##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





(Mark One)

|x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2011

OR



| ̈ | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number 000-52947





United Financial Bancorp, Inc.

(Exact name of registrant as specified in its charter)







|                                                              |  |                                       
|------------------------------------------------------------- |  | --------------------------------------
|Maryland                                                      |  | 74-3242562                            
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification Number)

95 Elm Street, West Springfield, Massachusetts 01089

(Address of
principal executive offices)

Registrants telephone number, including area code: (413) 787-1700





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 (§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 definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

Common stock, $0.01 par value

16,103,831 shares outstanding as of May 3, 2011









---

##### Table of Contents

United Financial Bancorp, Inc.

INDEX



|                              |  |                                                                                                                                |    |  |    | 
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------ | -- |  | -- | 
|                              |  | Page                                                                                                                           |   
|                              | 
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                |    | 
|                              |  |                                                                                                                               
|Item 1.                       |  | Financial Statements                                                                                                           |    |  |    | 
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of ConditionMarch 31, 2011 (unaudited) and December 31, 2010                                           |    |  | 1  | 
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of EarningsThree Months Ended March 31, 2011 and 2010 (unaudited)                                      |    |  | 2  | 
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of Stockholders Equity and Comprehensive IncomeThree Months Ended March 31, 2011 and 2010 (unaudited) |    |  | 3  | 
|                              |  |                                                                                                                               
|                              |  | Consolidated Statements of Cash FlowsThree Months Ended March 31, 2011 and 2010 (unaudited)                                    |    |  | 4  | 
|                              |  |                                                                                                                               
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                                           |    |  | 6  | 
|                              |  |                                                                                                                               
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                          |    |  | 23 | 
|                              |  |                                                                                                                               
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                     |    |  | 33 | 
|                              |  |                                                                                                                               
|Item 4.                       |  | Controls and Procedures                                                                                                        |    |  | 33 | 
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                |    | 
|                              |  |                                                                                                                               
|Item 1.                       |  | Legal Proceedings                                                                                                              |    |  | 34 | 
|                              |  |                                                                                                                               
|Item 1A.                      |  | Risk Factors                                                                                                                   |    |  | 34 | 
|                              |  |                                                                                                                               
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                    |    |  | 34 | 
|                              |  |                                                                                                                               
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                |    |  | 35 | 
|                              |  |                                                                                                                               
|Item 4.                       |  | [Removed and Reserved]                                                                                                         |    |  | 35 | 
|                              |  |                                                                                                                               
|Item 5.                       |  | Other Information                                                                                                              |    |  | 35 | 
|                              |  |                                                                                                                               
|Item 6.                       |  | Exhibits                                                                                                                       |    |  | 35 | 
|                              | 
|SIGNATURES                    |  |                                                                                                                                | 36 | 



---

##### Table of Contents

|PART I. | FINANCIAL INFORMATION
|------- | ---------------------

|ITEM 1. | Financial Statements
|------- | --------------------

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in thousands, except per share amounts)





