##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







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

For the Quarterly Period Ended March 31, 2009

OR



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

For the Transition Period from              to

Commission File Number: 0-50801





SI FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its
charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|United States                                                  |  | 84-1655232                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                          |  |           
|----------------------------------------- |  | ----------
|803 Main Street, Willimantic, Connecticut |  | 06226     
|(Address of principal executive offices)  |  | (Zip Code)

(860) 423-4581

(Registrants telephone number, including area code)

Not Applicable

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





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

Indicate by check mark whether the registrant has
submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for
such shorter period that the registrant was required to submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions
of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |   |  |                                 |  |  
|----------------------- |  | - |  | ------------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer               |  |  ̈
|                        |  |   | 
|Non-Accelerated Filer   |  |  ̈ |  | Smaller Reporting Company Filer |  | x

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

As of May 7, 2009, there were 11,800,445 shares of the registrants common stock outstanding.









---

##### Table of Contents

SI FINANCIAL GROUP, INC.

TABLE OF CONTENTS



|           |  |                                                                                                     |  |         
|---------- |  | --------------------------------------------------------------------------------------------------- |  | --------
|           |  |                                                                                                     |  | Page No.
|PART I.    |  | FINANCIAL INFORMATION                                                                               |  |         
|           |  |                                                                                                    
|Item 1.    |  | Consolidated Financial Statements of SI Financial Group, Inc. and Subsidiaries (unaudited):         |  |         
|           |  |                                                                                                    
|           |  | Consolidated Balance Sheets at March 31, 2009 and December 31, 2008                                 |  | 1       
|           |  |                                                                                                    
|           |  | Consolidated Statements of Operations for the three months ended March 31, 2009 and 2008            |  | 2       
|           |  |                                                                                                    
|           |  | Consolidated Statement of Changes in Stockholders Equity for the three months ended March 31, 2009 |  | 3       
|           |  |                                                                                                    
|           |  | Consolidated Statements of Cash Flows for the three months ended March 31, 2009 and 2008            |  | 4       
|           |  |                                                                                                    
|           |  | Notes to Consolidated Financial Statements                                                          |  | 6       
|           |  |                                                                                                    
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 20      
|           |  |                                                                                                    
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                          |  | 30      
|           |  |                                                                                                    
|Item 4(T). |  | Controls and Procedures                                                                             |  | 30      
|           |  |                                                                                                    
|PART II.   |  | OTHER INFORMATION                                                                                   |  |         
|           |  |                                                                                                    
|Item 1.    |  | Legal Proceedings                                                                                   |  | 30      
|           |  |                                                                                                    
|Item 1A.   |  | Risk Factors                                                                                        |  | 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                                                 |  | 31      
|           |  |                                                                                                    
|Item 5.    |  | Other Information                                                                                   |  | 31      
|           |  |                                                                                                    
|Item 6.    |  | Exhibits                                                                                            |  | 31      
|           | 
|SIGNATURES |  | 32                                                                                                 



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



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

SI FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Share Amounts / Unaudited)



|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                             |  | March 31,2009 |         |   | December 31,2008 |  
|ASSETS:                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Cash and due from banks:                                                                                                                                     |  |               |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                          |  | $             | 12,905  |   |                  | $ | 14,008  |  
|Interest-bearing                                                                                                                                             |  |               | 2,924   |   |                  |   | 465     |  
|Federal funds sold                                                                                                                                           |  |               | 21,225  |   |                  |   | 8,730   |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total cash and cash equivalents                                                                                                                              |  |               | 37,054  |   |                  |   | 23,203  |  
|                                                                                                                                                             |  |              
|Available for sale securities, at fair value                                                                                                                 |  |               | 154,452 |   |                  |   | 162,699 |  
|Loans held for sale                                                                                                                                          |  |               | 1,192   |   |                  |   |        |  
|Loans receivable (net of allowance for loan losses of $5,271 at March 31, 2009 and $6,047 at December 31, 2008)                                              |  |               | 623,518 |   |                  |   | 617,263 |  
|Federal Home Loan Bank stock, at cost                                                                                                                        |  |               | 8,388   |   |                  |   | 8,388   |  
|Bank-owned life insurance                                                                                                                                    |  |               | 8,787   |   |                  |   | 8,714   |  
|Other real estate owned                                                                                                                                      |  |               | 70      |   |                  |   |        |  
|Premises and equipment, net                                                                                                                                  |  |               | 11,221  |   |                  |   | 12,225  |  
|Goodwill and other intangibles                                                                                                                               |  |               | 4,284   |   |                  |   | 4,294   |  
|Accrued interest receivable                                                                                                                                  |  |               | 3,397   |   |                  |   | 3,721   |  
|Deferred tax asset, net                                                                                                                                      |  |               | 8,499   |   |                  |   | 7,938   |  
|Other assets                                                                                                                                                 |  |               | 3,658   |   |                  |   | 4,677   |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total assets                                                                                                                                                 |  | $             | 864,520 |   |                  | $ | 853,122 |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|                                                                                                                                                             |  |              
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                        |  |               |         |   |                  |   |         |  
|Liabilities:                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Deposits:                                                                                                                                                    |  |               |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                                                          |  | $             | 58,636  |   |                  | $ | 57,647  |  
|Interest-bearing                                                                                                                                             |  |               | 577,520 |   |                  |   | 563,004 |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total deposits                                                                                                                                               |  |               | 636,156 |   |                  |   | 620,651 |  
|                                                                                                                                                             |  |              
|Mortgagors and investors escrow accounts                                                                                                                   |  |               | 1,972   |   |                  |   | 3,625   |  
|Federal Home Loan Bank advances                                                                                                                              |  |               | 137,600 |   |                  |   | 139,600 |  
|Junior subordinated debt owed to unconsolidated trust                                                                                                        |  |               | 8,248   |   |                  |   | 8,248   |  
|Accrued expenses and other liabilities                                                                                                                       |  |               | 7,996   |   |                  |   | 8,071   |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total liabilities                                                                                                                                            |  |               | 791,972 |   |                  |   | 780,195 |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|                                                                                                                                                             |  |              
|Stockholders Equity:                                                                                                                                        |  |               |         |   |                  |   |         |  
|Preferred stock ($.01 par value; 1,000,000 shares authorized; none issued)                                                                                   |  |               |        |   |                  |   |        |  
|Common stock ($.01 par value; 75,000,000 shares authorized; 12,563,750 shares issued; 11,800,445 shares outstanding at March 31, 2009 and
December 31, 2008) |  |               | 126     |   |                  |   | 126     |  
|Additional paid-in capital                                                                                                                                   |  |               | 52,171  |   |                  |   | 52,103  |  
|Unallocated common shares held by ESOP                                                                                                                       |  |               | (3,472  | ) |                  |   | (3,553  | )
|Unearned restricted shares                                                                                                                                   |  |               | (535    | ) |                  |   | (714    | )
|Retained earnings                                                                                                                                            |  |               | 38,524  |   |                  |   | 35,848  |  
|Accumulated other comprehensive loss                                                                                                                         |  |               | (6,369  | ) |                  |   | (2,986  | )
|Treasury stock, at cost (763,305 shares at March 31, 2009 and December 31, 2008)                                                                             |  |               | (7,897  | ) |                  |   | (7,897  | )
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                   |  |               | 72,548  |   |                  |   | 72,927  |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                   |  | $             | 864,520 |   |                  | $ | 853,122 |  
|                                                                                                                                                             |  |               |         |   |                  |   |         |  

See accompanying notes to unaudited interim consolidated financial statements.



1



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Amounts / Unaudited)



|                                                                                                                              |  |                             |        |   |      |   |        |  
|----------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                                                              |  | Three Months EndedMarch 31, |       
|                                                                                                                              |  | 2009                        |        |   | 2008 |  
|Interest and dividend income:                                                                                                 |  |                             |        |   |      |   |        |  
|Loans, including fees                                                                                                         |  | $                           | 9,222  |   |      | $ | 9,216  |  
|Securities:                                                                                                                   |  |                             |        |   |      |   |        |  
|Taxable interest                                                                                                              |  |                             | 2,025  |   |      |   | 1,982  |  
|Tax-exempt interest                                                                                                           |  |                             | 3      |   |      |   | 3      |  
|Dividends                                                                                                                     |  |                             | 14     |   |      |   | 158    |  
|Other                                                                                                                         |  |                             | 52     |   |      |   | 80     |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|Total interest and dividend income                                                                                            |  |                             | 11,316 |   |      |   | 11,439 |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Interest expense:                                                                                                             |  |                             |        |   |      |   |        |  
|Deposits                                                                                                                      |  |                             | 3,454  |   |      |   | 4,098  |  
|Federal Home Loan Bank advances                                                                                               |  |                             | 1,481  |   |      |   | 1,592  |  
|Subordinated debt                                                                                                             |  |                             | 71     |   |      |   | 139    |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|Total interest expense                                                                                                        |  |                             | 5,006  |   |      |   | 5,829  |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Net interest income                                                                                                           |  |                             | 6,310  |   |      |   | 5,610  |  
|                                                                                                                              |  |                            
|Provision for loan losses                                                                                                     |  |                             | 490    |   |      |   | 135    |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Net interest income after provision for loan losses                                                                           |  |                             | 5,820  |   |      |   | 5,475  |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Noninterest income:                                                                                                           |  |                             |        |   |      |   |        |  
|Service fees                                                                                                                  |  |                             | 1,191  |   |      |   | 1,285  |  
|Wealth management fees                                                                                                        |  |                             | 958    |   |      |   | 971    |  
|Increase in cash surrender value of bank-owned life insurance                                                                 |  |                             | 73     |   |      |   | 75     |  
|Net gain on sale of securities                                                                                                |  |                             | 137    |   |      |   | 110    |  
|Impairment loss on securities (includes total losses of $1,862, net of $1,712 recognized in other comprehensive loss, pretax) |  |                             | (150   | ) |      |   |       |  
|Net gain on sale of equipment                                                                                                 |  |                             | 104    |   |      |   |       |  
|Net gain on sale of loans                                                                                                     |  |                             | 191    |   |      |   | 59     |  
|Other                                                                                                                         |  |                             | (323   | ) |      |   | (35    | )
|                                                                                                                              |  |                             |        |   |      |   |        |  
|Total noninterest income                                                                                                      |  |                             | 2,181  |   |      |   | 2,465  |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Noninterest expenses:                                                                                                         |  |                             |        |   |      |   |        |  
|Salaries and employee benefits                                                                                                |  |                             | 4,279  |   |      |   | 4,000  |  
|Occupancy and equipment                                                                                                       |  |                             | 1,455  |   |      |   | 1,401  |  
|Computer and electronic banking services                                                                                      |  |                             | 791    |   |      |   | 721    |  
|Outside professional services                                                                                                 |  |                             | 220    |   |      |   | 203    |  
|Marketing and advertising                                                                                                     |  |                             | 208    |   |      |   | 197    |  
|Supplies                                                                                                                      |  |                             | 151    |   |      |   | 175    |  
|FDIC deposit insurance and regulatory assessment                                                                              |  |                             | 182    |   |      |   | 65     |  
|Other                                                                                                                         |  |                             | 633    |   |      |   | 509    |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|Total noninterest expenses                                                                                                    |  |                             | 7,919  |   |      |   | 7,271  |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Income before income tax provision                                                                                            |  |                             | 82     |   |      |   | 669    |  
|Income tax provision                                                                                                          |  |                             | 26     |   |      |   | 214    |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|Net income                                                                                                                    |  | $                           | 56     |   |      | $ | 455    |  
|                                                                                                                              |  |                             |        |   |      |   |        |  
|                                                                                                                              |  |                            
|Net income per share:                                                                                                         |  |                             |        |   |      |   |        |  
|Basic                                                                                                                         |  | $                           | 0.00   |   |      | $ | 0.04   |  
|Diluted                                                                                                                       |  | $                           | 0.00   |   |      | $ | 0.04   |  

See accompanying notes to unaudited interim consolidated financial statements.



