax benefit.



For both the three and the nine month periods ended September 30,
2004, noninterest expenses include a $2.5 million contribution of common stock to SI Financial Group Foundation, resulting in a charge to earnings of $1.7 million after taxes. The Company established SI Financial Group Foundation, a charitable
foundation, dedicated to community activities and the promotion of charitable causes in the areas in which the Bank operates. In connection with the offering, the Foundation was funded with 2%, or 251,275 shares, of the Companys common stock.



Net Interest Income:



Net interest income represents the amount of interest and fees on interest-earnings assets,
such as investments and loans, that exceed the cost of interest-bearing liabilities, such as interest paid on deposits and external borrowings. Net interest margin equals net interest income as a percent of interest-earning assets.



As shown in the following table, net interest income before the provision for loan losses was
$4.8 million for the three months ended September 30, 2004 and September 30, 2003. For the nine months ended September 30, 2004, net interest income before the provision for loan losses decreased $190,000, or 1.3%, to $13.9 million compared to $14.1
million for the nine months ended September 30, 2003. Although the average yields decreased, interest and dividend income increased slightly for the three months ended September 30, 2004 compared to the three months ended September 30, 2003 based on
a greater average volume of interest-earning assets. However, interest and dividend income decreased for the nine months ended September 30, 2004 compared to the nine months ended September 30, 2003 as a result of lower average yields despite the
increase in the average interest-earning assets. Although average yields declined, the cost of funds increased for the three months ended September 30, 2004 as a result of increases in



20



---

the average interest-bearing liabilities but decreased for the nine months ended September 30, 2004 compared to the same periods in 2003.



The following tables present certain information concerning the average interest-earning
assets and interest-bearing liabilities and their associated interest income and expense and average yields for the periods presented.



|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|-------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | -------------------- | - | ----------------- |  | ---- | -------------- |  | - | ------------------- | - | ----------------- | - | ----- |  | ---- | -
|                                                                           |  | Three Months Ended September 30, |        
|                                                                           |  | 2004                             |         |   | 2003                 |  
|(Dollars in Thousands)                                                     |  | AverageBalance                   |         |   | Interest & Dividends |   | AverageYield/Rate |  |      | AverageBalance |  |   | Interest &Dividends |   | AverageYield/Rate |  
|ASSETS:                                                                    |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|INTEREST-EARNING ASSETS:                                                   |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Loans(1)(3)                                                                |  | $                                | 416,175 |   |                      | $ | 6,115             |  | 5.85 | %              |  | $ | 370,062             |   |                   | $ | 6,171 |  | 6.62 | %
|Investment securities                                                      |  |                                  | 92,710  |   |                      |   | 925               |  | 3.97 |                |  |   | 89,172              |   |                   |   | 944   |  | 4.20 |  
|Other interest-earning assets                                              |  |                                  | 30,855  |   |                      |   | 111               |  | 1.43 |                |  |   | 10,861              |   |                   |   | 27    |  | 0.99 |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|TOTAL INTEREST-EARNING ASSETS                                              |  |                                  | 539,740 |   |                      |   | 7,151             |  | 5.27 |                |  |   | 470,095             |   |                   |   | 7,142 |  | 6.03 |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Noninterest earning assets                                                 |  |                                  | 42,541  |   |                      |   |                   |  |      |                |  |   | 41,713              |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|TOTAL ASSETS                                                               |  | $                                | 582,281 |   |                      |   |                   |  |      |                |  | $ | 511,808             |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|LIABILITIES AND EQUITY:                                                    |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|INTEREST-BEARING LIABILITIES:                                              |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Deposits:                                                                  |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|NOW and money market                                                       |  | $                                | 113,089 |   |                      |   | 101               |  | 0.36 |                |  | $ | 101,810             |   |                   |   | 96    |  | 0.37 |  
|Savings(2)                                                                 |  |                                  | 92,711  |   |                      |   | 183               |  | 0.79 |                |  |   | 88,814              |   |                   |   | 151   |  | 0.67 |  
|Certificates of deposit                                                    |  |                                  | 194,750 |   |                      |   | 1,330             |  | 2.72 |                |  |   | 185,386             |   |                   |   | 1,359 |  | 2.91 |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Total interest-bearing deposits                                            |  |                                  | 400,550 |   |                      |   | 1,614             |  | 1.60 |                |  |   | 376,010             |   |                   |   | 1,606 |  | 1.69 |  
|FHLB advances                                                              |  |                                  | 66,194  |   |                      |   | 669               |  | 4.02 |                |  |   | 50,508              |   |                   |   | 582   |  | 4.57 |  
|Subordinated debt                                                          |  |                                  | 7,217   |   |                      |   | 91                |  | 5.02 |                |  |   | 7,217               |   |                   |   | 89    |  | 4.89 |  
|Other borrowings                                                           |  |                                  |        |   |                      |   |                  |  |     |                |  |   | 1,101               |   |                   |   | 18    |  | 6.49 |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|TOTAL INTEREST-BEARING LIABILITIES                                         |  |                                  | 473,961 |   |                      |   | 2,374             |  | 1.99 |                |  |   | 434,836             |   |                   |   | 2,295 |  | 2.09 |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Noninterest bearing liabilities                                            |  |                                  | 72,721  |   |                      |   |                   |  |      |                |  |   | 44,126              |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|TOTAL LIABILITIES                                                          |  |                                  | 546,682 |   |                      |   |                   |  |      |                |  |   | 478,962             |   |                   |   |       |  |      |  
|TOTAL STOCKHOLDERS EQUITY                                                 |  |                                  | 35,599  |   |                      |   |                   |  |      |                |  |   | 32,846              |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                 |  | $                                | 582,281 |   |                      |   |                   |  |      |                |  | $ | 511,808             |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|NET INTEREST-EARNING ASSETS                                                |  | $                                | 65,779  |   |                      |   |                   |  |      |                |  | $ | 35,259              |   |                   |   |       |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|NET INTEREST INCOME                                                        |  |                                  |         |   |                      | $ | 4,777             |  |      |                |  |   |                     |   |                   | $ | 4,847 |  |      |  
|                                                                           |  |                                  |         |   |                      |   |                   |  |      |                |  |   |                     |   |                   |   |       |  |      |  
|Interest rate spread                                                       |  |                                  |         |   |                      |   |                   |  | 3.28 | %              |  |   |                     |   |                   |   |       |  | 3.94 | %
|Net interest margin                                                        |  |                                  |         |   |                      |   |                   |  | 3.52 | %              |  |   |                     |   |                   |   |       |  | 4.09 | %
|Average of interest-earning assets to average interest-bearing liabilities |  |                                  | 113.88  | % |                      |   |                   |  |      |                |  |   | 108.11              | % |                   |   |       |  |      |  