|                                                                                                                                         |  |               |           |   |                  |   |           |  
|---------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                         |  | March 31,2011 |           |   | December 31,2010 |  
|                                                                                                                                         |  | (unaudited)   |           |   | (audited)        |  
|ASSETS                                                                                                                                   |  |               |           |   |                  |   |           |  
|Cash and due from banks                                                                                                                  |  | $             | 15,281    |   |                  | $ | 10,157    |  
|Interest-bearing deposits                                                                                                                |  |               | 57,258    |   |                  |   | 72,912    |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|Total cash and cash equivalents                                                                                                          |  |               | 72,539    |   |                  |   | 83,069    |  
|                                                                                                                                         |  |              
|Securities available for sale, at fair value                                                                                             |  |               | 214,430   |   |                  |   | 205,852   |  
|Securities held to maturity, at amortized cost (fair value of $124,814 at March 31, 2011 and $132,026 at December 31,
2010)              |  |               | 125,179   |   |                  |   | 132,475   |  
|Loans held for sale                                                                                                                      |  |               | 583       |   |                  |   |          |  
|Loans, net of allowance for loan losses of $10,468 at March 31, 2011 and $9,987 at December 31, 2010                                     |  |               | 1,088,576 |   |                  |   | 1,066,197 |  
|Other real estate owned                                                                                                                  |  |               | 1,480     |   |                  |   | 1,536     |  
|Accrued interest receivable                                                                                                              |  |               | 4,976     |   |                  |   | 4,905     |  
|Deferred tax asset, net                                                                                                                  |  |               | 10,821    |   |                  |   | 11,029    |  
|Stock in the Federal Home Loan Bank of Boston                                                                                            |  |               | 15,365    |   |                  |   | 15,365    |  
|Banking premises and equipment, net                                                                                                      |  |               | 15,746    |   |                  |   | 15,565    |  
|Bank-owned life insurance                                                                                                                |  |               | 29,474    |   |                  |   | 29,180    |  
|Goodwill                                                                                                                                 |  |               | 8,192     |   |                  |   | 8,192     |  
|Other assets                                                                                                                             |  |               | 12,364    |   |                  |   | 11,512    |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|TOTAL ASSETS                                                                                                                             |  | $             | 1,599,725 |   |                  | $ | 1,584,877 |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|                                                                                                                                         |  |              
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                     |  |               |           |   |                  |   |           |  
|Liabilities:                                                                                                                             |  |               |           |   |                  |   |           |  
|Deposits:                                                                                                                                |  |               |           |   |                  |   |           |  
|Interest-bearing                                                                                                                         |  | $             | 992,703   |   |                  | $ | 967,305   |  
|Non-interest-bearing                                                                                                                     |  |               | 181,208   |   |                  |   | 175,996   |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|Total deposits                                                                                                                           |  |               | 1,173,911 |   |                  |   | 1,143,301 |  
|Short-term borrowings                                                                                                                    |  |               | 18,900    |   |                  |   | 21,029    |  
|Long-term debt                                                                                                                           |  |               | 161,461   |   |                  |   | 173,307   |  
|Subordinated debentures                                                                                                                  |  |               | 5,471     |   |                  |   | 5,448     |  
|Escrow funds held for borrowers                                                                                                          |  |               | 2,194     |   |                  |   | 1,899     |  
|Due to broker                                                                                                                            |  |               |          |   |                  |   | 3,002     |  
|Capitalized lease obligations                                                                                                            |  |               | 4,978     |   |                  |   | 5,011     |  
|Accrued expenses and other liabilities                                                                                                   |  |               | 8,758     |   |                  |   | 9,304     |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|Total liabilities                                                                                                                        |  |               | 1,375,673 |   |                  |   | 1,362,301 |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|Stockholders equity:                                                                                                                    |  |               |           |   |                  |   |           |  
|Preferred stock, par value $0.01 per share, authorized 50,000,000 shares; none issued                                                    |  |               |          |   |                  |   |          |  
|Common stock, par value $0.01 per share, authorized 100,000,000 shares; 18,706,933 shares issued at March 31, 2011 and
December 31, 2010 |  |               | 187       |   |                  |   | 187       |  
|Paid-in capital                                                                                                                          |  |               | 180,926   |   |                  |   | 180,322   |  
|Retained earnings                                                                                                                        |  |               | 84,128    |   |                  |   | 82,899    |  
|Unearned compensation                                                                                                                    |  |               | (10,578   | ) |                  |   | (10,750   | )
|Treasury stock, at cost (2,610,898 shares at March 31, 2011 and 2,597,827 shares at December 31, 2010)                                   |  |               | (35,123   | ) |                  |   | (34,940   | )
|Accumulated other comprehensive income, net of taxes                                                                                     |  |               | 4,512     |   |                  |   | 4,858     |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|Total stockholders equity                                                                                                               |  |               | 224,052   |   |                  |   | 222,576   |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                               |  | $             | 1,599,725 |   |                  | $ | 1,584,877 |  
|                                                                                                                                         |  |               |           |   |                  |   |           |  