2



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2009

(Dollars in Thousands, Except Share Amounts /
Unaudited)



|                                                                                                           |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  
|---------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------- | --- | ------------------------ | - | ------ | ----------------------------------- |  | - | ------------------------ | - |  | ---------------- | ---- | - | --------------------------------- | - | ------ | ------------- |  | - | ------------------------ | - |  | - | ------ | - |  | - | ------ | -
|                                                                                                           |  |              |  |         |     | AdditionalPaid-inCapital |   |        | UnallocatedCommonShares Heldby ESOP |  |   | UnearnedRestrictedShares |   |  | RetainedEarnings |      |   | AccumulatedOtherComprehensiveLoss |   |        | TreasuryStock |  |   | TotalStockholdersEquity |  
|                                                                                                           |  | Common Stock |  |         |     |                          |   |        |                                    
|                                                                                                           |  | Shares       |  | Dollars |     |                          |   |        |                                     |  |  
|Balance at December 31, 2008                                                                               |  | 12,563,750   |  | $       | 126 |                          | $ | 52,103 |                                     |  | $ | (3,553                   | ) |  | $                | (714 | ) |                                   | $ | 35,848 |               |  | $ | (2,986                   | ) |  | $ | (7,897 | ) |  | $ | 72,927 |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Comprehensive loss:                                                                                        |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  
|Net income                                                                                                 |  |             |  |         |    |                          |   |       |                                     |  |   |                         |   |  |                  |     |   |                                   |   | 56     |               |  |   |                         |   |  |   |       |   |  |   | 56     |  
|Net unrealized losses on available for sale securities, net of reclassification adjustment and tax effects |  |             |  |         |    |                          |   |       |                                     |  |   |                         |   |  |                  |     |   |                                   |   |       |               |  |   | (666                     | ) |  |   |       |   |  |   | (666   | )
|                                                                                                           |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  
|Total comprehensive loss                                                                                   |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   | (610   | )
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Restricted shares activity                                                                                 |  |             |  |         |    |                          |   | 31     |                                     |  |   |                         |   |  |                  | 66   |   |                                   |   | (97    | )             |  |   |                         |   |  |   |       |   |  |   |       |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Equity incentive plan shares earned                                                                        |  |             |  |         |    |                          |   | 75     |                                     |  |   |                         |   |  |                  | 113  |   |                                   |   |       |               |  |   |                         |   |  |   |       |   |  |   | 188    |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Committed to release 8,074 ESOP shares                                                                     |  |             |  |         |    |                          |   | (38    | )                                   |  |   | 81                       |   |  |                  |     |   |                                   |   |       |               |  |   |                         |   |  |   |       |   |  |   | 43     |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Cumulative effect adjustment of a change in accounting principle  adoption of FSP FAS 115-2 and FAS 124-2 |  |             |  |         |    |                          |   |       |                                     |  |   |                         |   |  |                  |     |   |                                   |   | 2,717  |               |  |   | (2,717                   | ) |  |   |       |   |  |   |       |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                    
|Balance at March 31, 2009                                                                                  |  | 12,563,750   |  | $       | 126 |                          | $ | 52,171 |                                     |  | $ | (3,472                   | ) |  | $                | (535 | ) |                                   | $ | 38,524 |               |  | $ | (6,369                   | ) |  | $ | (7,897 | ) |  | $ | 72,548 |  
|                                                                                                           |  |              |  |         |     |                          |   |        |                                     |  |   |                          |   |  |                  |      |   |                                   |   |        |               |  |   |                          |   |  |   |        |   |  |   |        |  

See accompanying notes to unaudited interim consolidated financial statements.



3



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands / Unaudited)



|                                                                                      |  |                              |         |   |      |   |         |  
|------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                      |  | Three Months Ended March 31, |        
|                                                                                      |  | 2009                         |         |   | 2008 |  
|Cash flows from operating activities:                                                 |  |                              |         |   |      |   |         |  
|Net income                                                                            |  | $                            | 56      |   |      | $ | 455     |  
|Adjustments to reconcile net income to net cash provided by operating activities:     |  |                              |         |   |      |   |         |  
|Provision for loan losses                                                             |  |                              | 490     |   |      |   | 135     |  
|Employee stock ownership plan expense                                                 |  |                              | 43      |   |      |   | 79      |  
|Equity incentive plan expense                                                         |  |                              | 188     |   |      |   | 199     |  
|Accretion of investment premiums and discounts, net                                   |  |                              | (69     | ) |      |   | (55     | )
|Amortization of loan premiums and discounts, net                                      |  |                              | 70      |   |      |   | 46      |  
|Depreciation and amortization of premises and equipment                               |  |                              | 476     |   |      |   | 522     |  
|Amortization of core deposit intangible                                               |  |                              | 10      |   |      |   | 13      |  
|Amortization of mortgage servicing rights                                             |  |                              | 33      |   |      |   | 27      |  
|Net gain on sale of securities                                                        |  |                              | (137    | ) |      |   | (110    | )
|Deferred tax benefit                                                                  |  |                              | (97     | ) |      |   | (691    | )
|Loans originated for sale                                                             |  |                              | (16,228 | ) |      |   | (4,787  | )
|Proceeds from sale of loans held for sale                                             |  |                              | 15,227  |   |      |   | 5,076   |  
|Net gain on sale of loans                                                             |  |                              | (191    | ) |      |   | (59     | )
|Net gain on sale of equipment                                                         |  |                              | (104    | ) |      |   |        |  
|Net gain on sale of other real estate owned                                           |  |                              |        |   |      |   | (10     | )
|Increase in cash surrender value of bank-owned life insurance                         |  |                              | (73     | ) |      |   | (75     | )
|Impairment loss on securities                                                         |  |                              | 150     |   |      |   |        |  
|Change in operating assets and liabilities:                                           |  |                              |         |   |      |   |         |  
|Accrued interest receivable                                                           |  |                              | 324     |   |      |   | 198     |  
|Other assets                                                                          |  |                              | 890     |   |      |   | 372     |  
|Accrued expenses and other liabilities                                                |  |                              | (75     | ) |      |   | 717     |  
|                                                                                      |  |                              |         |   |      |   |         |  
|Net cash provided by operating activities                                             |  |                              | 983     |   |      |   | 2,052   |  
|                                                                                      |  |                              |         |   |      |   |         |  
|                                                                                      |  |                             
|Cash flows from investing activities:                                                 |  |                              |         |   |      |   |         |  
|Purchases of available for sale securities                                            |  |                              | (18,830 | ) |      |   | (46,809 | )
|Proceeds from sales of available for sale securities                                  |  |                              | 8,492   |   |      |   |        |  
|Proceeds from maturities of and principal repayments on available for sale securities |  |                              | 17,510  |   |      |   | 16,063  |  
|Net decrease (increase) in loans                                                      |  |                              | 8,045   |   |      |   | (3,737  | )
|Purchase of loans                                                                     |  |                              | (14,933 | ) |      |   | (968    | )
|Purchases of Federal Home Loan Bank stock                                             |  |                              |        |   |      |   | (323    | )
|Proceeds from sale of other real estate owned                                         |  |                              |        |   |      |   | 923     |  
|Purchases of premises and equipment                                                   |  |                              | (317    | ) |      |   | (868    | )
|Branch (sale) acquisitions                                                            |  |                              | (619    | ) |      |   | 15,932  |  
|                                                                                      |  |                              |         |   |      |   |         |  
|Net cash used in investing activities                                                 |  |                              | (652    | ) |      |   | (19,787 | )
|                                                                                      |  |                              |         |   |      |   |         |  
|                                                                                      |  |                             
|Cash flows from financing activities:                                                 |  |                              |         |   |      |   |         |  
|Net increase in deposits                                                              |  |                              | 17,173  |   |      |   | 27,162  |  
|Net decrease in mortgagors and investors escrow accounts                            |  |                              | (1,653  | ) |      |   | (1,578  | )
|Proceeds from Federal Home Loan Bank advances                                         |  |                              | 4,032   |   |      |   | 26,771  |  
|Repayments of Federal Home Loan Bank advances                                         |  |                              | (6,032  | ) |      |   | (23,712 | )
|Cash dividends on common stock                                                        |  |                              |        |   |      |   | (168    | )
|Treasury stock purchased                                                              |  |                              |        |   |      |   | (1,972  | )
|                                                                                      |  |                              |         |   |      |   |         |  
|Net cash provided by financing activities                                             |  |                              | 13,520  |   |      |   | 26,503  |  
|                                                                                      |  |                              |         |   |      |   |         |  

(continued on next page)



4



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Dollars in Thousands /
Unaudited)



|                                                                                                                                                                             |  |                              |        |      |   |       
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | ---- | - | ------
|                                                                                                                                                                             |  | Three Months Ended March 31,
|                                                                                                                                                                             |  | 2009                         |        | 2008
|Net change in cash and cash equivalents                                                                                                                                      |  |                              | 13,851 |      |   | 8,768 
|Cash and cash equivalents at beginning of period                                                                                                                             |  |                              | 23,203 |      |   | 20,669
|                                                                                                                                                                             |  |                              |        |      |   |       
|Cash and cash equivalents at end of period                                                                                                                                   |  | $                            | 37,054 |      | $ | 29,437
|                                                                                                                                                                             |  |                              |        |      |   |       
|                                                                                                                                                                             |  |                             
|Supplemental cash flow information:                                                                                                                                          |  |                              |        |      |   |       
|                                                                                                                                                                             |  |                             
|Interest paid                                                                                                                                                                |  | $                            | 5,004  |      | $ | 5,758 
|Income taxes paid, net                                                                                                                                                       |  |                              | 176    |      |   | 153   
|Transfer of loans to other real estate owned                                                                                                                                 |  |                              | 70     |      |   |      
|                                                                                                                                                                            
|Branch sale:  Cash paid for the disposition of net liabilities related to the sale of the branch office located in Gales Ferry, Connecticut in January 2009 were as
follows:
|                                                                                                                                                                             |  |                             
|Assets:                                                                                                                                                                      |  |                              |        |      |   |       
|Loans receivable                                                                                                                                                             |  | $                            | 3      |      |   |       
|Fixed assets, net                                                                                                                                                            |  |                              | 950    |      |   |       
|Other assets                                                                                                                                                                 |  |                              | 96     |      |   |       
|                                                                                                                                                                             |  |                              |        |      |   |       
|Total assets                                                                                                                                                                 |  |                              | 1,049  |      |   |       
|                                                                                                                                                                             |  |                              |        |      |   |       
|                                                                                                                                                                             |  |                             
|Liabilities:                                                                                                                                                                 |  |                              |        |      |   |       
|Deposits                                                                                                                                                                     |  |                              | 1,668  |      |   |       
|                                                                                                                                                                             |  |                              |        |      |   |       
|Total liabilities                                                                                                                                                            |  |                              | 1,668  |      |   |       
|                                                                                                                                                                             |  |                              |        |      |   |       
|Net liabilities                                                                                                                                                              |  | $                            | 619    |      |   |       
|                                                                                                                                                                             |  |                              |        |      |   |       

Branch acquisitions:

Cash received for the assumption of net liabilities related to the purchase of branch offices located in Colchester and New London, Connecticut in January 2008 and March 2008, respectively, were as follows:



|                            |  |   |         |  
|--------------------------- |  | - | ------- | -
|Assets:                     |  |   |         |  
|Loans receivable            |  | $ | 7,441   |  
|Accrued interest - loans    |  |   | 40      |  
|Core deposit intangible     |  |   | 159     |  
|Fixed assets, net           |  |   | 685     |  
|Goodwill                    |  |   | 3,418   |  
|                            |  |   |         |  
|Total assets                |  |   | 11,743  |  
|                            |  |   |         |  
|                            | 
|Liabilities:                |  |   |         |  
|Deposits                    |  |   | 27,668  |  
|Accrued interest - deposits |  |   | 7       |  
|                            |  |   |         |  
|Total liabilities           |  |   | 27,675  |  
|                            |  |   |         |  
|                            | 
|Net liabilities             |  | $ | (15,932 | )
|                            |  |   |         |  

See accompanying notes to unaudited interim consolidated financial statements.



5



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008

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

Nature of Business

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

SI Trust Servicing, the third-party provider of trust outsourcing services for community banks, expands the wealth management products offered by the Bank, and offers trust services to other community banks.

Principles of Consolidation

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

Basis of Financial Statement Presentation

The interim consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted
in the United States of America (GAAP) for interim financial information, with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission and general practices within the banking industry.
Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been omitted. Information in the accompanying interim consolidated financial statements and notes to the financial statements of the
Company as of March 31, 2009 and for the three months ended March 31, 2009 and 2008 is unaudited. These unaudited interim consolidated financial statements and related notes should be read in conjunction with the audited financial
statements of the Company and the accompanying notes for the year ended December 31, 2008 contained in the Companys Form 10-K.