|(1) | Amount is net of deferred loan origination costs. Average balance includes nonaccrual loans.
|--- | --------------------------------------------------------------------------------------------



|(2) | Includes mortgagors and investors escrow.
|--- | -------------------------------------------



|(3) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------



21



---

|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|-------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------- | - | ----------------- |  | ---- | -------------- |  | - | ------------------- | - | ----------------- | - | ------ |  | ---- | -
|                                                                           |  | Nine Months Ended September 30, |        
|                                                                           |  | 2004                            |         |   | 2003                |  
|(Dollars in Thousands)                                                     |  | AverageBalance                  |         |   | Interest &Dividends |   | AverageYield/Rate |  |      | AverageBalance |  |   | Interest &Dividends |   | AverageYield/Rate |  
|ASSETS:                                                                    |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|INTEREST-EARNING ASSETS:                                                   |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Loans(1)(3)                                                                |  | $                               | 403,800 |   |                     | $ | 17,980            |  | 5.95 | %              |  | $ | 353,735             |   |                   | $ | 18,066 |  | 6.83 | %
|Investment securities                                                      |  |                                 | 89,169  |   |                     |   | 2,683             |  | 4.02 |                |  |   | 93,401              |   |                   |   | 3,024  |  | 4.33 |  
|Other interest-earning assets                                              |  |                                 | 19,220  |   |                     |   | 174               |  | 1.21 |                |  |   | 15,797              |   |                   |   | 134    |  | 1.13 |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|TOTAL INTEREST-EARNING ASSETS                                              |  |                                 | 512,189 |   |                     |   | 20,837            |  | 5.43 |                |  |   | 462,933             |   |                   |   | 21,224 |  | 6.13 |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Noninterest earning assets                                                 |  |                                 | 39,367  |   |                     |   |                   |  |      |                |  |   | 36,745              |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|TOTAL ASSETS                                                               |  | $                               | 551,556 |   |                     |   |                   |  |      |                |  | $ | 499,678             |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|LIABILITIES AND EQUITY:                                                    |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|INTEREST-BEARING LIABILITIES:                                              |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Deposits:                                                                  |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|NOW and money market                                                       |  | $                               | 108,593 |   |                     |   | 283               |  | 0.35 |                |  | $ | 96,991              |   |                   |   | 329    |  | 0.45 | %
|Savings(2)                                                                 |  |                                 | 90,871  |   |                     |   | 454               |  | 0.67 |                |  |   | 87,119              |   |                   |   | 519    |  | 0.80 |  
|Certificates of deposit                                                    |  |                                 | 191,754 |   |                     |   | 3,910             |  | 2.72 |                |  |   | 185,703             |   |                   |   | 4,252  |  | 3.06 |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Total interest-bearing deposits                                            |  |                                 | 391,218 |   |                     |   | 4,647             |  | 1.59 |                |  |   | 369,813             |   |                   |   | 5,100  |  | 1.84 |  
|FHLB advances                                                              |  |                                 | 64,583  |   |                     |   | 2,017             |  | 4.17 |                |  |   | 47,795              |   |                   |   | 1,701  |  | 4.76 |  
|Subordinated debt                                                          |  |                                 | 7,217   |   |                     |   | 267               |  | 4.94 |                |  |   | 7,217               |   |                   |   | 272    |  | 5.04 |  
|Other borrowings                                                           |  |                                 |        |   |                     |   |                  |  |     |                |  |   | 1,282               |   |                   |   | 55     |  | 5.74 |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|TOTAL INTEREST-BEARING LIABILITIES                                         |  |                                 | 463,018 |   |                     |   | 6,931             |  | 2.00 |                |  |   | 426,107             |   |                   |   | 7,128  |  | 2.24 |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Noninterest bearing liabilities                                            |  |                                 | 53,448  |   |                     |   |                   |  |      |                |  |   | 41,189              |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|TOTAL LIABILITIES                                                          |  |                                 | 516,466 |   |                     |   |                   |  |      |                |  |   | 467,296             |   |                   |   |        |  |      |  
|TOTAL STOCKHOLDERS EQUITY                                                 |  |                                 | 35,090  |   |                     |   |                   |  |      |                |  |   | 32,382              |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                 |  | $                               | 551,556 |   |                     |   |                   |  |      |                |  | $ | 499,678             |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|NET INTEREST-EARNING ASSETS                                                |  | $                               | 49,171  |   |                     |   |                   |  |      |                |  | $ | 36,826              |   |                   |   |        |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|NET INTEREST INCOME                                                        |  |                                 |         |   |                     | $ | 13,906            |  |      |                |  |   |                     |   |                   | $ | 14,096 |  |      |  
|                                                                           |  |                                 |         |   |                     |   |                   |  |      |                |  |   |                     |   |                   |   |        |  |      |  
|Interest rate spread                                                       |  |                                 |         |   |                     |   |                   |  | 3.43 | %              |  |   |                     |   |                   |   |        |  | 3.89 | %
|Net interest margin                                                        |  |                                 |         |   |                     |   |                   |  | 3.63 | %              |  |   |                     |   |                   |   |        |  | 4.07 | %
|Average of interest-earning assets to average interest-bearing liabilities |  |                                 | 110.62  | % |                     |   |                   |  |      |                |  |   | 108.64              | % |                   |   |        |  |      |  