See notes to unaudited consolidated financial statements



1



---

##### Table of Contents

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF EARNINGS (unaudited)

(Dollars in thousands, except per share amounts)





|                                                     |  |                              |            |  |      |   |            |  
|---------------------------------------------------- |  | ---------------------------- | ---------- |  | ---- | - | ---------- | -
|                                                     |  | Three Months Ended March 31, |           
|                                                     |  | 2011                         |            |  | 2010 |  
|Interest and dividend income:                        |  |                              |            |  |      |   |            |  
|Loans                                                |  | $                            | 14,487     |  |      | $ | 15,457     |  
|Investments                                          |  |                              | 3,191      |  |      |   | 3,292      |  
|Other interest-earning assets                        |  |                              | 40         |  |      |   | 8          |  
|                                                     |  |                              |            |  |      |   |            |  
|Total interest and dividend income                   |  |                              | 17,718     |  |      |   | 18,757     |  
|                                                     |  |                             
|Interest expense:                                    |  |                              |            |  |      |   |            |  
|Deposits                                             |  |                              | 3,297      |  |      |   | 3,375      |  
|Short-term borrowings                                |  |                              | 37         |  |      |   | 105        |  
|Long-term debt                                       |  |                              | 1,593      |  |      |   | 1,781      |  
|                                                     |  |                              |            |  |      |   |            |  
|Total interest expense                               |  |                              | 4,927      |  |      |   | 5,261      |  
|                                                     |  |                             
|Net interest income before provision for loan losses |  |                              | 12,791     |  |      |   | 13,496     |  
|                                                     |  |                             
|Provision for loan losses                            |  |                              | 808        |  |      |   | 733        |  
|                                                     |  |                              |            |  |      |   |            |  
|                                                     |  |                             
|Net interest income after provision for loan losses  |  |                              | 11,983     |  |      |   | 12,763     |  
|                                                     |  |                             
|Non-interest income:                                 |  |                              |            |  |      |   |            |  
|Fee income on depositors accounts                   |  |                              | 1,292      |  |      |   | 1,371      |  
|Net gain on sale of loans                            |  |                              | 23         |  |      |   | 88         |  
|Net gain on sale of securities                       |  |                              | 1          |  |      |   |           |  
|Impairment charge on security                        |  |                              |           |  |      |   | (145       | )
|Wealth management income                             |  |                              | 240        |  |      |   | 138        |  
|Income from bank-owned life insurance                |  |                              | 331        |  |      |   | 346        |  
|Other income                                         |  |                              | 262        |  |      |   | 239        |  
|                                                     |  |                              |            |  |      |   |            |  
|Total non-interest income                            |  |                              | 2,149      |  |      |   | 2,037      |  
|                                                     |  |                             
|Non-interest expense:                                |  |                              |            |  |      |   |            |  
|Salaries and benefits                                |  |                              | 6,269      |  |      |   | 6,078      |  
|Occupancy expenses                                   |  |                              | 844        |  |      |   | 927        |  
|Marketing expenses                                   |  |                              | 447        |  |      |   | 560        |  
|Data processing expenses                             |  |                              | 988        |  |      |   | 1,067      |  
|Professional fees                                    |  |                              | 661        |  |      |   | 541        |  
|Merger related expenses                              |  |                              |           |  |      |   | 979        |  
|FDIC insurance assessments                           |  |                              | 330        |  |      |   | 415        |  
|Other expenses                                       |  |                              | 1,401      |  |      |   | 1,451      |  
|                                                     |  |                              |            |  |      |   |            |  
|Total non-interest expense                           |  |                              | 10,940     |  |      |   | 12,018     |  
|                                                     |  |                             
|Income before income taxes                           |  |                              | 3,192      |  |      |   | 2,782      |  
|                                                     |  |                             
|Income tax expense                                   |  |                              | 763        |  |      |   | 1,031      |  
|                                                     |  |                              |            |  |      |   |            |  
|                                                     |  |                             
|Net income                                           |  | $                            | 2,429      |  |      | $ | 1,751      |  
|                                                     |  |                              |            |  |      |   |            |  
|                                                     |  |                             
|Earnings per share:                                  |  |                              |            |  |      |   |            |  
|Basic                                                |  | $                            | 0.16       |  |      | $ | 0.11       |  
|Diluted                                              |  | $                            | 0.16       |  |      | $ | 0.11       |  
|                                                     |  |                             
|Weighted average shares outstanding:                 |  |                              |            |  |      |   |            |  
|Basic                                                |  |                              | 15,014,143 |  |      |   | 15,618,540 |  
|Diluted                                              |  |                              | 15,258,574 |  |      |   | 15,662,592 |  
|                                                     |  |                             
|Dividends paid per share                             |  | $                            | 0.08       |  |      | $ | 0.07       |  