Interim
financial statements are subject to possible adjustment in connection with the annual audit of the Company for the year ending December 31, 2009. In the opinion of management, the accompanying unaudited interim consolidated financial statements
reflect all of the adjustments, consisting only of normal and recurring adjustments in nature, necessary for a fair presentation of the financial condition, results of operations and cash flows as of and for the period covered herein. The results of
operations for the three months ended March 31, 2009 are not necessarily indicative of the operating results for the twelve months ending December 31, 2009.

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



6



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



Reclassifications

Certain amounts in the Companys 2008 consolidated financial statements have been reclassified to conform to the 2009 presentation. Such reclassifications had no effect on net income.

Recent Accounting Pronouncements

Effective January
2009, the Company adopted Financial Accounting Standards Board (FASB) Staff Position (FSP) No. FAS 142-3, Determination of the Useful Life of Intangible Assets (FSP FAS 142-3), which amends the
factors that should be considered in developing renewal extension assumptions used to determine the useful life of a recognized intangible asset under FASB Statement of Financial Accounting Standards (SFAS) No. 142,
Goodwill and Other Intangible Assets (SFAS 142). The intent of this FSP is to improve the consistency between the useful life of a recognized intangible asset under SFAS 142 and the period of expected cash flows used
to measure the fair value of the asset under SFAS 141(R), Business Combinations(SFAS 141(R)) and other U.S. generally accepted accounting principles. FSP FAS 142-3 was effective for financial statements issued for
fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. The adoption of FSP FAS 142-3 did not have a material impact on the Companys consolidated financial statements.

Effective January 2009, the Company adopted FASB FSP Emerging Issues Task Force (EITF) No. 03-6-1, Determining Whether Instruments Granted in
Share-Based Payment Transactions are Participating Securities (FSP EITF 03-6-1), which addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need
to be included in the earnings allocation in computing earnings per share under the two-class method described in paragraphs 60 and 61 of FASB SFAS No. 128, Earnings Per Share. All prior-period earnings per share data
presented shall be adjusted retrospectively (including interim financial statements, summaries of earnings and selected financial data) to conform to the provisions of FSP EITF 03-6-1. The adoption of this pronouncement did not have a material
impact on the Companys consolidated financial statements. See Note 2 for more details.

In April 2009, FASB issued FSP FAS 141(R)-1,
Accounting for Assets Acquired and Liabilities Assumed in a Business Combination that Arise from Contingencies(FSP FAS 141(R)-1). This FSP amends and clarifies SFAS 141(R) to address application issues raised by
preparers, auditors and members of the legal profession on initial recognition and measurement, subsequent measurement, accounting and disclosure of assets and liabilities arising from contingencies in a business combination. Both SFAS 141(R) and
FSP FAS 141(R)-1 are applicable to the Companys accounting for business combinations closing on or after January 1, 2009.

In April 2009, FASB
issued FSP FAS 157-4, Determining Fair Value when the Volume and Level of Activity for the Asset or Liability have Significantly Decreased and Identifying Transactions that are not Orderly (FSP FAS 157-4), which
provides additional guidance for estimating fair value in accordance with SFAS No. 157, Fair Value Measurements (SFAS 157) when the volume and level of activity for the asset or liability have significantly
decreased. FSP FAS 157-4 also includes guidance on identifying circumstances that indicate a transaction is not orderly. The adoption of FSP FAS 157-4 during the first quarter of 2009 did not have a significant impact on the Companys
consolidated financial statements. See Note 8 for more details.

In April 2009, the FASB issued FSP No. FAS 115-2 and FAS 124-2,
Recognition and Presentation of Other-Than-Temporary Impairments (FSP FAS 115-2 and FAS 124-2), which amends the other-than-temporary impairment guidance for debt securities to make the guidance more operational and to
improve the



7



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



presentation and disclosure of other-than-temporary impairments on debt and equity securities in the financial statements. This FSP does not amend existing
recognition and measurement guidance related to other-than-temporary impairments of equity securities. Under FSP FAS 115-2 and FAS 124-2, declines in the fair value of debt securities below their amortized cost basis that are deemed to be
other-than-temporarily impaired are recognized in earnings to the extent the impairment is related to credit losses. The amount of the other-than-temporary impairment related to other factors is recognized in other comprehensive income, net of
applicable taxes. The Company elected to adopt the provisions of FSP FAS 115-2 and FAS 124-2 during the first quarter of 2009. The adoption of FSP FAS 115-2 and FAS 124-2 resulted in a cumulative effect adjustment of $2.7 million (net of taxes) to
retained earnings with a corresponding adjustment to accumulated other comprehensive loss. See Notes 3 and 5 for more details.

In April 2009, the
FASB issued FSP No. FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments(FSP FAS 107-1 and APB 28-1), which amends FASB SFAS No. 107, Disclosures about Fair Value of
Financial Instruments to require disclosures about the fair value of financial instruments for interim reporting periods of publicly-traded companies as well as in annual financial statements. This FSP also amends APB Opinion No. 28,
Interim Financial Reporting to require these disclosures in summarized financial information for interim reporting periods. This FSP shall be effective for interim reporting periods ending after June 15, 2009, with early
adoption permitted for periods ending after March 15, 2009. The Company does not expect the adoption of FSP FAS 107-1 and APB 28-1 to have a material impact on the Companys consolidated financial statements.

NOTE 2. EARNINGS PER SHARE

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



8



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



Anti-dilutive shares are common stock equivalents with weighted-average exercise prices in excess of the
weighted-average market value for the periods presented. The Company had anti-dilutive shares outstanding of 478,330 and 503,219 for the three months ended March 31, 2009 and March 31, 2008, respectively. For the three months ended
March 31, 2009 and 2008, all common stock equivalents were anti-dilutive and were not included in the computation of diluted earnings per share. The computation of earnings per share is as follows:



|                                                 |  |                             |            |      |   |           
|------------------------------------------------ |  | --------------------------- | ---------- | ---- | - | ----------
|                                                 |  | Three MonthsEnded March 31,
|(Dollars in Thousands, Except Per Share Amounts) |  | 2009                        |            | 2008
|Net income                                       |  | $                           | 56         |      | $ | 455       
|                                                 |  |                             |            |      |   |           
|                                                 |  |                            
|Weighted-average common shares outstanding:      |  |                             |            |      |   |           
|Basic                                            |  |                             | 11,445,285 |      |   | 11,579,204
|Effect of dilutive stock options                 |  |                             |           |      |   |          
|                                                 |  |                             |            |      |   |           
|Diluted                                          |  |                             | 11,445,285 |      |   | 11,579,204
|                                                 |  |                             |            |      |   |           
|                                                 |  |                            
|Net income per share:                            |  |                             |            |      |   |           
|Basic                                            |  | $                           | 0.00       |      | $ | 0.04      
|Diluted                                          |  | $                           | 0.00       |      | $ | 0.04      

In June 2008, the FASB issued FSP EITF 03-6-1, which was effective for the Company for the interim period
beginning January 1, 2009. Upon adoption, all prior period earnings per share data was recalculated to include restricted shares that participate in dividends in accordance with FSP EITF 03-6-1. The calculations resulted in no change to
previously presented earnings per share amounts.

NOTE 3. SECURITIES

The amortized cost, gross unrealized gains and losses and approximate fair values of securities at March 31, 2009 and December 31, 2008 are as follows:



|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|----------------------------------------------- |  | ----------------- | ------- | -------------------- | - | --------------------- |  | - | --------- | - |  | - | -------
|March 31, 2009 (Dollars in Thousands)           |  | AmortizedCost (1) |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|Debt securities:                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|U.S. Government and agency obligations          |  | $                 | 9,648   |                      | $ | 451                   |  | $ | (45       | ) |  | $ | 10,054 
|Government-sponsored enterprises                |  |                   | 15,739  |                      |   | 278                   |  |   | (26       | ) |  |   | 15,991 
|Mortgage-backed securities                      |  |                   | 113,919 |                      |   | 3,005                 |  |   | (8,765    | ) |  |   | 108,159
|Corporate debt securities                       |  |                   | 17,847  |                      |   | 252                   |  |   | (4,716    | ) |  |   | 13,383 
|Obligations of state and political subdivisions |  |                   | 5,003   |                      |   | 140                   |  |   | (41       | ) |  |   | 5,102  
|Tax-exempt securities                           |  |                   | 280     |                      |   | 1                     |  |   |          |   |  |   | 281    
|Foreign government securities                   |  |                   | 100     |                      |   |                      |  |   |          |   |  |   | 100    
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Total debt securities                           |  |                   | 162,536 |                      |   | 4,127                 |  |   | (13,593   | ) |  |   | 153,070
|                                                |  |                   |         |                     
|Equity securities:                              |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Marketable equity securities                    |  |                   | 1,565   |                      |   | 4                     |  |   | (187      | ) |  |   | 1,382  
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Total available for sale securities             |  | $                 | 164,101 |                      | $ | 4,131                 |  | $ | (13,780   | ) |  | $ | 154,452
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        



|(1) | Net of other-than-temporary impairment write-downs recognized in earnings, other than such noncredit-related amounts
reclassified on January 1, 2009 in accordance with the adoption of FSP FAS 115-2 and FAS 124-2.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|----------------------------------------------- |  | ----------------- | ------- | -------------------- | - | --------------------- |  | - | --------- | - |  | - | -------
|December 31, 2008 (Dollars in Thousands)        |  | AmortizedCost (1) |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|Debt securities:                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|U.S. Government and agency obligations          |  | $                 | 2,453   |                      | $ |                      |  | $ | (38       | ) |  | $ | 2,415  
|Government-sponsored enterprises                |  |                   | 25,985  |                      |   | 615                   |  |   | (13       | ) |  |   | 26,587 
|Mortgage-backed securities                      |  |                   | 120,819 |                      |   | 2,389                 |  |   | (6,278    | ) |  |   | 116,930
|Corporate debt securities                       |  |                   | 12,526  |                      |   | 655                   |  |   | (1,831    | ) |  |   | 11,350 
|Obligations of state and political subdivisions |  |                   | 4,000   |                      |   | 63                    |  |   | (26       | ) |  |   | 4,037  
|Tax-exempt securities                           |  |                   | 280     |                      |   | 1                     |  |   | (1        | ) |  |   | 280    
|Foreign government securities                   |  |                   | 100     |                      |   |                      |  |   |          |   |  |   | 100    
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Total debt securities                           |  |                   | 166,163 |                      |   | 3,723                 |  |   | (8,187    | ) |  |   | 161,699
|                                                |  |                   |         |                     
|Equity securities:                              |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Marketable equity securities                    |  |                   | 1,060   |                      |   |                      |  |   | (60       | ) |  |   | 1,000  
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        
|Total available for sale securities             |  | $                 | 167,223 |                      | $ | 3,723                 |  | $ | (8,247    | ) |  | $ | 162,699
|                                                |  |                   |         |                      |   |                       |  |   |           |   |  |   |        



|(1) | Net of other-than-temporary impairment write-downs recognized in earnings.
|--- | --------------------------------------------------------------------------

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis and more frequently when economic or market conditions warrant such
evaluation. The investment securities portfolio is generally evaluated for other-than-temporary impairment under SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, as amended for FSP FAS 115-2 and
FAS 124-2. However, certain purchased beneficial interests, including non-agency mortgage-backed securities and pooled trust preferred securities are evaluated using FSP EITF 99-20-1, Recognition of Interest Income and Impairment on
Purchased Beneficial Interests and Beneficial Interests that Continue to be Held by a Transferor in Securitized Financial Assets.

The Company
elected to early adopt the provisions of FSP FAS 115-2 and FAS 124-2 for the interim period ended March 31, 2009, which was applied to existing and new debt securities held by the Company as of January 1, 2009. For those debt securities
for which the fair value of the security is less than its amortized cost and the Company does not intend to sell such security and it is more likely than not that it will not be required to sell such security prior to the recovery of its amortized
cost basis less any credit losses, FSP FAS 115-2 and FAS 124-2 requires that the credit component of the other-than-temporary impairment losses be recognized in earnings while the noncredit component is recognized in other comprehensive loss, net of
related taxes. As a result of the adoption of FSP FAS 115-2 and FAS 124-2, the Company reclassified the noncredit component of the other-than-temporary impairment loss previously recognized in earnings during 2008. The reclassification was reflected
as a cumulative effect adjustment of $2.7 million ($4.0 million before taxes) that increased retained earnings and increased accumulated other comprehensive loss. The amortized cost basis of these debt securities for which other-than-temporary
impairment losses were recognized during 2008 were adjusted by the amount of the cumulative effect adjustment before taxes.