|(1) | Amount is net of deferred loan origination costs. Average balance includes nonaccrual loans.
|--- | --------------------------------------------------------------------------------------------



|(2) | Includes mortgagors and investors escrow.
|--- | -------------------------------------------



|(3) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------



22



---

The following table presents the extent to which changes in interest rates and changes in volume of interest-earning
assets and interest-bearing liabilities have impacted the Companys interest income and interest expense for the periods presented. Information is provided in each category with respect to: (i) changes attributable to changes in volume (change
in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume); and (iii) the change attributable to both rate and volume, which has been allocated to (i) and (ii) based on the absolute
dollar amount of each.



|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|---------------------------------- |  | -------------------------------------------------------------------- | ------ | - | ------------------------------------------------------------------- | - | ----- | -------------------------- |  | - | ---- | - |  | ------ | ------ | - | --- | - | ----- | - |  | - | ---- | -
|                                   |  | Three Months Ended September 30, 2004 Compared to September 30, 2003 |        |   | Nine Months Ended September 30, 2004 Compared to September 30, 2003 |  
|                                   |  | Increase (Decrease) Due To                                           |        |   |                                                                     |   |       | Increase (Decrease) Due To |  |   |      |  
|(Dollars in Thousands)             |  | Rate                                                                 |        |   | Volume                                                              |   |       | Net                        |  |   | Rate |   |  | Volume |        |   | Net |  
|INTEREST-EARNING ASSETS:           |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|Loans(1)(3)                        |  | $                                                                    | (2,975 | ) |                                                                     | $ | 2,919 |                            |  | $ | (56  | ) |  | $      | (3,301 | ) |     | $ | 3,215 |   |  | $ | (86  | )
|Investment securities              |  |                                                                      | (152   | ) |                                                                     |   | 133   |                            |  |   | (19  | ) |  |        | (209   | ) |     |   | (132  | ) |  |   | (341 | )
|Other interest-earning assets      |  |                                                                      | 16     |   |                                                                     |   | 68    |                            |  |   | 84   |   |  |        | 9      |   |     |   | 31    |   |  |   | 40   |  
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|TOTAL INTEREST-EARNING ASSETS      |  |                                                                      | (3,111 | ) |                                                                     |   | 3,120 |                            |  |   | 9    |   |  |        | (3,501 | ) |     |   | 3,114 |   |  |   | (387 | )
|INTEREST-BEARING LIABILITIES:      |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|Deposits:                          |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|NOW and money market               |  |                                                                      | (25    | ) |                                                                     |   | 30    |                            |  |   | 5    |   |  |        | (98    | ) |     |   | 52    |   |  |   | (46  | )
|Savings(2)                         |  |                                                                      | 25     |   |                                                                     |   | 7     |                            |  |   | 32   |   |  |        | (91    | ) |     |   | 26    |   |  |   | (65  | )
|Certificates of deposit            |  |                                                                      | (278   | ) |                                                                     |   | 249   |                            |  |   | (29  | ) |  |        | (504   | ) |     |   | 162   |   |  |   | (342 | )
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|Total interest-bearing deposits    |  |                                                                      | (278   | ) |                                                                     |   | 286   |                            |  |   | 8    |   |  |        | (693   | ) |     |   | 240   |   |  |   | (453 | )
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|FHLB advances                      |  |                                                                      | (376   | ) |                                                                     |   | 463   |                            |  |   | 87   |   |  |        | (333   | ) |     |   | 649   |   |  |   | 316  |  
|Subordinated debt                  |  |                                                                      | 2      |   |                                                                     |   |      |                            |  |   | 2    |   |  |        | (5     | ) |     |   |      |   |  |   | (5   | )
|Other borrowings                   |  |                                                                      | (9     | ) |                                                                     |   | (9    | )                          |  |   | (18  | ) |  |        | (28    | ) |     |   | (27   | ) |  |   | (55  | )
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|TOTAL INTEREST-BEARING LIABILITIES |  |                                                                      | (661   | ) |                                                                     |   | 740   |                            |  |   | 79   |   |  |        | (1,059 | ) |     |   | 862   |   |  |   | (197 | )
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  
|CHANGE IN NET INTEREST INCOME      |  | $                                                                    | (2,450 | ) |                                                                     | $ | 2,380 |                            |  | $ | (70  | ) |  | $      | (2,442 | ) |     | $ | 2,252 |   |  | $ | (190 | )
|                                   |  |                                                                      |        |   |                                                                     |   |       |                            |  |   |      |   |  |        |        |   |     |   |       |   |  |   |      |  



|(1) | Amount is net of deferred loan origination costs. Average balance includes nonaccrual loans.
|--- | --------------------------------------------------------------------------------------------



|(2) | Includes mortgagors and investors escrow.
|--- | -------------------------------------------



|(3) | Loan fees are included in interest income and are insignificant.
|--- | ----------------------------------------------------------------