See notes to unaudited
consolidated financial statements.



2



---

##### Table of Contents

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY AND

COMPREHENSIVE INCOME (unaudited)

FOR THE THREE MONTHS ENDED MARCH 31, 2011 and
2010

(Dollars in thousands, except per share amounts)





|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|------------------------------------------------------------------------ |  | ----------------------- | ---------- | - | ----------- | - | --- | -------------- |  | - | ---------------- | - |  | -------------------- | ------ | - | ------------- | - | ------- | ------------------------------------------ |  | - | ------- | - |  | - | ----- | - |  | - | ------- | -
|                                                                         |  | CommonSharesOutstanding |            |   | CommonStock |   |     | Paid-InCapital |  |   | RetainedEarnings |   |  | UnearnedCompensation |        |   | TreasuryStock |   |         | AccumulatedOtherComprehensiveIncome (Loss) |  |   | Total   |  
|Balances at December 31, 2009                                            |  |                         | 16,838,598 |   |             | $ | 187 |                |  | $ | 178,666          |   |  | $                    | 77,456 |   |               | $ | (11,441 | )                                          |  | $ | (24,980 | ) |  | $ | 5,358 |   |  | $ | 225,246 |  
|Prior service costs on pension and other post retirement benefit plans   |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   | (472  | ) |  |   | (472    | )
|                                                                         |  |                         |            |   |             |   |     |               
|Net income                                                               |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      | 1,751  |   |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | 1,751   |  
|Other comprehensive income                                               |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   | 91    |   |  |   | 91      |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|Total comprehensive income                                               |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   | 1,842   |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|                                                                         |  |                         |            |   |             |   |     |               
|Cash dividends paid ($0.07 per share)                                    |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      | (1,090 | ) |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | (1,090  | )
|Treasury stock purchases                                                 |  |                         | (164,338   | ) |             |   |    |                |  |   |                 |   |  |                      |       |   |               |   |        |                                            |  |   | (2,124  | ) |  |   |      |   |  |   | (2,124  | )
|Reissuance of treasury shares in connection with restricted stock grants |  |                         | 69,702     |   |             |   |    |                |  |   | (901             | ) |  |                      |       |   |               |   |        |                                            |  |   | 901     |   |  |   |      |   |  |   |        |  
|Stock-based compensation                                                 |  |                         |           |   |             |   |    |                |  |   | 591              |   |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | 591     |  
|ESOP shares committed to be released                                     |  |                         |           |   |             |   |    |                |  |   | 66               |   |  |                      |       |   |               |   | 173     |                                            |  |   |        |   |  |   |      |   |  |   | 239     |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|Balances at March 31, 2010                                               |  |                         | 16,743,962 |   |             | $ | 187 |                |  | $ | 178,422          |   |  | $                    | 78,117 |   |               | $ | (11,268 | )                                          |  | $ | (26,203 | ) |  | $ | 4,977 |   |  | $ | 224,232 |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|                                                                         |  |                         |            |   |             |   |     |               
|Balances at December 31, 2010                                            |  |                         | 16,109,106 |   |             | $ | 187 |                |  | $ | 180,322          |   |  | $                    | 82,899 |   |               | $ | (10,750 | )                                          |  | $ | (34,940 | ) |  | $ | 4,858 |   |  | $ | 222,576 |  
|Net income                                                               |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      | 2,429  |   |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | 2,429   |  
|Other comprehensive loss                                                 |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   | (346  | ) |  |   | (346    | )
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|Total comprehensive income                                               |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   | 2,083   |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|                                                                         |  |                         |            |   |             |   |     |               
|Cash dividends paid ($0.08 per share)                                    |  |                         |           |   |             |   |    |                |  |   |                 |   |  |                      | (1,200 | ) |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | (1,200  | )
|Treasury stock purchases                                                 |  |                         | (13,896    | ) |             |   |    |                |  |   |                 |   |  |                      |       |   |               |   |        |                                            |  |   | (195    | ) |  |   |      |   |  |   | (195    | )
|Tax withheld on options exercised                                        |  |                         |           |   |             |   |    |                |  |   | (7               | ) |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | (7      | )
|Reissuance of treasury shares in connection with restricted stock grants |  |                         | 825        |   |             |   |    |                |  |   | (12              | ) |  |                      |       |   |               |   |        |                                            |  |   | 12      |   |  |   |      |   |  |   |        |  
|Stock-based compensation                                                 |  |                         |           |   |             |   |    |                |  |   | 526              |   |  |                      |       |   |               |   |        |                                            |  |   |        |   |  |   |      |   |  |   | 526     |  
|ESOP shares committed to be released                                     |  |                         |           |   |             |   |    |                |  |   | 97               |   |  |                      |       |   |               |   | 172     |                                            |  |   |        |   |  |   |      |   |  |   | 269     |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  
|Balances at March 31, 2011                                               |  |                         | 16,096,035 |   |             | $ | 187 |                |  | $ | 180,926          |   |  | $                    | 84,128 |   |               | $ | (10,578 | )                                          |  | $ | (35,123 | ) |  | $ | 4,512 |   |  | $ | 224,052 |  
|                                                                         |  |                         |            |   |             |   |     |                |  |   |                  |   |  |                      |        |   |               |   |         |                                            |  |   |         |   |  |   |       |   |  |   |         |  