10



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



The following table summarizes other-than-temporary impairment losses on securities for the three months ended
March 31, 2009:



|                                                                                 |  |                                 |      |   |                                     |   |      |       |  |   |        |  
|-------------------------------------------------------------------------------- |  | ------------------------------- | ---- | - | ----------------------------------- | - | ---- | ----- |  | - | ------ | -
|(Dollars in Thousands)                                                           |  | Pooled TrustPreferredSecurities |      |   | Non-agencyMortgage-backedSecurities |   |      | Total | 
|Total other-than-temporary losses                                                |  | $                               | (903 | ) |                                     | $ | (959 | )     |  | $ | (1,862 | )
|Unrealized other-than-temporary losses recognized in other comprehensive loss(1) |  |                                 | 753  |   |                                     |   | 959  |       |  |   | 1,712  |  
|                                                                                 |  |                                 |      |   |                                     |   |      |       |  |   |        |  
|                                                                                 |  |                                 |     
|Net impairment losses recognized in earnings (2)                                 |  | $                               | (150 | ) |                                     | $ |     |       |  | $ | (150   | )
|                                                                                 |  |                                 |      |   |                                     |   |      |       |  |   |        |  



|(1) | Represents the noncredit component of the other-than-temporary impairment on available for sale securities.
|--- | -----------------------------------------------------------------------------------------------------------

|(2) | Represents the credit component of the other-than-temporary impairment on available for sale securities.
|--- | --------------------------------------------------------------------------------------------------------

The following table presents a roll-forward of the balance of credit-related impairment losses on debt securities held at March 31, 2009 for which a portion of the other-than-temporary impairment was recognized
in other comprehensive loss:



|                                                                                                                                                      |  |       |    
|----------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----- | ---
|(Dollars in Thousands)                                                                                                                                |  | Total
|Balance at January 1, 2009                                                                                                                            |  | $     |   
|Credit component of other-than-temporary impairment not reclassified to other comprehensive loss in conjunction with the cumulative effect
adjustment |  |       | 866
|Additions for credit component for which other-than-temporary impairment was not previously recognized                                                |  |       |   
|                                                                                                                                                      |  |       |    
|                                                                                                                                                      | 
|Balance at March 31, 2009                                                                                                                             |  | $     | 866
|                                                                                                                                                      |  |       |    

As of March 31, 2009, debt securities with other-than-temporary impairment losses related to credit and were
recognized in earnings consisted of pooled trust preferred securities (PTPS) and a non-agency mortgage-backed security. In accordance with FSP FAS 115-2 and FAS 124-2, the Company estimated the portion of loss attributable to credit
using a discounted cash flow model. Significant inputs for the non-agency mortgage-backed security included the estimated cash flows of the underlying collateral based on key assumptions, such as default rate, loss severity and prepayment rate.
Assumptions used can vary widely from loan to loan, and are influenced by such factors as loan interest rate, geographical location of the borrower, borrower characteristics and collateral type. Significant inputs for the PTPS included estimated
cash flows and prospective deferrals, defaults and recoveries based on the underlying seniority status and subordination structure of the pooled trust preferred debt tranche at the time of measurement. Prospective deferral, default and recovery
estimates affecting projected cash flows were based on analysis of the underlying financial condition of the individual issuers, with consideration of the accounts capital adequacy, credit quality, lending concentrations and other factors. All
cash flow estimates were based on the securities tranche structure and contractual rate and maturity terms. The Company utilized the services of a third-party vendor to obtain information about the structure in order to determine how the
underlying collateral cash flows will be distributed to each security issued from the structure. The present value of the expected cash flows were compared to the Companys holdings to determine the credit-related impairment loss.



11



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



The following tables present information pertaining to securities with gross unrealized losses at March 31, 2009
and December 31, 2008, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position.



|                                                |  |                     |        |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |       
|----------------------------------------------- |  | ------------------- | ------ | ----------------- | - | --------- |  | ---------------- | ------ | --------- | - | ---------------- |  | - | ------ |  | - | ------
|                                                |  | Less Than 12 Months |        | 12 Months Or More |   | Total    
|March 31, 2009: (Dollars in Thousands)          |  | FairValue           |        | UnrealizedLosses  |   | FairValue |  | UnrealizedLosses |        | FairValue |   | UnrealizedLosses
|U.S. Government and agency obligations          |  | $                   | 1,633  |                   | $ | 20        |  | $                | 545    |           | $ | 25               |  | $ | 2,178  |  | $ | 45    
|Government-sponsored enterprises                |  |                     | 3,964  |                   |   | 26        |  |                  |       |           |   |                 |  |   | 3,964  |  |   | 26    
|Mortgage-backed securities                      |  |                     | 7,323  |                   |   | 3,312     |  |                  | 23,904 |           |   | 5,453            |  |   | 31,227 |  |   | 8,765 
|Corporate debt securities                       |  |                     | 4,127  |                   |   | 2,674     |  |                  | 2,407  |           |   | 2,042            |  |   | 6,534  |  |   | 4,716 
|Obligations of state and political subdivisions |  |                     |       |                   |   |          |  |                  | 460    |           |   | 41               |  |   | 460    |  |   | 41    
|Marketable equity securities                    |  |                     | 609    |                   |   | 159       |  |                  | 722    |           |   | 28               |  |   | 1,331  |  |   | 187   
|                                                |  |                     |        |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |       
|Total                                           |  | $                   | 17,656 |                   | $ | 6,191     |  | $                | 28,038 |           | $ | 7,589            |  | $ | 45,694 |  | $ | 13,780
|                                                |  |                     |        |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |       



|                                                |  |                     |        |                   |   |           |  |                  |       |           |   |                  |  |   |        |  |   |      
|----------------------------------------------- |  | ------------------- | ------ | ----------------- | - | --------- |  | ---------------- | ----- | --------- | - | ---------------- |  | - | ------ |  | - | -----
|                                                |  | Less Than 12 Months |        | 12 Months Or More |   | Total    
|December 31, 2008: (Dollars in Thousands)       |  | FairValue           |        | UnrealizedLosses  |   | FairValue |  | UnrealizedLosses |       | FairValue |   | UnrealizedLosses
|U.S. Government and agency obligations          |  | $                   | 1,812  |                   | $ | 14        |  | $                | 540   |           | $ | 24               |  | $ | 2,352  |  | $ | 38   
|Government-sponsored enterprises                |  |                     | 1,978  |                   |   | 13        |  |                  |      |           |   |                 |  |   | 1,978  |  |   | 13   
|Mortgage-backed securities                      |  |                     | 33,816 |                   |   | 5,972     |  |                  | 2,531 |           |   | 306              |  |   | 36,347 |  |   | 6,278
|Corporate debt securities                       |  |                     | 5,547  |                   |   | 1,831     |  |                  |      |           |   |                 |  |   | 5,547  |  |   | 1,831
|Obligations of state and political subdivisions |  |                     | 475    |                   |   | 26        |  |                  |      |           |   |                 |  |   | 475    |  |   | 26   
|Tax-exempt securities                           |  |                     | 139    |                   |   | 1         |  |                  |      |           |   |                 |  |   | 139    |  |   | 1    
|Marketable equity securities                    |  |                     | 962    |                   |   | 60        |  |                  |      |           |   |                 |  |   | 962    |  |   | 60   
|                                                |  |                     |        |                   |   |           |  |                  |       |           |   |                  |  |   |        |  |   |      
|Total                                           |  | $                   | 44,729 |                   | $ | 7,917     |  | $                | 3,071 |           | $ | 330              |  | $ | 47,800 |  | $ | 8,247
|                                                |  |                     |        |                   |   |           |  |                  |       |           |   |                  |  |   |        |  |   |      

At March 31, 2009, fifty-five debt securities with gross unrealized losses have aggregate depreciation of
23.4% of the Companys amortized cost basis. The following summarizes, by security type, the basis for managements determination during the preparation of the financial statements for the first quarter of 2009 of whether the applicable
investments within the Companys available for sale portfolio were other-than-temporarily impaired at March 31, 2009, and if so, the amount of the other-than-temporary impairment that represents credit losses versus all other factors.

Debt Securities:

U.S. Government and Agency Obligations. The unrealized losses on the Companys investments in U.S. Government and agency obligations were caused by an increase in the spread of agency obligations over comparable treasury
rates. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more
likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31,
2009.



12



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



Government-sponsored Enterprises. The unrealized losses on the Companys
investments in government-sponsored enterprises were caused by a widening of the rate spread to comparable treasury securities. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the
amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which
may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2009.

Mortgage-backed Securities. The unrealized losses on the Companys investments in mortgage-backed securities relates primarily to non-agency mortgage-backed securities that continue to trade well below historic levels,
particularly those backed by jumbo or hybrid loan collateral. In particular, four non-agency mortgage-backed securities displayed market pricing significantly below book value, or received significant rating downgrades. At March 31, 2009,
management evaluated credit rating details, potential future credit losses and loss analyses. The Bank had previously recorded other-than-temporary impairments on two of these non-agency mortgage-backed securities during 2008. Based on the guidance
of FSP FAS 115-2 and FAS 124-2, these other-than-temporary impairments at December 31, 2008 consisted of $489,000 related to credit losses and $2.2 million related to other factors. Other-than-temporary impairments for the three months ended
March 31, 2009 for these two securities were $960,000, none of which were credit-related losses.

The unrealized losses on the
Companys remaining investments in non-agency mortgage-backed securities were caused by a lack of liquidity and an inactive market for these types of securities. The unrealized losses on the Companys agency mortgage-backed securities were
caused by increases in the rate spread to comparable treasury securities. The Company does not expect these securities to settle at a price less than the amortized cost basis of the investments. Because the Company does not intend to sell the
investments and it is not more likely than not that the Company will be required to sell the investments before the recovery of their amortized cost basis, which may be maturity, the Company does not consider these investments to be
other-than-temporarily impaired at March 31, 2009.

Corporate Debt Securities. The unrealized losses on the
Companys investments in corporate debt securities related primarily to investments in PTPS. Management evaluated current credit ratings, credit support and stress testing for future defaults. Management also reviewed analytics provided by the
trustee, reports from third-party sources and internal documents. During 2008, the Bank had previously recorded other-than-temporary impairments on five PTPS investments. Based on the guidance of FSP FAS 115-2 and FAS 124-2, other-than-temporary
impairments at December 31, 2008 consisted of $1.1 million related to credit losses and $1.8 million related to other factors. Other-than-temporary impairments for the three months ended March 31, 2009 for these five securities consisted
of $150,000 related to credit losses and $753,000 related to other factors.

The unrealized losses on the Companys remaining PTPS
investments were caused by a lack of liquidity and uncertainties facing the banking and insurance industries. No loss of principal or break in yield is projected. Based on the existing credit profile, management does not believe that these
investments will suffer from any credit related losses. Because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost
bases, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2009.



13



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



Obligations of State and Political Subdivisions.The unrealized losses on the
Companys investments in obligations of state and political subdivisions were caused by increases in interest rate spreads. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the
amortized cost basis of the investments. Because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost basis, which
may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2009.

Tax-exempt Securities.There were no unrealized losses on the Companys holdings in tax-exempt securities at March 31, 2009.

Marketable Equity Securities:

The Companys investments in marketable equity securities
consists primarily of common and preferred stock of companies in the financial services sector, which represents $894,000 in fair value and $128,000 of net unrealized losses. The remainder of the Companys holdings in marketable equity
securities are investments in the common stock of companies in a variety of industries including, but not limited to healthcare, utilities and consumer goods and services, which represents $450,000 in fair value and $55,000 of net unrealized losses.
Management evaluated the near-term prospects of the issuers and the Companys ability and intent to hold the investments for a reasonable period of time sufficient for an anticipated recovery of fair value. The Company does not consider these
investments to be other-than-temporarily impaired at March 31, 2009.

To the extent that continued changes in interest rates, credit movements and
other factors that influence the fair value of investments occur, the Company may be required to record additional impairment charges for other-than-temporary impairment in future periods.