Total interest and dividend income increased $9,000, or 0.1%, for the three months ended
September 30, 2004, despite a decrease in the average yield on interest-earning assets from 6.03% to 5.27%, as a result of an increase in the average balance of interest-earning assets from $470.1 million to $539.7 million. Total interest and
dividend income decreased $387,000, or 1.8%, for the nine months ended September 30, 2004 due to a decrease in the average yield on interest-earning assets from 6.13% to 5.43%, which more than offset an increase in the average balance of
interest-earning assets from $462.9 million to $512.2 million. Interest on investment securities decreased during the three and nine months ended September 30, 2004 due to a decrease in the average yield, as a result of the unfavorable interest rate
environment, and a lower average balance of investment securities for the nine months ended September 30, 2004 compared to the same periods of the prior year. Interest on loans decreased during both the three and the nine months ended September 30,
2004 due to a decline in the average yield, despite an increase in the average amount of loans outstanding.



Interest expense increased $79,000, or 3.4%, for the three months ended September 30, 2004 due to a $39.1 million increase in average interest-bearing liabilities. Although average interest-bearing liabilities
increased $36.9 million, interest expense decreased $197,000, or 2.8%, for the nine months ended September 30, 2004 as the average rate paid declined 24 basis points to 2.0%. The decline in the average cost of interest-bearing liabilities for the
nine month period ended September 30, 2004 reflects the prevailing lower interest rate environment.



23



---

Provision for Loan Losses:



The provision for loan losses decreased $240,000, or 70.6%, from $340,000 for the three months ended September 30, 2003 to $100,000 for the
three months ended September 30, 2004. The provision for loan losses decreased $1.1 million, or 73.0%, from $1.5 million for the nine months ended September 30, 2003 to $400,000 for the nine months ended September 30, 2004. The lower provisions for
the three and nine months ended September 30, 2004 reflects a significantly lower level of charge-offs in 2004 as compared to 2003. In addition, the higher charge-offs in 2003 resulted from a $1.6 million write-off of a large commercial real estate
loan.



Noninterest Income:



The following table summarizes noninterest income for the three and nine months ended
September 30, 2004 and 2003.



|                                      |  |                                 |      |   |                                 |   |          |  |          |      |  |   |       |   |          |   |       |  |        |  
|------------------------------------- |  | ------------------------------- | ---- | - | ------------------------------- | - | -------- |  | -------- | ---- |  | - | ----- | - | -------- | - | ----- |  | ------ | -
|                                      |  | Three Months EndedSeptember 30, |      |   | Nine Months Ended September 30, |  
|(Dollars in Thousands)                |  | 2004                            |      |   | 2003                            |   | % Change |  |          | 2004 |  |   | 2003  |   | % Change |  
|Service fees                          |  | $                               | 818  |   |                                 | $ | 796      |  | 2.8      | %    |  | $ | 2,423 |   |          | $ | 2,336 |  | 3.7    | %
|Wealth management fees                |  |                                 | 240  |   |                                 |   | 210      |  | 14.3     |      |  |   | 727   |   |          |   | 626   |  | 16.1   |  
|Net gain (loss) on sale of securities |  |                                 | (355 | ) |                                 |   | 15       |  | (2,466.7 | )    |  |   | (169  | ) |          |   | 129   |  | (231.0 | )
|Net gain (loss) on sale of loans      |  |                                 | 11   |   |                                 |   | 58       |  | (81.0    | )    |  |   | (9    | ) |          |   | 245   |  | (103.7 | )
|Other                                 |  |                                 | 40   |   |                                 |   | 63       |  | (36.5    | )    |  |   | 86    |   |          |   | 224   |  | (61.6  | )
|                                      |  |                                 |      |   |                                 |   |          |  |          |      |  |   |       |   |          |   |       |  |        |  
|TOTAL NONINTEREST INCOME              |  | $                               | 754  |   |                                 | $ | 1,142    |  | (34.0    | )    |  | $ | 3,058 |   |          | $ | 3,560 |  | (14.1  | )
|                                      |  |                                 |      |   |                                 |   |          |  |          |      |  |   |       |   |          |   |       |  |        |  



For the three months ended September
30, 2004, noninterest income decreased $388,000, or 34.0%, primarily due to a decrease of $47,000, or 81.0%, in the net gain on the sale of loans and the net loss on the sale of securities of $355,000 as compared to a net gain of $15,000 for the
same period during the prior year, offset by increases in service fees and wealth management fees. For the nine months ended September 30, 2004, noninterest income decreased $502,000, or 14.1%, primarily due to a net loss on the sale of loans of
$9,000, compared to a net gain of $245,000 for the same period during 2003, a net loss on the sale of securities of $169,000 compared with a net gain of $129,000 in the prior year and a decrease of $138,000 in other income compared with the nine
months ended September 30, 2003. The loss on the sale of loans for the nine months ended September 30, 2004 reflects the impact on the sale of a number of loans with below market interest rates. More loans were sold in 2003 as part of our interest
rate risk and liquidity management strategies. The loss on the sale of securities was the result of managements decision to mitigate the Banks exposure to corporate and non-agency mortgage-backed securities. Other income decreased due to
non-recurring credits associated with a discontinued employee benefit plan recognized in 2003. These decreases were offset by a $101,000, or 16.1%, increase in wealth management fees as a result of the increased balance of assets under management
and an $87,000, or 3.7%, increase in service fees which includes the fees assessed to customers for electronic banking services.