The components of other
comprehensive (loss) income and related tax effects are as follows:



|                                                                    |  |                              |      |   |      |   |     |  
|------------------------------------------------------------------- |  | ---------------------------- | ---- | - | ---- | - | --- | -
|                                                                    |  | Three Months Ended March 31, |     
|                                                                    |  | 2011                         |      |   | 2010 |  
|Change in unrealized holding gains on available-for-sale securities |  | $                            | (553 | ) |      | $ | 27  |  
|Reclassification adjustment for (gains) losses realized in income   |  |                              | (1   | ) |      |   | 145 |  
|                                                                    |  |                              |      |   |      |   |     |  
|Net change in unrealized gains                                      |  |                              | (554 | ) |      |   | 172 |  
|Tax effect                                                          |  |                              | 208  |   |      |   | (81 | )
|                                                                    |  |                              |      |   |      |   |     |  
|Other comprehensive (loss) income                                   |  | $                            | (346 | ) |      | $ | 91  |  
|                                                                    |  |                              |      |   |      |   |     |  

See notes to unaudited consolidated financial statements.



3



---

##### Table of Contents

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

FOR THE THREE MONTHS ENDED MARCH 31, 2011 and 2010

(Dollars in thousands)





|                                                                                            |  |      |         |   |      |   |         |  
|------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                            |  | 2011 |         |   | 2010 |  
|Cash flows from operating activities:                                                       |  |      |         |   |      |   |         |  
|Net income                                                                                  |  | $    | 2,429   |   |      | $ | 1,751   |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |      |         |   |      |   |         |  
|Provision for loan losses                                                                   |  |      | 808     |   |      |   | 733     |  
|ESOP expense                                                                                |  |      | 269     |   |      |   | 239     |  
|Stock-based compensation                                                                    |  |      | 526     |   |      |   | 591     |  
|Amortization of premiums and discounts                                                      |  |      | 392     |   |      |   | 273     |  
|Depreciation and amortization                                                               |  |      | 135     |   |      |   | 360     |  
|Amortization of intangible assets                                                           |  |      | 26      |   |      |   | 28      |  
|Net loss (gain) on sale of other real estate owned                                          |  |      | 11      |   |      |   | (23     | )
|Impairment charges on securities                                                            |  |      |        |   |      |   | 145     |  
|Net gain on sale of securities                                                              |  |      | (1      | ) |      |   |        |  
|Originations of loans held for sale                                                         |  |      | (583    | ) |      |   |        |  
|Loans originated for sale and sold                                                          |  |      | (1,671  | ) |      |   |        |  
|Proceeds from sales of loans held for sale                                                  |  |      | 1,694   |   |      |   |        |  
|Net gain on sale of loans                                                                   |  |      | (23     | ) |      |   | (88     | )
|Net increase in cash surrender value of bank-owned life insurance                           |  |      | (294    | ) |      |   | (317    | )
|Increase in accrued interest receivable                                                     |  |      | (71     | ) |      |   | (72     | )
|Increase in other assets                                                                    |  |      | (462    | ) |      |   | (2,792  | )
|Decrease in accrued expenses and other liabilities                                          |  |      | (480    | ) |      |   | (892    | )
|                                                                                            |  |      |         |   |      |   |         |  
|Net cash provided by (used in) operating activities                                         |  |      | 2,705   |   |      |   | (64     | )