The amortized cost and fair value of debt securities at March 31, 2009 by contractual maturities are presented below. Actual maturities of mortgage-backed
securities may differ from contractual maturities because the mortgages underlying the securities may be called or repaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the
maturity categories in the following maturity summary.



|                            |  |               |         |           |   |        
|--------------------------- |  | ------------- | ------- | --------- | - | -------
|(Dollars in Thousands)      |  | AmortizedCost |         | FairValue
|Within 1 year               |  | $             | 4,581   |           | $ | 4,659  
|After 1 but within 5 years  |  |               | 20,055  |           |   | 20,577 
|After 5 but within 10 years |  |               | 8,277   |           |   | 8,162  
|After 10 years              |  |               | 15,704  |           |   | 11,513 
|                            |  |               |         |           |   |        
|                            |  |               | 48,617  |           |   | 44,911 
|Mortgage-backed securities  |  |               | 113,919 |           |   | 108,159
|                            |  |               |         |           |   |        
|Total debt securities       |  | $             | 162,536 |           | $ | 153,070
|                            |  |               |         |           |   |        



14



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



The following is a summary of realized gains and losses on the sale of securities for the three months ended
March 31, 2009 and 2008:



|                               |  |                             |      |   |      |   |    
|------------------------------ |  | --------------------------- | ---- | - | ---- | - | ---
|(Dollars in Thousands)         |  | Three Months EndedMarch 31,
|                               |  | 2009                        |      |   | 2008
|Gross gains on sales           |  | $                           | 364  |   |      | $ | 110
|Gross losses on sales          |  |                             | (227 | ) |      |   |   
|                               |  |                             |      |   |      |   |    
|Net gain on sale of securities |  | $                           | 137  |   |      | $ | 110
|                               |  |                             |      |   |      |   |    

Proceeds from the sales of available for sale securities during the three months ended March 31, 2009 and
2008 amounted to $8.5 million and $0, respectively.

NOTE 4. LOANS RECEIVABLE

The composition of the Companys loan portfolio at March 31, 2009 and December 31, 2008 is as follows:



|                                             |  |               |         |   |                  |   |         |  
|-------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|(Dollars in Thousands)                       |  | March 31,2009 |         |   | December 31,2008 |  
|Real estate loans:                           |  |               |         |   |                  |   |         |  
|Residential  1 to 4 family                  |  | $             | 327,708 |   |                  | $ | 332,399 |  
|Multi-family and commercial                  |  |               | 158,217 |   |                  |   | 158,693 |  
|Construction                                 |  |               | 27,588  |   |                  |   | 27,892  |  
|                                             |  |               |         |   |                  |   |         |  
|Total real estate loans                      |  |               | 513,513 |   |                  |   | 518,984 |  
|                                             |  |              
|Consumer loans:                              |  |               |         |   |                  |   |         |  
|Home equity                                  |  |               | 18,910  |   |                  |   | 18,762  |  
|Other                                        |  |               | 3,223   |   |                  |   | 3,345   |  
|                                             |  |               |         |   |                  |   |         |  
|Total consumer loans                         |  |               | 22,133  |   |                  |   | 22,107  |  
|                                             |  |              
|Commercial business loans                    |  |               | 91,570  |   |                  |   | 80,649  |  
|                                             |  |               |         |   |                  |   |         |  
|                                             |  |              
|Total loans                                  |  |               | 627,216 |   |                  |   | 621,740 |  
|                                             |  |              
|Deferred loan origination costs, net of fees |  |               | 1,573   |   |                  |   | 1,570   |  
|Allowance for loan losses                    |  |               | (5,271  | ) |                  |   | (6,047  | )
|                                             |  |               |         |   |                  |   |         |  
|Loans receivable, net                        |  | $             | 623,518 |   |                  | $ | 617,263 |  
|                                             |  |               |         |   |                  |   |         |  

NOTE 5. ACCUMULATED OTHER COMPREHENSIVE LOSS

The following tables present the changes in accumulated other comprehensive loss for the three months ended March 31, 2009 and 2008.



|                                                                         |  |                  |        |   |            |   |       |                  |  |   |        |  
|------------------------------------------------------------------------ |  | ---------------- | ------ | - | ---------- | - | ----- | ---------------- |  | - | ------ | -
|Three Months Ended March 31, 2009 (Dollars in Thousands)                 |  | Before TaxAmount |        |   | TaxEffects |   |       | Net of TaxAmount | 
|Unrealized holding losses on available for sale securities               |  | $                | (1,143 | ) |            | $ | 468   |                  |  | $ | (675   | )
|Impairment loss on securities                                            |  |                  | 150    |   |            |   | (51   | )                |  |   | 99     |  
|Reclassification adjustment for gains recognized in net income           |  |                  | (137   | ) |            |   | 47    |                  |  |   | (90    | )
|                                                                         |  |                  |        |   |            |   |       |                  |  |   |        |  
|Unrealized holding losses on available for sale securities, net of taxes |  |                  | (1,130 | ) |            |   | 464   |                  |  |   | (666   | )
|Cumulative effect adjustment for change in accounting principle          |  |                  | (3,995 | ) |            |   | 1,278 |                  |  |   | (2,717 | )
|                                                                         |  |                  |        |   |            |   |       |                  |  |   |        |  
|Accumulated other comprehensive loss                                     |  | $                | (5,125 | ) |            | $ | 1,742 |                  |  | $ | (3,383 | )
|                                                                         |  |                  |        |   |            |   |       |                  |  |   |        |  



15



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



|                                                                         |  |                  |        |   |            |   |                  |  |   |        |  
|------------------------------------------------------------------------ |  | ---------------- | ------ | - | ---------- | - | ---------------- |  | - | ------ | -
|Three Months Ended March 31, 2008 (Dollars in Thousands)                 |  | Before TaxAmount |        |   | TaxEffects |   | Net of TaxAmount | 
|Unrealized holding losses on available for sale securities               |  | $                | (1,775 | ) |            | $ | 604              |  | $ | (1,171 | )
|Reclassification adjustment for gains recognized in net income           |  |                  | (110   | ) |            |   | 37               |  |   | (73    | )
|                                                                         |  |                  |        |   |            |   |                  |  |   |        |  
|Unrealized holding losses on available for sale securities, net of taxes |  | $                | (1,885 | ) |            | $ | 641              |  | $ | (1,244 | )
|                                                                         |  |                  |        |   |            |   |                  |  |   |        |  

NOTE 6. REGULATORY CAPITAL

The Bank is subject to various regulatory capital requirements administered by the Office of Thrift Supervision (the OTS), including a risk-based capital measure. The risk-based capital guidelines include
both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. As a savings and loan holding company regulated by the OTS, the Company is not
subject to any separate regulatory capital requirements.

At March 31, 2009 and December 31, 2008, the Bank met all capital adequacy requirements
to which it was subject and the Bank is considered well capitalized under regulatory guidelines.

The following is a summary of the Banks
regulatory capital amounts and ratios as of March 31, 2009 and December 31, 2008.





|                                |  |        |        |       |                             |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|March 31, 2009                  |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)          |  | Amount |        | Ratio |                             |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Risk-based Capital Ratio  |  | $      | 73,562 |       | 14.28                       | % |        | $                                                             | 41,211 |  | 8.00 | %      |  | $     | 51,514 |  | 10.00 | %
|Tier I Risk-based Capital Ratio |  |        | 68,451 |       | 13.29                       |   |        |                                                               | 20,602 |  | 4.00 |        |  |       | 30,903 |  | 6.00  |  
|Tier I Capital Ratio            |  |        | 68,451 |       | 7.98                        |   |        |                                                               | 34,311 |  | 4.00 |        |  |       | 42,889 |  | 5.00  |  
|Tangible Equity Ratio           |  |        | 68,451 |       | 7.98                        |   |        |                                                               | 12,867 |  | 1.50 |        |  |       | n/a    |  | n/a   |  



|                                |  |        |        |       |                             |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|December 31, 2008               |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Dollars in Thousands)          |  | Amount |        | Ratio |                             |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Risk-based Capital Ratio  |  | $      | 69,273 |       | 13.32                       | % |        | $                                                             | 41,605 |  | 8.00 | %      |  | $     | 52,007 |  | 10.00 | %
|Tier I Risk-based Capital Ratio |  |        | 64,130 |       | 12.33                       |   |        |                                                               | 20,805 |  | 4.00 |        |  |       | 31,207 |  | 6.00  |  
|Tier I Capital Ratio            |  |        | 64,130 |       | 7.59                        |   |        |                                                               | 33,797 |  | 4.00 |        |  |       | 42,246 |  | 5.00  |  
|Tangible Equity Ratio           |  |        | 64,130 |       | 7.59                        |   |        |                                                               | 12,674 |  | 1.50 |        |  |       | n/a    |  | n/a   |  



16



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



NOTE 7. INCOME TAXES

FASBs Interpretation No. 48,Accounting for Uncertainty in Income Taxes (FIN 48) provides guidance on financial statement recognition, measurement and disclosure of tax positions taken, or expected
to be taken in the future, in the Companys tax returns. The initial adoption of FIN 48 had no impact on the Companys financial statements. The Company has no material uncertain tax positions as of March 31, 2009.

In accordance with the provisions of FIN 48, in future periods, the Company may record a liability for unrecognized tax benefits related to the recognition,
derecognition or change in measurement of a tax position as a result of new tax positions, changes in managements judgment about the level of uncertainty of existing tax positions, expiration of open income tax returns due to the statutes of
limitation, status of examinations and litigation and legislative activity.

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

With limited exception, the Company
is no longer subject to United States federal, state and local income tax examinations by the tax authorities for the years prior to 2005.

NOTE 8. FAIR
VALUE OF ASSETS AND LIABILITIES

In accordance with SFAS 157, the fair value of financial instruments is the price that would be received to sell an
asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. SFAS 157 establishes a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following
three levels:



|         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|-------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level 1: |  | Valuation is based on quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities generally include debt and equity securities that are traded in an
active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.                                                                                                                
|         | 
|Level 2: |  | Valuation is based on observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are
observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.                                                                                                                                          
|         | 
|Level 3: |  | Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and
liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management
judgment or estimation.



17



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



At March 31, 2009 and December 31, 2008, assets and liabilities measured at fair value under SFAS 157 on a
recurring basis are summarized below:



|                                         |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        
|---------------------------------------- |  | ---------------------------------------------------------- | --- | ------------------------------------------ | - | ------------------------------------------ |  | ----- | ----- |  | - | -------
|At March 31, 2009 (Dollars in Thousands) |  | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) |     | Significant OtherObservableInputs(Level
2) |   | Significant  Unobservable  Inputs(Level 3) |  | Total
|Available for sale securities            |  | $                                                          | 210 |                                            | $ | 150,584                                    |  | $     | 3,658 |  | $ | 154,452
|                                         |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        
|Total assets at fair value               |  | $                                                          | 210 |                                            | $ | 150,584                                    |  | $     | 3,658 |  | $ | 154,452
|                                         |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        



|                                            |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        
|------------------------------------------- |  | ---------------------------------------------------------- | --- | ------------------------------------------ | - | ------------------------------------------ |  | ----- | ----- |  | - | -------
|At December 31, 2008 (Dollars in Thousands) |  | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) |     | Significant OtherObservableInputs(Level
2) |   | Significant  Unobservable  Inputs(Level 3) |  | Total
|Available for sale securities               |  | $                                                          | 300 |                                            | $ | 157,007                                    |  | $     | 5,392 |  | $ | 162,699
|                                            |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        
|Total assets at fair value                  |  | $                                                          | 300 |                                            | $ | 157,007                                    |  | $     | 5,392 |  | $ | 162,699
|                                            |  |                                                            |     |                                            |   |                                            |  |       |       |  |   |        

The securities measured at fair value utilizing Level 1 and 2 inputs are obligations of the U.S. government and
agencies, government-sponsored enterprises, mortgage-backed securities, obligations of state and political subdivisions, common stocks, corporate debt securities, tax-exempt and foreign government securities. The fair values used by the Company are
obtained from an independent pricing service, which represents either quoted market prices for identical securities (Level 1 inputs), quoted market prices for comparable securities or fair values determined by pricing models that consider observable
market data, such as interest rate volatilities, credit spreads and prices from market makers and live trading systems and other market indicators, industry and economic events. Securities measured at fair value in Level 3 include certain
collateralized debt obligations that are backed by trust preferred securities issued by banks, thrifts and insurance companies. Management determined that an orderly and active market for these securities and similar securities did not exist based
on a significant reduction in trading volume and widening spreads relative to historical levels.