Noninterest Expense:



The following table summarizes noninterest expense for the three and nine months ended September 30, 2004 and 2003.



|                                            |  |                                 |       |   |                                 |   |          |  |        |      |  |      |        |          |   |        |  |         |  
|------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------- | - | -------- |  | ------ | ---- |  | ---- | ------ | -------- | - | ------ |  | ------- | -
|                                            |  | Three Months EndedSeptember 30, |       |   | Nine Months Ended September 30, |  
|(Dollars in Thousands)                      |  | 2004                            |       |   | 2003                            |   | % Change |  |        | 2004 |  | 2003 |        | % Change |  
|Salaries and employee benefits              |  | $                               | 2,500 |   |                                 | $ | 2,405    |  | 4.0    | %    |  | $    | 7,336  |          | $ | 6,824  |  | 7.5     | %
|Occupancy                                   |  |                                 | 517   |   |                                 |   | 490      |  | 5.5    |      |  |      | 1,965  |          |   | 1,535  |  | 28.0    |  
|Furniture and equipment                     |  |                                 | 215   |   |                                 |   | 211      |  | 1.9    |      |  |      | 723    |          |   | 701    |  | 3.1     |  
|Computer services                           |  |                                 | 237   |   |                                 |   | 208      |  | 13.9   |      |  |      | 750    |          |   | 634    |  | 18.3    |  
|Electronic banking fees                     |  |                                 | 168   |   |                                 |   | 140      |  | 20.0   |      |  |      | 495    |          |   | 413    |  | 19.9    |  
|Outside professional services               |  |                                 | 87    |   |                                 |   | 93       |  | (6.5   | )    |  |      | 346    |          |   | 239    |  | 44.8    |  
|Marketing                                   |  |                                 | 143   |   |                                 |   | 81       |  | 76.5   |      |  |      | 364    |          |   | 289    |  | 26.0    |  
|Supplies                                    |  |                                 | 73    |   |                                 |   | 50       |  | 46.0   |      |  |      | 221    |          |   | 213    |  | 3.8     |  
|FDIC deposit insurance and state assessment |  |                                 | 19    |   |                                 |   | 19       |  |       |      |  |      | 61     |          |   | 58     |  | 5.2     |  
|Impairment charge  other assets            |  |                                 |      |   |                                 |   |         |  |       |      |  |      | 51     |          |   |       |  |        |  
|Contribution to Foundation                  |  |                                 | 2,513 |   |                                 |   |         |  |       |      |  |      | 2,513  |          |   |       |  |        |  
|Other real estate operations                |  |                                 | (73   | ) |                                 |   | 13       |  | (661.5 | )    |  |      | 12     |          |   | 1      |  | 1,100.0 |  
|Other                                       |  |                                 | 598   |   |                                 |   | 457      |  | 30.9   |      |  |      | 1,551  |          |   | 1,560  |  | (0.6    | )
|                                            |  |                                 |       |   |                                 |   |          |  |        |      |  |      |        |          |   |        |  |         |  
|TOTAL NONINTEREST EXPENSE                   |  | $                               | 6,997 |   |                                 | $ | 4,167    |  | 67.9   |      |  | $    | 16,388 |          | $ | 12,467 |  | 31.5    |  
|                                            |  |                                 |       |   |                                 |   |          |  |        |      |  |      |        |          |   |        |  |         |  



24



---

The primary reason for the increase in noninterest expenses for both the three and the nine months ended September 30,
2004 was attributable to the $2.5 million contribution of common shares to SI Financial Group Foundation. Salary and employee benefits increased for both the three and the nine month periods in 2004 due to increases in compensation costs related to
an increase in employees and higher payroll taxes and pension expense as a result of greater salary expense. In addition, we accrued $86,000 in our second quarter for future benefits payable to two directors who retired in April 2004. Electronic
banking fees and marketing costs both experienced increases during the three and nine months ended September 30, 2004 as compared to the same periods ended September 30, 2003. The electronic banking fee increase reflects a rising trend of
customers use of electronic banking services. Marketing costs increased resulting from an aggressive marketing campaign to promote the Banks products and services to our target market. For the nine months ended September 30, 2004,
occupancy expenses, computer services and professional services were additional contributors to the increase in noninterest expenses. Occupancy increased primarily due to an impairment charge of $337,000 to reduce the carrying value on a former
branch facility to its estimated net market value. Computer services expense increased due to increased fees and services. Outside professional services expense was higher primarily due to costs associated with our conversion to a
federally-chartered mutual holding company structure.



Provision for Income
Taxes:



The Companys income tax expense decreased $1.3 million, or
100.8%, to a tax benefit of $10,000 for the nine months ended September 30, 2004 compared to a tax provision of $1.3 million in 2003 based on a net loss before taxes.



Liquidity and Capital Resources



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



We regularly adjust our investments in liquid assets based upon our assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields available on interest-earning deposits and securities and (4) the
objectives of our asset/liability management, funds management and liquidity policies. Our policy is to maintain liquid assets less short- term liabilities within a range of 12.5% to 20.0% of total assets. Excess liquid assets are generally invested
in interest-earning deposits and short- and intermediate-term U.S. Government agency obligations.



Our most liquid assets are cash and cash equivalents and interest-bearing deposits. The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At September
30, 2004, cash and cash equivalents totaled $52.0 million, including interest-bearing deposits of $16.7 million. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $97.5 million at September 30, 2004.
In addition, at September 30, 2004, we had the ability to borrow a total of approximately $119.0 million from the Federal Home Loan Bank of Boston. On that date, we had advances outstanding of $60.9 million. Additionally, we had arranged overnight
lines of credit of $6.2 million from the Federal Home Loan Bank of Boston. On that date, we had no overnight advances outstanding.