|                                                                                            |  |     
|Cash flows from investing activities:                                                       |  |      |         |   |      |   |         |  
|Purchases of securities available for sale                                                  |  |      | (34,204 | ) |      |   |        |  
|Proceeds from maturities, calls and principal repayments of securities available for sale   |  |      | 21,986  |   |      |   | 18,303  |  
|Purchases of securities held to maturity                                                    |  |      |        |   |      |   | (11,601 | )
|Proceeds from maturities, calls and principal repayments of securities held to maturity     |  |      | 6,989   |   |      |   | 3,134   |  
|Increase in investment in short term time deposits                                          |  |      |        |   |      |   | (4      | )
|Proceeds from sales of other real estate owned                                              |  |      | 210     |   |      |   | 271     |  
|Net loan (originations), (purchases) and principal repayments                               |  |      | (23,352 | ) |      |   | 10,396  |  
|Proceeds from sales of loans                                                                |  |      |        |   |      |   | 9,725   |  
|Purchases of property and equipment                                                         |  |      | (313    | ) |      |   | (230    | )
|                                                                                            |  |      |         |   |      |   |         |  
|Net cash (used in) provided by investing activities                                         |  |      | (28,684 | ) |      |   | 29,994  |  

(Continued)



4



---

##### Table of Contents

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

FOR THE THREE MONTHS ENDED MARCH 31, 2011 and 2010 (Concluded)

(Dollars in
thousands)





|                                                                        |  |      |         |   |      |   |         |  
|----------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                        |  | 2011 |         |   | 2010 |  
|Cash flows from financing activities:                                   |  |      |         |   |      |   |         |  
|Net increase in deposits                                                |  | $    | 30,610  |   |      | $ | 26,265  |  
|Net change in short-term borrowings                                     |  |      | (2,129  | ) |      |   | (35,393 | )
|Repayment of long-term debt                                             |  |      | (11,823 | ) |      |   | (17,862 | )
|Net increase in escrow funds held for borrowers                         |  |      | 295     |   |      |   | 166     |  
|Payments on capitalized lease obligations                               |  |      | (102    | ) |      |   | (102    | )
|Tax withheld on options exercised                                       |  |      | (7      | ) |      |   |        |  
|Treasury stock purchases                                                |  |      | (195    | ) |      |   | (2,124  | )
|Cash dividends paid                                                     |  |      | (1,200  | ) |      |   | (1,090  | )
|                                                                        |  |      |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                     |  |      | 15,449  |   |      |   | (30,140 | )
|                                                                        |  |      |         |   |      |   |         |  
|Decrease in cash and cash equivalents                                   |  |      | (10,530 | ) |      |   | (210    | )
|Cash and cash equivalents at beginning of period                        |  |      | 83,069  |   |      |   | 21,877  |  
|                                                                        |  |      |         |   |      |   |         |  
|Cash and cash equivalents at end of period                              |  | $    | 72,539  |   |      | $ | 21,667  |  
|                                                                        |  |      |         |   |      |   |         |  
|                                                                        |  |     
|Supplemental Disclosure of Cash Flow Information:                       |  |      |         |   |      |   |         |  
|Cash paid during the period:                                            |  |      |         |   |      |   |         |  
|Interest on deposits, borrowings and other interest bearing liabilities |  | $    | 5,111   |   |      | $ | 5,983   |  
|Income taxes  net                                                      |  |      | 232     |   |      |   | 41      |  
|Non-cash items:                                                         |  |      |         |   |      |   |         |  
|Transfer of loans to other real estate owned                            |  |      | 165     |   |      |   | 677     |  
|Trade date accounting for securities purchased                          |  |      | (3,002  | ) |      |   |        |  