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



|                                                                          |  |                                  |        |  
|------------------------------------------------------------------------- |  | -------------------------------- | ------ | -
|(Dollars in Thousands)                                                    |  | Three Months EndedMarch 31, 2009 |       
|Balance at beginning of period                                            |  | $                                | 5,392  |  
|Decrease in fair value of securities included in other comprehensive loss |  |                                  | (1,584 | )
|Impairment charges included in net income                                 |  |                                  | (150   | )
|Transfers to/from level 3                                                 |  |                                  |       |  
|                                                                          |  |                                  |        |  
|Balance at end of period                                                  |  | $                                | 3,658  |  
|                                                                          |  |                                  |        |  

Certain assets were measured at fair value on a non-recurring basis at March 31, 2009 and 2008. In accordance
with the provisions of FASB Statement No. 114, the Company measures the impairment of loans that are collateral dependent based on the fair value of the collateral (Level 2). At March 31, 2009, the carrying value of impaired loans (net of
specific reserves of $497,000) for which the fair value of collateral was used to measure impairment totaled $4.2 million. The carrying value of impaired loans



18



---

##### Table of Contents

SI FINANCIAL GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2009 AND 2008



(net of specific reserves of $1.3 million) for which the fair value of collateral was used to measure impairment totaled $4.0 million at March 31, 2008.
Specific reserves on impaired loans decreased $739,000 for the three months ended March 31, 2009 compared to the same period in 2008. The resulting gain recorded for specific reserves on impaired loans is recognized in earnings through the
provision for loan losses.

The fair value of collateral used by the Company represents the amount expected to be received from the sale of the property,
net of selling costs, as determined by an independent, licensed or certified appraiser using observable market data. This data includes information such as selling price of similar properties, expected future cash flows or earnings of the subject
property based on current market expectations, relevant legal, physical and economic factors.

NOTE 9. SALE OF BRANCH OFFICE

On January 30, 2009, the Company completed the sale of its Gales Ferry, Connecticut branch office to Putnam Bank. According to the terms of the agreement, the
Company provided $619,000 in cash in connection with the sale of deposit liabilities totaling $1.7 million and fixed assets and other assets aggregating $1.0 million, resulting in a gain on the sale of $104,000.

NOTE 10. SUBSEQUENT EVENT

On April 22, 2009, a subsidiary of
the Bank, SI Realty Company, Inc., purchased property located at 579 North Windham Road, North Windham, Connecticut, which is currently the location of the Companys training center, and two adjacent parcels of land for $1.5 million.



19



---

##### Table of Contents

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

Managements discussion and analysis of financial condition and results of operations is intended to assist in understanding changes in the Companys financial condition as of March 31, 2009 and
December 31, 2008 and the results of operations for the three months ended March 31, 2009 and 2008. The information contained in this section should be read in conjunction with the consolidated financial statements and notes thereto
appearing in Part I, Item 1 of this document as well as with Managements Discussion and Analysis of Financial Condition and Results of Operations included in the Companys 2008 Annual Report on Form 10-K.

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

Managements ability to predict results or the effect of future plans or strategies is inherently uncertain. Factors that
could have a material adverse effect on the operations of the Company and its subsidiaries include, but are not limited to, changes in interest rates, national and regional economic conditions, legislative and regulatory changes, monetary and fiscal
policies of the United States government, including policies of the United States Department of Treasury (the Treasury) and the Federal Reserve Board, the quality and composition of the loan or investment portfolios, demand for loan
products, deposit flows, competition, demand for financial services in the Companys market area, changes in real estate market values in the Companys market area and changes in relevant accounting principles and guidelines. Additional
factors that may affect the Companys results are discussed in Item 1A. Risk Factors in the Companys Annual Report on Form 10-K and in other reports filed with the Securities and Exchange Commission. These risks
and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Except as required by applicable law or regulation, the Company does not undertake, and specifically
disclaims any obligation, to release publicly the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of the statements or to reflect the occurrence of anticipated or
unanticipated events.

Critical Accounting Policies

The Company considers accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. The
Company considers the allowance for loan losses, other-than-temporary impairment of securities, deferred income taxes and the impairment of long-lived assets to be its critical accounting policies. Additional information about the Companys
accounting policies is included in the notes to the Companys consolidated financial statements contained in Part I, Item 1 of this document and in the Companys 2008 Annual Report on Form 10-K.

Impact of New Accounting Standards

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

Recent Developments



| |  |  | The Banks Employees Caring and Giving Program awarded grants to ten local charitable organizations. The Caring and Giving Program has been making
quarterly grants since its inception in 1998.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



20



---

##### Table of Contents

| |  |  | On January 30, 2009, the Bank completed the sale of its Gales Ferry, Connecticut branch office to Putnam Bank.
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | On March 18, 2009, the Companys Board of Directors announced that it would not pay a cash dividend on the Companys outstanding shares of common
stock for the quarter ended March 31, 2009 in an effort to preserve capital.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On March 25, 2009, the Company announced the promotions of William E. Anderson, Jr. and Laurie L. Gervais to the position of Senior Vice President.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------

Comparison of Financial Condition at March 31, 2009 and December 31, 2008

Assets:

Summary.Assets increased $11.4
million, or 1.3%, to $864.5 million at March 31, 2009, as compared to $853.1 million at December 31, 2008, primarily due to increases of $13.9 million in cash and cash equivalents and $6.3 million in net loans receivable, offset by a
decrease of $8.2 million in available for sale securities. The increase in net loans receivable includes an increase in commercial business loans, offset by a decrease in residential mortgage loans. Commercial business loans increased as a result of
the purchase of $14.9 million in USDA and SBA loans that are fully guaranteed by the full faith and credit of the U.S. government. An increase in residential mortgage loan originations of $21.3 million were offset by residential mortgage loan sales
of $15.0 million during the quarter ended March 31, 2009. Overall loan originations increased $4.1 million in the first quarter of 2009 compared to the same period in 2008. The decrease in available for sale securities reflects the sale of
primarily mortgage-backed securities.

Loans Receivable, Net.The Companys net loan portfolio increased $6.3 million. Loan originations
increased $4.1 million during the first three months of 2009 from the comparable period in 2008. Despite an increase in residential mortgage loan originations due to favorable interest rates during the first quarter of 2009, the remaining loan
portfolio experienced a decrease in loan originations as a result of the declining economic environment. For the three months ended March 31, 2009, the Company sold $15.0 million of longer-term fixed-rate residential mortgage loans. Changes in
the loan portfolio consisted of the following:



| |  |  | Residential Mortgage Loans. Residential mortgage loans decreased $4.7 million, or 1.4%. Contributing to the decrease was the sale of $15.0 million of
longer-term fixed-rate residential mortgage loans, offset by loan originations of $40.6 million. Loan originations for residential mortgage loans increased $21.3 million for the first three months of 2009 compared to the same period in 2008.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Commercial Loans. Multi-family and commercial mortgage loans decreased $476,000, or 0.3%. Originations for multi-family and commercial mortgage loans were
$969,000, which represents a decrease of $9.9 million during the first three months of 2009 compared to the same quarter in 2008. Commercial business loans increased $10.9 million, or 13.5%, for 2009 primarily due to the purchase of $14.9 million in
USDA and SBA guaranteed loans. Commercial business loan originations decreased $6.9 million to $1.5 million during the first three months of 2009 compared to the prior year.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Consumer Loans. Consumer loans increased $26,000 during the first three months of 2009, consisting of an increase in home equity loans of $148,000, offset by
a decrease in other consumer loans of $122,000. Loan originations for consumer loans were down $356,000 for the quarter ended March 31, 2009 from the comparable period in 2008.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The allowance for loan losses totaled $5.3 million at March 31, 2009 compared to $6.0 million at December 31, 2008. The ratio of the allowance for loan losses
to total loans decreased from 0.97% at December 31, 2008 to 0.84% at March 31, 2009. At March 31, 2009, nonperforming loans totaled $9.5 million compared to $9.3 million at December 31, 2008. Specific reserves relating to
nonperforming loans decreased to $498,000 at March 31, 2009 from $1.2 million at December 31, 2008. This decrease was primarily due to a $1.0 million charge-off of a commercial construction loan with a previously recorded specific reserve.
At March 31, 2009, two commercial construction relationships accounted for $4.6 million of nonperforming loans and $364,000 of specific reserves.



21



---

##### Table of Contents

The following table summarizes the activity in the allowance for loan losses at and for the three months ended
March 31, 2009 and 2008.



|                                           |      |                             |        |      |  |   |       |  
|------------------------------------------ | ---- | --------------------------- | ------ | ---- |  | - | ----- | -
|(Dollars in Thousands)                     |      | Three MonthsEnded March 31, |       
|                                           | 2009 |                             |        | 2008 | 
|Balance at beginning of period             |      | $                           | 6,047  |      |  | $ | 5,245 |  
|Provision for loan losses                  |      |                             | 490    |      |  |   | 135   |  
|Loans charged-off                          |      |                             | (1,284 | )    |  |   | (96   | )
|Recoveries of loans previously charged-off |      |                             | 18     |      |  |   | 14    |  
|                                           |      |                             |        |      |  |   |       |  
|Balance at end of period                   |      | $                           | 5,271  |      |  | $ | 5,298 |  
|                                           |      |                             |        |      |  |   |       |  

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



|                                                                            |  |               |       |   |                  |   |       |  
|--------------------------------------------------------------------------- |  | ------------- | ----- | - | ---------------- | - | ----- | -
|(Dollars in Thousands)                                                      |  | March 31,2009 |       |   | December 31,2008 |  
|Nonaccrual loans:                                                           |  |               |       |   |                  |   |       |  
|Real estate loans                                                           |  | $             | 9,264 |   |                  | $ | 9,110 |  
|Commercial business loans                                                   |  |               | 221   |   |                  |   | 217   |  
|Consumer loans                                                              |  |               | 1     |   |                  |   | 1     |  
|                                                                            |  |               |       |   |                  |   |       |  
|Total nonaccrual loans                                                      |  |               | 9,486 |   |                  |   | 9,328 |  
|Real estate owned, net                                                      |  |               | 70    |   |                  |   |      |  
|                                                                            |  |               |       |   |                  |   |       |  
|Total nonperforming assets                                                  |  |               | 9,556 |   |                  |   | 9,328 |  
|Troubled debt restructurings                                                |  |               | 68    |   |                  |   | 69    |  
|                                                                            |  |               |       |   |                  |   |       |  
|Total nonperforming assets and troubled debt restructurings                 |  | $             | 9,624 |   |                  | $ | 9,397 |  
|                                                                            |  |               |       |   |                  |   |       |  
|Total nonperforming loans to total loans                                    |  |               | 1.51  | % |                  |   | 1.50  | %
|Total nonperforming loans to total assets                                   |  |               | 1.10  | % |                  |   | 1.09  | %
|Total nonperforming assets and troubled debt restructurings to total assets |  |               | 1.11  | % |                  |   | 1.10  | %

Liabilities:

Summary. Total liabilities increased $11.8 million, or 1.5%, from December 31, 2008 to March 31, 2009 primarily as a result of increases in deposits of $15.5 million, offset by decreases in
Federal Home Loan Bank advances of $2.0 million and mortgagors and investors escrow accounts of $1.7 million.

Deposits.Deposits
increased $15.5 million, or 2.5%, to $636.2 million at March 31, 2009. Interest-bearing deposits increased $14.5 million, or 2.6%, which included increases in NOW and money market accounts of $13.6 million and certificates of deposit of
$956,000. Additionally, noninterest-bearing deposits increased $989,000. The increase in deposits was due to branch expansion, marketing and promotional initiatives and competitively-priced deposit products.

Borrowings. Borrowings decreased $2.0 million to $145.8 million at March 31, 2009, resulting from a decrease in Federal Home Loan Bank
advances.

Equity:

Summary. Total stockholders equity decreased $379,000 from $72.9 million at December 31, 2008 to $72.5 million at March 31, 2009. The decrease in equity was primarily attributable to an increase in net
unrealized holding losses on available for sale securities aggregating $3.4 million (net of taxes), offset by earnings of $56,000.



22



---

##### Table of Contents

The early adoption of FSP FAS 115-2 and FAS 124-2 during the quarter ended March 31, 2009 required management to
separately identify whether other-than-temporary impairment charges totaling $7.1 million that were previously recognized in earnings during the third and fourth quarters of 2008 were related to credit losses or other noncredit factors at the
measurement date of impairment. Management determined, based on the present value of expected cash flows in accordance with applicable guidance, that $4.0 million of the $7.1 million in other-than-temporary impairment charges were related to
noncredit factors and therefore, recorded a cumulative effect adjustment of $2.7 million (net of taxes) as an increase to retained earnings with a corresponding adjustment to accumulated other comprehensive losses, net of applicable taxes. The
Company does not intend to sell these impaired securities and it is not more likely than not that the Company will be required to sell these securities before recovery of the amortized cost basis of each of these securities.