The Company believes that the Banks most liquid assets combined with the available line from the Federal Home Loan Bank provides adequate liquidity to meet its
current financial obligations.



At September 30, 2004, we had $93.9 million in
loan commitments outstanding, which included $24.4 million in undisbursed construction loans, $18.0 million in unused home equity lines of credit, $7.6 million in commercial lines of credit and $1.2 million in standby letters of credit. Certificates
of deposit due within one year of September 30, 2004 totaled $99.3 million, or 22.3% of total deposits. Management believes that the amount of deposits in shorter-term certificates of deposit reflects customers hesitancy to invest their funds
in long-term certificates of deposit in the current low interest rate environment. To compensate, we have increased the duration of our borrowings with the Federal Home Loan Bank of Boston. If these maturing certificates of deposit do not remain
with us, we will be required to seek other sources of funds, including other certificates of deposit and lines of credit. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently
pay on the certificates of deposit. Additionally, we maintain a shorter duration in our securities portfolio to provide necessary liquidity to compensate for any deposit outflows. We believe, however, based on past experience, that a



25



---

significant portion of our certificates of deposit will remain with us. We have the ability to attract and retain deposits by favorably adjusting the
interest rates offered to our customers.



Our primary investing activities are
the origination of loans and the purchase of securities. For the nine months ended September 30, 2004, we originated $128.8 million of loans and purchased $61.8 million of securities. In fiscal 2003, we originated $207.7 million of loans and
purchased $45.1 million of securities.



Financing activities consist primarily
of activity in deposit accounts and in Federal Home Loan Bank advances. Asset growth has outpaced deposit growth during the last three years. The increased liquidity needed to fund asset growth over the last three years has been provided through
increased Federal Home Loan Bank borrowings and raising capital through the issuance of trust preferred securities. We experienced a net increase in total deposits of $30.0 million, $19.0 million, $35.3 million and $41.2 million for the nine months
ended September 30, 2004 and the years ended December 31, 2003, 2002 and 2001, respectively. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors and other
factors. We generally manage the pricing of our deposits to be competitive and to increase core deposit and commercial banking relationships. Occasionally, we offer promotional rates on certain deposit products to attract deposits. We experienced
increases in Federal Home Loan Bank advances of $3.7 million, $13.3 million, $8.7 million and $9.5 million for the nine months ended September 30, 2004 and the years ended December 31, 2003, 2002 and 2001, respectively. Additionally, we generated
$7.0 million in net proceeds from the issuance of trust preferred securities in 2002.



Our initial stock offering increased the Companys capital and liquidity. However, over time, our liquidity will be reduced as net proceeds from the stock offering are deployed. Our financial condition and results of operations will be
enhanced by the capital from the offering, resulting in increased net interest-earning assets and net income. However, the large increase in equity resulting from the capital raised in the offering will, initially, have an adverse impact on our
return on equity. In the future, we may use capital management tools such as cash dividends and common share repurchases. However, under Office of Thrift Supervision regulations, we will not be allowed to repurchase any shares during the first year
following the offering, except to fund the restricted stock awards under any stock-based benefit plans, unless extraordinary circumstances exist and we receive regulatory approval.



We are 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. At September 30, 2004, we
exceeded all of our regulatory capital requirements. We are considered well capitalized under regulatory guidelines. 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.



The following is a summary of the
Banks regulatory capital amounts and ratios as of September 30, 2004 and December 31, 2003 compared to the Office of Thrift Supervision and FDIC requirements for classification as a well-capitalized institution and for minimum capital
adequacy.



The Savings Institute Bank and Trust Company at September 30,
2004:



|                                       |  |        |        |       |                             |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|-------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                       |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)                 |  | Amount |        | Ratio |                             |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets  |  | $      | 61,973 |       | 18.47                       | % |        | $                                                             | 26,843 |  | 8.00 | %      |  | $     | 33,553 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets |  |        | 58,906 |       | 17.56                       | % |        |                                                               | 13,418 |  | 4.00 | %      |  |       | 20,127 |  | 6.00  | %
|Tier I Capital to Total Assets(1)      |  |        | 58,906 |       | 10.13                       | % |        |                                                               | 23,260 |  | 4.00 | %      |  |       | 29,075 |  | 5.00  | %
|Tangible Equity Ratio                  |  |        | 58,906 |       | 10.13                       | % |        |                                                               | 8,723  |  | 1.50 | %      |  |       | N/A    |  | N/A   |  



|(1) | Office of Thrift Supervision reporting requirement includes Total Assets.
|--- | ---------------------------------------------------------------------------



26



---

The Savings Institute Bank and Trust Company at December 31, 2003:



|                                          |  |        |        |       |                              |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|----------------------------------------- |  | ------ | ------ | ----- | ---------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                          |  | Actual |        |       | For CapitalAdequacy Purposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)                    |  | Amount |        | Ratio |                              |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital to Risk Weighted Assets     |  | $      | 37,529 |       | 12.45                        | % |        | $                                                             | 24,115 |  | 8.00 | %      |  | $     | 30,144 |  | 10.00 | %
|Tier I Capital to Risk Weighted Assets    |  |        | 34,679 |       | 11.50                        | % |        |                                                               | 12,062 |  | 4.00 | %      |  |       | 18,093 |  | 6.00  | %
|Tier I Capital to Total Average Assets(1) |  |        | 34,679 |       | 6.81                         | % |        |                                                               | 20,369 |  | 4.00 | %      |  |       | 25,462 |  | 5.00  | %



|(1) | FDIC reporting requirement includes Total Average Assets.
|--- | -----------------------------------------------------------



Off-Balance Sheet Arrangements



In the normal course of operations, we engage in a variety of financial transactions that,
in accordance with generally accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used primarily to
manage customers requests for funding and take the form of loan commitments, lines of credit, and letters of credit.