Accumulated Other Comprehensive Loss. Accumulated other comprehensive loss is comprised solely of the unrealized holding gains and losses on available for
sale securities, net of taxes. Net unrealized holding losses on available for sale securities, net of taxes, totaled $6.4 million at March 31, 2009 compared to unrealized holding losses on available for sale securities, net of taxes, of $3.0
million at December 31, 2008. Unrealized holding losses on available for sale securities resulted from a decline in the market value of primarily the debt securities portfolio, which was recognized in accumulated other comprehensive loss on the
consolidated balance sheets and a component of comprehensive loss on the consolidated statement of changes in stockholders equity. A majority of the unrealized losses relate to mortgage-backed securities issued by the U.S. Treasury,
government-sponsored enterprises or private issuers that maintain investment grade ratings, all of which the Company does not intend to sell such securities and it is more likely than not that it will not be required to sell such securities prior to
the recovery of its amortized cost basis less any credit losses. 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.

There continues to be significant contraction of liquidity in the fixed income markets. This has resulted in a lack of an orderly market for
trading and pricing of fixed income securities, with the exception of U.S. Treasuries. Mortgage-backed paper from private issuers and preferred securities of financial institutions have been negatively impacted. For the three months ended
March 31, 2009, management determined that certain available for sale securities were impaired and recognized other-than-temporary impairment losses of $150,000. See Note 3 for additional details.

Results of Operations for the Three Months Ended March 31, 2009 and 2008

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

Summary.The Company recorded net income of $56,000 for the three months ended March 31, 2009, a decrease of $399,000 compared to $455,000 for the three months ended March 31, 2008.



23



---

##### Table of Contents

Net interest income increased 12.5% to $6.3 million for the quarter ended March 31, 2009 from $5.6 million for the
quarter ended March 31, 2008. The increase in net interest income was due to a higher average balance of loans and a lower cost of funds, offset by a decrease in the average yield earned on interest-earning assets and an increase in average
deposits.

Interest and Dividend Income. Total interest and dividend income decreased $123,000, or 1.1%, for the first quarter of 2009.
Average interest-earning assets increased $38.8 million to $813.2 million, due to a higher average balance of loans and, to a lesser extent, federal funds and other interest-earning assets. Average loans increased $32.0 million and the yield on
loans decreased 26 basis points to 5.98% for the first quarter of 2009 from 6.24% for the same period in 2008. The average balance of federal funds and other interest-bearing assets increased $7.2 million, while the yield decreased 143 basis points
from 2.48% to 1.05%.

Interest Expense. Interest expense decreased $823,000 for the three months ended March 31, 2009 as compared to the
same period in 2008. Average deposits rose $48.1 million and the average rate decreased 70 basis points. The increase in average deposits included $28.8 million in NOW and money market accounts and $26.3 million in certificates of deposit accounts,
offset by a decrease of $7.0 million in savings accounts. Average Federal Home Loan Bank advances increased $587,000 and the rate on Federal Home Loan Bank borrowings decreased 30 basis points to 4.25%. The average rate paid on subordinated debt
decreased 329 basis points from 6.78% to 3.49%.

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



24



---

##### Table of Contents

|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|-------------------------------------------------------------------------------- | -------------- | ------------------------------------------ | ------------------- | ---- | - | ----------------- | - |  | -------------- | - | ------------------- | - | ------- | ----------------- | - | ------ | - |  | ------ | -
|(Dollars in Thousands)                                                           |                | At or For the Three Months Ended March 31, |                    
|                                                                                 | 2009           |                                            |                     | 2008 |  
|                                                                                 | AverageBalance |                                            | Interest &Dividends |      |   | AverageYield/Rate |   |  | AverageBalance |   | Interest &Dividends |   |         | AverageYield/Rate |  
|Interest-earning assets:                                                         |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Loans(1)(2)                                                                      |                | $                                          | 625,944             |      | $ | 9,222             |   |  | 5.98           | % |                     | $ | 593,907 |                   | $ | 9,216  |   |  | 6.24   | %
|Securities(3)                                                                    |                |                                            | 167,108             |      |   | 2,043             |   |  | 4.96           |   |                     |   | 167,464 |                   |   | 2,144  |   |  | 5.15   |  
|Other interest-earning assets                                                    |                |                                            | 20,113              |      |   | 52                |   |  | 1.05           |   |                     |   | 12,953  |                   |   | 80     |   |  | 2.48   |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Total interest-earning assets                                                    |                |                                            | 813,165             |      |   | 11,317            |   |  | 5.64           |   |                     |   | 774,324 |                   |   | 11,440 |   |  | 5.94   |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Noninterest-earning assets                                                       |                |                                            | 44,752              |      |   |                   |   |  |                |   |                     |   | 41,684  |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Total assets                                                                     |                | $                                          | 857,917             |      |   |                   |   |  |                |   |                     | $ | 816,008 |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Interest-bearing liabilities:                                                    |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Deposits:                                                                        |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|NOW and money market                                                             |                | $                                          | 195,643             |      |   | 629               |   |  | 1.30           |   |                     | $ | 166,883 |                   |   | 803    |   |  | 1.94   |  
|Savings(4)                                                                       |                |                                            | 61,222              |      |   | 114               |   |  | 0.76           |   |                     |   | 68,228  |                   |   | 198    |   |  | 1.17   |  
|Certificates of deposit(5)                                                       |                |                                            | 314,610             |      |   | 2,711             |   |  | 3.49           |   |                     |   | 288,297 |                   |   | 3,097  |   |  | 4.32   |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Total interest-bearing deposits                                                  |                |                                            | 571,475             |      |   | 3,454             |   |  | 2.45           |   |                     |   | 523,408 |                   |   | 4,098  |   |  | 3.15   |  
|                                                                                 |                |                                            |                     |      |   |                  
|FHLB advances                                                                    |                |                                            | 141,267             |      |   | 1,481             |   |  | 4.25           |   |                     |   | 140,680 |                   |   | 1,592  |   |  | 4.55   |  
|Subordinated debt                                                                |                |                                            | 8,248               |      |   | 71                |   |  | 3.49           |   |                     |   | 8,248   |                   |   | 139    |   |  | 6.78   |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Total interest-bearing liabilities                                               |                |                                            | 720,990             |      |   | 5,006             |   |  | 2.82           |   |                     |   | 672,336 |                   |   | 5,829  |   |  | 3.49   |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Noninterest-bearing liabilities                                                  |                |                                            | 63,396              |      |   |                   |   |  |                |   |                     |   | 61,883  |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Total liabilities                                                                |                |                                            | 784,386             |      |   |                   |   |  |                |   |                     |   | 734,219 |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Total stockholders equity                                                       |                |                                            | 73,531              |      |   |                   |   |  |                |   |                     |   | 81,789  |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Total liabilities and stockholders equity                                       |                | $                                          | 857,917             |      |   |                   |   |  |                |   |                     | $ | 816,008 |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Net interest-earning assets                                                      |                | $                                          | 92,175              |      |   |                   |   |  |                |   |                     | $ | 101,988 |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                  
|Tax equivalent net interest income(3)                                            |                |                                            |                     |      |   | 6,311             |   |  |                |   |                     |   |         |                   |   | 5,611  |   |  |        |  
|Tax equivalent interest rate spread(6)                                           |                |                                            |                     |      |   |                   |   |  | 2.82           | % |                     |   |         |                   |   |        |   |  | 2.45   | %
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Tax equivalent net interest margin as a percentage of interest-earning assets(7) |                |                                            |                     |      |   |                   |   |  | 3.15           | % |                     |   |         |                   |   |        |   |  | 2.91   | %
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Average of interest-earning assets to average interest-bearing liabilities       |                |                                            |                     |      |   |                   |   |  | 112.78         | % |                     |   |         |                   |   |        |   |  | 115.17 | %
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Less tax equivalent adjustment(3)                                                |                |                                            |                     |      |   | (1                | ) |  |                |   |                     |   |         |                   |   | (1     | ) |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  
|Net interest income                                                              |                |                                            |                     |      | $ | 6,310             |   |  |                |   |                     |   |         |                   | $ | 5,610  |   |  |        |  
|                                                                                 |                |                                            |                     |      |   |                   |   |  |                |   |                     |   |         |                   |   |        |   |  |        |  



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

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

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

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

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

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

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



25



---

##### Table of Contents

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



|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  
|---------------------------------- |  | ----------------------------------------- | ------ | - |  | - | --- | - |  | - | ---- | -
|                                   |  | Three Months EndedMarch 31, 2009 and 2008 |       
|(Dollars in Thousands)             |  | Increase (Decrease) Due ToRate Volume Net |       
|Interest-earning assets:           |  |                                           |        |   |  |   |     |   |  |   |      |  
|Interest and dividend income:      |  |                                           |        |   |  |   |     |   |  |   |      |  
|Loans(1)(2)                        |  | $                                         | (436   | ) |  | $ | 442 |   |  | $ | 6    |  
|Securities(3)                      |  |                                           | (97    | ) |  |   | (4  | ) |  |   | (101 | )
|Other interest-earning assets      |  |                                           | (59    | ) |  |   | 31  |   |  |   | (28  | )
|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  
|Total interest-earning assets      |  |                                           | (592   | ) |  |   | 469 |   |  |   | (123 | )
|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  
|                                   |  |                                           |       
|Interest-bearing liabilities       |  |                                           |        |   |  |   |     |   |  |   |      |  
|Interest expense:                  |  |                                           |        |   |  |   |     |   |  |   |      |  
|Deposits(4)                        |  |                                           | (1,004 | ) |  |   | 360 |   |  |   | (644 | )
|Federal Home Loan Bank advances    |  |                                           | (117   | ) |  |   | 6   |   |  |   | (111 | )
|Subordinated debt                  |  |                                           | (68    | ) |  |   |    |   |  |   | (68  | )
|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  
|Total interest-bearing liabilities |  |                                           | (1,189 | ) |  |   | 366 |   |  |   | (823 | )
|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  
|Change in net interest income(3)   |  | $                                         | 597    |   |  | $ | 103 |   |  | $ | 700  |  
|                                   |  |                                           |        |   |  |   |     |   |  |   |      |  



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

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

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

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

Provision for Loan Losses. The Companys provision for loan losses increased $355,000 for the three months ended March 31, 2009. The higher
provision in 2009 related to increases in nonperforming loans and charge-offs, which continue to be impacted by adverse market conditions. While the Company has no direct exposure to sub-prime mortgages, declining economic conditions have negatively
impacted the residential and commercial construction markets and contributed to the decrease in credit quality for commercial loans. At March 31, 2009, two commercial construction relationships accounted for $4.6 million of nonperforming loans
and $364,000 of specific reserves. Net loan charge-offs were $1.3 million for the three months ended March 31, 2009, compared to net loan charge-offs of $82,000 for the three months ended March 31, 2008, primarily due to a $1.0 million
charge-off of a commercial construction loan with a previously recorded specific reserve.



26



---

##### Table of Contents

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



|                                                              |  |                              |       |   |      |   |       |              |  |   |               |   |  |       |   
|------------------------------------------------------------- |  | ---------------------------- | ----- | - | ---- | - | ----- | ------------ |  | - | ------------- | - |  | ----- | --
|                                                              |  | Three Months Ended March 31, |      
|(Dollars in Thousands)                                        |  | 2009                         |       |   | 2008 |   |       | DollarChange |  |   | PercentChange |  
|Service fees                                                  |  | $                            | 1,191 |   |      | $ | 1,285 |              |  | $ | (94           | ) |  | (7.3  | )%
|Wealth management fees                                        |  |                              | 958   |   |      |   | 971   |              |  |   | (13           | ) |  | (1.3  | ) 
|Increase in cash surrender value of bank-owned life insurance |  |                              | 73    |   |      |   | 75    |              |  |   | (2            | ) |  | (2.7  | ) 
|Net gain on sale of securities                                |  |                              | 137   |   |      |   | 110   |              |  |   | 27            |   |  | 24.5  |   
|Impairment loss on securities                                 |  |                              | (150  | ) |      |   |      |              |  |   | (150          | ) |  | N/A   |   
|Net gain on sale of loans                                     |  |                              | 191   |   |      |   | 59    |              |  |   | 132           |   |  | 223.7 |   
|Net gain on sale of equipment                                 |  |                              | 104   |   |      |   |      |              |  |   | 104           |   |  | N/A   |   
|Other                                                         |  |                              | (323  | ) |      |   | (35   | )            |  |   | (288          | ) |  | 822.9 |   
|                                                              |  |                              |       |   |      |   |       |              |  |   |               |   |  |       |   
|Total noninterest income                                      |  | $                            | 2,181 |   |      | $ | 2,465 |              |  | $ | (284          | ) |  | (11.5 | )%
|                                                              |  |                              |       |   |      |   |       |              |  |   |               |   |  |       |   

Noninterest income was $2.5 million for the quarters ended March 31, 2009 and 2008. For the quarter ended
March 31, 2009, the Company reported net gains on the sale of loans of $191,000 resulting from the sale of $15.0 million of residential mortgage loans, compared to net gains on the sale of loans of $59,000 resulting from the sale of $5.0
million of residential mortgage loans for the same period in 2008. Service fees decreased $94,000 as a result of a decrease in overdraft charges on certain deposit products. The increase of $27,000 on the sale of primarily mortgage-backed securities
was offset by other-than-temporary impairment charges on two pooled trust preferred securities totaling $150,000. During the first quarter of 2009, the Company reported a gain of $104,000 on the sale of equipment in connection with the sale of the
Gales Ferry, Connecticut branch office in January 2009. Other noninterest income for 2009 includes impairment charges of $336,000 that were recorded to reduce the carrying value of the Banks investment in two small business investment company
limited partnerships.

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



|                                                 |  |                              |       |      |   |              |  |   |               |   |  |       |  
|------------------------------------------------ |  | ---------------------------- | ----- | ---- | - | ------------ |  | - | ------------- | - |  | ----- | -
|                                                 |  | Three Months Ended March 31, |      
|(Dollars in Thousands)                           |  | 2009                         |       | 2008 |   | DollarChange |  |   | PercentChange |  
|Salaries and employee benefits                   |  | $                            | 4,279 |      | $ | 4,000        |  | $ | 279           |   |  | 7.0   | %
|Occupancy and equipment                          |  |                              | 1,455 |      |   | 1,401        |  |   | 54            |   |  | 3.9   |  
|Computer and electronic banking services         |  |                              | 791   |      |   | 721          |  |   | 70            |   |  | 9.7   |  
|Outside professional services                    |  |                              | 220   |      |   | 203          |  |   | 17            |   |  | 8.4   |  
|Marketing and advertising                        |  |                              | 208   |      |   | 197          |  |   | 11            |   |  | 5.6   |  
|Supplies and printing                            |  |                              | 151   |      |   | 175          |  |   | (24           | ) |  | (13.7 | )
|FDIC deposit insurance and regulatory assessment |  |                              | 182   |      |   | 65           |  |   | 117           |   |  | 180.0 |  
|Other                                            |  |                              | 633   |      |   | 509          |  |   | 124           |   |  | 24.4  |  
|                                                 |  |                              |       |      |   |              |  |   |               |   |  |       |  
|Total noninterest expenses                       |  | $                            | 7,919 |      | $ | 7,271        |  | $ | 648           |   |  | 8.9   | %
|                                                 |  |                              |       |      |   |              |  |   |               |   |  |       |  

Noninterest expenses increased $921,000 for the quarter ended March 31, 2009 compared to the same period in
2008, primarily due to increases in salaries and benefits, impairment charges on other investments, FDIC assessment and computer and electronic banking services. Compensation costs increased as a result of additional salaries and benefits, loan
origination commissions and related payroll taxes. Loan origination commissions increased due to higher residential mortgage volume related to a decrease in market interest rates. The increase in the 2009 FDIC assessment was attributable to both the
expiration of credits during 2008 and an increase in the assessment rate for 2009. The FDIC finalized a ruling in December 2008 that raised the assessment rates uniformly by 7 basis points for the first quarter of 2009 assessment. Computer and
electronic banking services expense rose as a result of increased telecommunication costs and transaction activity.



27



---

##### Table of Contents

Income Tax Provision. For the three months ended March 31, 2009, the Companys income tax expense
decreased $188,000 due to lower pre-tax income. The effective tax rate for the three months ended March 31, 2009 and 2008 was 31.7% and 32.0%, respectively.

Liquidity and Capital Resources

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

The Companys most liquid assets are cash and cash equivalents. The levels of these assets depend on the Companys operating, financing, lending and investing
activities during any given period. At March 31, 2009, cash and cash equivalents totaled $37.1 million, which included interest-bearing deposits and federal funds sold of $24.1 million.

Securities classified as available for sale, which provide additional sources of liquidity, totaled $154.5 million at March 31, 2009. In addition, at March 31,
2009, the Company had a potential borrowing capacity of $207.6 million from the Federal Home Loan Bank, which included overnight lines of credit of $10.0 million. At March 31, 2009, the Company had advances outstanding of $137.6 million and no
overnight advances outstanding. The Company believes that its liquid assets combined with the available line from the Federal Home Loan Bank provide adequate liquidity to meet its current financial obligations.

The Companys primary investing activities are the origination of loans, the purchase of securities and loans and the sale of loan. For the three months ended
March 31, 2009, the Company originated $44.3 million of loans and purchased $18.8 million of securities and $14.9 million of loans. For the twelve months ended December 31, 2008, the Company originated $141.6 million of loans and purchased
$100.8 million of securities and $12.3 million of loans. The Company sold $15.0 million of residential mortgage loans during the three months ended March 31, 2009 compared to $14.2 million for the twelve months ended December 31, 2008.

Financing activities consist primarily of activity in deposit accounts and in Federal Home Loan Bank advances. The Company utilizes Federal Home
Loan Bank borrowings and capital and deposits received through the issuance of trust preferred securities and branch acquisitions to fund asset growth. The Company experienced a net increase in total deposits, including mortgagors and
investors escrow accounts, of $13.9 million and $72.5 million for the three months ended March 31, 2009 and for the year ended December 31, 2008, respectively. Certificates of deposit due within one year of March 31, 2009
totaled $173.3 million, or 27.2%, of total deposits. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by the Company and its local competitors and other factors. The Company generally manages
the pricing of its deposits to be competitive and to increase core deposits and commercial banking relationships. Occasionally, the Company offers promotional rates on certain deposit products to attract deposits. The Company experienced a net
decrease of $2.0 million in Federal Home Loan Bank advances for the three months ended March 31, 2009 and for the year ended December 31, 2008. For the three months ended March 31, 2009, the Company did not repurchase shares of the
Companys common stock. Additional discussion about the Companys liquidity and capital resources is contained in Item 7 in the Companys 2008 Annual Report on Form 10-K.



28



---

##### Table of Contents

Payments Due Under Contractual Obligations

Information relating to payments due under contractual obligations is presented in the Companys Form 10-K for the year ended December 31, 2008. There were no material changes in the Companys payments
due under contractual obligations between December 31, 2008 and March 31, 2009.

Off-Balance Sheet Arrangements

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

The contractual amount of commitments to extend credit represent the
amounts of potential accounting loss should the contract be fully drawn upon, the customer defaults and the value of any existing collateral becomes worthless. The Company uses the same credit policies in making commitments and conditional
obligations as it does for on-balance sheet instruments. Financial instruments whose contract amounts represent credit risk at March 31, 2009 and December 31, 2008 are as follows:



|                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |        |                  |   |       
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------ | ---------------- | - | ------
|(Dollars in Thousands)                                                                                                                                                                                                                                                                                                                                                                            |  | March 31,2009 |        | December 31,2008
|Commitments to extend credit:(1)                                                                                                                                                                                                                                                                                                                                                                  |  |               |        |                  |   |       
|Future loan commitments                                                                                                                                                                                                                                                                                                                                                                           |  | $             | 6,351  |                  | $ | 5,386 
|Undisbursed construction loans                                                                                                                                                                                                                                                                                                                                                                    |  |               | 15,640 |                  |   | 19,840
|Undisbursed home equity lines of credit                                                                                                                                                                                                                                                                                                                                                           |  |               | 18,105 |                  |   | 18,327
|Undisbursed commercial lines of credit                                                                                                                                                                                                                                                                                                                                                            |  |               | 12,310 |                  |   | 13,507
|Overdraft protection lines                                                                                                                                                                                                                                                                                                                                                                        |  |               | 1,472  |                  |   | 1,434 
|Standby letters of credit(2)                                                                                                                                                                                                                                                                                                                                                                      |  |               | 781    |                  |   | 710   
|                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |        |                  |   |       
|Total commitments                                                                                                                                                                                                                                                                                                                                                                                 |  | $             | 54,659 |                  | $ | 59,204
|                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |        |                  |   |       
|(1)Commitments to extend credit are agreements to lend to a customer as
long as there is no violation of any condition established in the contract. Commitments may require payment of a fee and generally have fixed expiration dates or other termination clauses. (2)Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.

In 1998, the Bank became a limited partner in a Small Business Investment Corporation (SBIC) and
committed to contribute capital of $1.0 million in the limited partnership. At March 31, 2009, the Banks remaining off-balance sheet commitment for the capital investment was $194,000. In 2007, the Bank became a limited partner in a
second SBIC and committed to contribute capital of $1.0 million in the limited partnership. At March 31, 2009, the Banks remaining off-balance sheet commitment for the capital investment in the second SBIC was $622,000.

At March 31, 2009, the Bank had outstanding commitments to purchase $5.8 million in guaranteed USDA and SBA loans.

For the three months ended March 31, 2009, with the exception of the aforementioned commitments, the Company
did not engage in any additional off-balance sheet transactions reasonably likely to have a material effect on the Companys financial condition, results of operations or cash flows. See Notes 5 and 11 to the consolidated financial
statements contained in the Companys 2008 Annual Report on Form 10-K.



29



---

##### Table of Contents

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

Not applicable as the Company is a smaller reporting company.



|Item 4(T). | Controls and Procedures.
|---------- | ------------------------

The Companys management,
including the Companys principal executive officer and principal financial officer, have evaluated the effectiveness of the Companys disclosure controls and procedures, as such term is defined in Rule 13a-15(e) promulgated
under the Securities Exchange Act of 1934, as amended, (the Exchange Act). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report,
the Companys disclosure controls and procedures were effective for ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission
(1) is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and (2) is accumulated and communicated to the Companys management, including its principal executive officer and
principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. No changes in the Companys internal control over financial reporting occurred during the quarter ended March 31, 2009 that have
materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II. OTHER INFORMATION



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

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



|Item 1A. | Risk Factors.
|-------- | -------------

There are no material changes from the risk
factors set forth under Part I, Item 1A. Risk Factors in the Companys Annual Report on Form 10-K for the year ended December 31, 2008, which could materially and adversely affect the Companys business, financial
condition or future results. The risks described in the Companys Annual Report on Form 10-K are not the only risks that the Company faces. Additional risks and uncertainties not currently known to the Company or that the Company currently
deems to be immaterial also may materially adversely affect the Companys business, financial condition and/or operating results.



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

The Company did not repurchase equity securities during the three months ended March 31, 2009. On February 20, 2008, the Company announced that the Board of Directors had approved a stock repurchase program authorizing the Company
to repurchase up to 596,000 shares of the Companys common stock. The maximum number of shares that may yet be purchased under the Companys stock repurchase program are 460,695. The repurchase program will continue until it is completed
or terminated by the Companys Board of Directors.



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

None.



30



---

##### Table of Contents

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

None.



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

None.



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



|     |  |                                                                  
|---- |  | -----------------------------------------------------------------
|3.1  |  | Charter of SI Financial Group, Inc.(1)                           
|3.2  |  | Bylaws of SI Financial Group, Inc.(2)                            
|4.0  |  | Specimen Stock Certificate of SI Financial Group, Inc.(1)        
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|31.2 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|32.0 |  | 18 U.S.C. Section 1350 Certifications                            



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

|(2) | Incorporated by reference into this document from the Exhibits filed with the Companys Form 8-K, filed with the
Securities and Exchange Commission on May 8, 2008.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

SIGNATURES

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



|                   |  |  |  |                                                                
|------------------ |  |  |  | ---------------------------------------------------------------
|                   |  |  |  | SI FINANCIAL GROUP, INC.                                       
|                   |  | 
|Date: May 13, 2009 |  |  |  | /s/ Rheo A. Brouillard                                         
|                   |  |  |  | Rheo A. Brouillard                                             
|                   |  |  |  | President and Chief Executive Officer                          
|                   |  |  |  | (principal executive officer)                                  
|                   |  | 
|Date: May 13, 2009 |  |  |  | /s/ Brian J. Hull                                              
|                   |  |  |  | Brian J. Hull                                                  
|                   |  |  |  | Executive Vice President, Treasurer and Chief Financial Officer
|                   |  |  |  | (principal financial and accounting officer)                   



32