The contractual amounts of commitments to extend credit represent the amounts of potential accounting loss should the contract be fully drawn upon, the customer default,
and the value of any existing collateral become 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, 2004 and December 31, 2003 are as follows:



|                                        |  |                   |        |                  |   |       
|--------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|(Dollars in Thousands)                  |  | September 30,2004 |        | December 31,2003
|Commitments to extend credit:           |  |                   |        |                  |   |       
|Future loan commitments                 |  | $                 | 41,687 |                  | $ | 22,224
|Undisbursed construction loans          |  |                   | 24,395 |                  |   | 15,193
|Undisbursed home equity lines of credit |  |                   | 17,967 |                  |   | 15,577
|Undisbursed commercial lines of credit  |  |                   | 7,555  |                  |   | 7,360 
|Overdraft protection lines              |  |                   | 1,065  |                  |   | 1,012 
|Standby letters of credit               |  |                   | 1,200  |                  |   | 718   
|                                        |  |                   |        |                  |   |       
|TOTAL COMMITMENTS                       |  | $                 | 93,869 |                  | $ | 62,084
|                                        |  |                   |        |                  |   |       



For the nine months ended September
30, 2004, we did not engage in any off-balance sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------



Qualitative Aspects:



Our most significant form of market risk is interest rate risk. We manage the interest rate sensitivity of our interest-bearing liabilities and interest-earning assets in an effort to minimize the adverse effects of
changes in the interest rate environment. Deposit accounts typically react more quickly to changes in market interest rates than mortgage loans because of the shorter maturities of deposits. As a result, sharp increases in interest rates may
adversely affect our earnings while decreases in interest rates may beneficially affect our earnings. To reduce the potential volatility of our earnings, we have sought to improve the match between asset and liability maturities and rates, while
maintaining an acceptable interest rate spread. Pursuant to this strategy, we originate adjustable-rate mortgage loans for retention in our 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, we offer fixed-rate mortgage loans with maturities of fifteen years. This product enables us 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, we have sold more longer-term fixed-rate mortgage loans in the secondary market
in recent periods to manage interest rate risk. In recent years, we also have used investment



27



---

securities with terms of three years or less, longer-term borrowings from the Federal Home Loan Bank and a 4-year $5.0 million brokered deposit to help
manage interest rate risk. We currently do not participate in hedging programs, interest rate swaps or other activities involving the use of derivative financial instruments.



We have 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:



We analyze our 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 sensitive. An asset or liability is
said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period.



Our goal is to manage asset and liability positions to moderate the effects of interest rate fluctuations on net interest income. Interest income simulations are
completed quarterly and presented to the 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.



Simulation analysis is only an
estimate of our interest rate risk exposure at a particular point in time. We continually review 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 our 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, 2004 and at December 31, 2003 on the
basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Prepayment rates can have a significant impact on interest income simulation. Because of the large percentage of loans and mortgage-backed securities we hold,
rising or falling interest rates have a significant impact on the prepayment speeds of our earning assets that in turn affect the rate sensitivity position. The prepayment rates on investment securities are assumed to fluctuate between 9% and 18% in
a flat interest rate environment and 18% and 36% in a decreasing interest rate environment and between 6% and 15% in an increasing interest rate environment, depending on the type of security. Loan prepayment rates are assumed to fluctuate between
6% and 36% in a flat or decreasing interest rate environment and between 6% and 24% in a flat interest rate environment and 6% and 24% in an increasing interest 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. Our asset sensitivity would be reduced if prepayments slow and vice versa. While we believe such assumptions to be reasonable, there can be no
assurance that assumed prepayment rates will approximate actual future mortgage-backed security, collateralized mortgage obligation and loan repayment activity.



|                                  |  |                                                    |    |  |           |   
|--------------------------------- |  | -------------------------------------------------- | -- |  | --------- | --
|                                  |  | Percent Change inEstimated Net InterestIncome Over |   
|As of September 30, 2004:         |  | 12 Months                                          |    |  | 24 Months |   
|300 basis point increase in rates |  | (7.30                                              | %) |  | (8.30     | %)
|125 basis point increase in rates |  | (1.84                                              | %) |  | (4.65     | %)
|100 basis point decrease in rates |  | (1.17                                              | %) |  | (3.60     | %)



28



---

|                                  |  |                                                    |    |  |           |   
|--------------------------------- |  | -------------------------------------------------- | -- |  | --------- | --
|                                  |  | Percent Change inEstimated Net InterestIncome Over |   
|As of December 31, 2003:          |  | 12 Months                                          |    |  | 24 Months |   
|300 basis point increase in rates |  | (9.80                                              | %) |  | (9.29     | %)
|100 basis point increase in rates |  | 0.84                                               | %  |  | 3.13      | % 
|100 basis point decrease in rates |  | (1.94                                              | %) |  | (4.69     | %)



The Asset/Liability Committee policy
states that the Company has established acceptable levels of interest rate risk as follows:



Projected Net Interest Income over the next twelve months will not be reduced by more than 5% given a change in interest rates for each 100 basis points (+ or -) over a one year horizon. This limit will be
reevaluated on a periodic basis (not less than annually) and may be modified, as appropriate.



Management generally simulates changes to net interest income using three different interest rate scenarios. One scenario anticipates the maximum foreseeable increase in rates over the next 12 months; management
currently assumes this to be 300 basis points. A second scenario anticipates the maximum foreseeable decrease in rates over the next 12 months; managements current assumption is 100 basis points. The third scenario anticipates
managements view of the most likely change in interest rates over the next 12 months. At September 30, 2004, management utilized a 125 basis point increase in rates. At December 31, 2003, management utilized a 100 basis point increase in
rates. Management periodically reviews its rate assumptions based on existing and projected economic conditions.



The 300, 125 and 100 basis point change in rates in the above table at September 30, 2004 is assumed to occur evenly over the next twelve months. Based on the scenario
above, net interest income would be adversely affected (within our internal guidelines) in both the twelve and twenty-four month periods if rates rose by 125 or 300 basis points or in a declining rate environment. Using data at September 30, 2004,
for each percentage point change in net interest income, the effect on annual net income would be $126,000, assuming a 34% tax rate.



The 300 basis point change in rates in the above table at December 31, 2003 is assumed to occur evenly over the next twelve months. Based on the scenario above, net
income would be adversely affected (within our internal guidelines) in both the twelve and twenty-four months periods in a declining rate environment. If rates rose by 300 basis points, net interest income would be adversely affected over the next
twelve and twenty-four months. An increase in rates of 100 basis points would slightly increase net interest income in both the twelve and twenty-four month periods. Using data at December 31, 2003, for each percentage point change in net interest
income, the effect on net income would be $123,000, assuming a 34% tax rate.



The changes in interest rate sensitivity at September 30, 2004 and December 31, 2003 reflects managements belief that the economy is entering a phase of increasing interest rates.



|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 (the SEC) (1) is recorded, processed, summarized and reported within the time periods specified in the
SECs rules and forms, and (2) is accumulated and communicated to the Companys management, including its principal executive and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.



29



---

There were no changes in the Companys internal control over financial reporting as identified in connection with
the evaluation described above that occurred during the Companys fiscal quarter ended September 30, 2004 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------



The Company, including its subsidiaries, is not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of
business. Management believes that such routine legal proceedings, in the aggregate, are believed by management to be immaterial to the Companys financial condition, results of operations and cash flows.



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



The following information is provided with the Companys sale of its common stock as part of the Conversion.



| | a. | The effective date of the Registration Statement on Form S-1 (File No. 333-116381) was August 12, 2004.
| | -- | -------------------------------------------------------------------------------------------------------



| | b. | The offering was consummated on August 20, 2004 with the sale of all securities registered pursuant to the Registration Statement. Sandler ONeill & Partners, L.P. acted as
marketing agent for the offering.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c. | The class of securities registered was common stock, par value of $0.01 per share. The aggregate amount of such securities registered was 5,276,775 shares which represented an
aggregate amount of $52.8 million. The amount included 5,025,500 shares (or $50.3 million) sold in the offering and 251,275 shares (or $2.5 million) issued to SI Financial Group Foundation.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | d. | A reasonable estimate of expenses incurred in connection with the stock offering was $1.8 million, including expenses paid to and for underwriters of $506,000, attorney and
accounting fees of $703,000 and other expenses of $591,000. The net proceeds resulting from the offering after deducting expenses was $48.5 million.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | e. | The net proceeds are invested in available for sale securities, including mortgage-backed securities and U.S. Government and agency obligations, and in other cash equivalent
investments.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------



Not Applicable



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



Not Applicable



|Item 5. | Other Information
|------- | -----------------



None



30



---

|Item 6. | Exhibits
|------- | --------



|      |  |                                                                                                                                                                             
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|3.1   |  | Charter of SI Financial Group, Inc.(1)                                                                                                                                      
|      | 
|3.2   |  | Bylaws of SI Financial Group, Inc.(1)                                                                                                                                       
|      | 
|4.0   |  | Stock Certificate of SI Financial Group, Inc.(1)                                                                                                                            
|      | 
|10.1  |  | Employment Agreement by and among SI Financial Group, Inc. and Savings Institute Bank and Trust Company and Rheo A. Brouillard                                              
|      | 
|10.2  |  | Employment Agreement by and among SI Financial Group, Inc. and Savings Institute Bank and Trust Company and Brian J. Hull                                                   
|      | 
|10.3  |  | Change in Control Agreement by and among Savings Institute Bank and Trust Company and Michael J. Moran                                                                      
|      | 
|10.4  |  | Form of Saving Institute Bank and Trust Company Employee Severance Compensation Plan(1)                                                                                     
|      | 
|10.5  |  | Savings Institute Directors Retirement Plan(1)                                                                                                                              
|      | 
|10.6  |  | Form of Savings Institute Bank and Trust Company Supplemental Executive Retirement Plan(1)                                                                                  
|      | 
|10.7  |  | Savings Institute Group Term Replacement Plan(1)                                                                                                                            
|      | 
|10.8  |  | Form of Savings Institute Executive Supplemental Retirement Plan  Defined Benefit(1)                                                                                       
|      | 
|10.9  |  | Form of Savings Institute Director Deferred Fee Agreement(1)                                                                                                                
|      | 
|10.10 |  | Form of Saving Institute Director Consultation Plan(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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---



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 12, 2004 |  |  |  | By:                      |  | /s/ Rheo A. Brouillard
|                  |  |  |  |                          |  |                        |  | Rheo A. Brouillard President and Chief Executive Officer (principal executive officer)



|                  |  |  |  |     |  |                   |  |                                                                                                                           
|----------------- |  |  |  | --- |  | ----------------- |  | --------------------------------------------------------------------------------------------------------------------------
|                  |  |  | 
|November 12, 2004 |  |  |  | By: |  | /s/ Brian J. Hull
|                  |  |  |  |     |  |                   |  | Brian J. Hull Executive Vice President, Treasurer and Chief Financial Officer (principal financial and accounting officer)