See notes to unaudited
consolidated financial statements.



5



---

##### Table of Contents

UNITED FINANCIAL BANCORP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2011

Dollars in Thousands (except per share amounts)





NOTE A  BASIS OF PRESENTATION

The consolidated financial statements
include the accounts of United Financial Bancorp, Inc. (United Financial) and its wholly-owned subsidiary, United Bank (the Bank). UCB Securities, Inc. and UCB Securities, Inc. II are subsidiaries of the Bank and are engaged
in buying, selling and holding investment securities. UB Properties, LLC is a subsidiary of the Bank formed to hold real estate assets acquired through foreclosure. All significant intercompany accounts and transactions have been eliminated in
consolidation. These entities are collectively referred to herein as the Company.

The accompanying financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) and with general practices within the banking industry. In the opinion of management, the accompanying
unaudited interim consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, which are necessary for the fair presentation of the Companys financial condition as of March 31, 2011 and the
results of operations for the three months ended March 31, 2011 and 2010. The interim results of operations presented herein are not necessarily indicative of the results to be expected for the entire year or any other period. These financial
statements should be read in conjunction with the consolidated financial statements and the notes thereto for the year ended December 31, 2010 included in the Companys Annual Report on Form 10-K, which was filed with the Securities and
Exchange Commission on March 14, 2011.

NOTE B  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In April 2011, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU)
No. 2011-02, Receivables (Topic 310), A Creditors Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This ASU provides additional guidance and clarification to help creditors in determining whether a
creditor has granted a concession and whether a debtor is experiencing financial difficulties for purposes of determining whether a restructuring constitutes a troubled debt restructuring (TDR). This ASU is effective for the first
interim or annual period beginning on or after June 15, 2011, with retrospective application to the beginning of the annual period of adoption. The measurement of impairment should be done prospectively in the period of adoption for loans that
are newly identified as TDRs upon adoption of this ASU. In addition, the TDR disclosures required by ASU 2010-20, Receivables (Topic 310), Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses
should be provided beginning in the period of adoption of this ASU. The Company will adopt this ASU on July 1, 2011 and is currently evaluating the impact of adoption on its consolidated financial statements.

NOTE C  CRITICAL ACCOUNTING POLICIES

The Securities and Exchange Commission (the SEC) defines critical accounting policies as those that require application of managements most difficult, subjective or complex
judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in future periods. Management believes that the following policies would be considered critical under the SECs
definition:

Allowance for Loan Losses.The allowance for loan losses is the amount estimated by
management as necessary to cover credit losses inherent in the loan portfolio at the balance sheet date. The allowance is established through the provision for loan losses which is charged against income. The methodology for determining the
allowance for loan losses is considered a critical accounting policy by management due to the high degree of judgment involved, the subjectivity of the assumptions utilized and the potential for changes in the economic environment that could result
in adjustments to the amount of the recorded allowance for loan losses.



6



---

##### Table of Contents

Management performs a quarterly evaluation of the adequacy of the allowance for loan losses.
We consider a variety of factors in establishing this estimate including, but not limited to, prior loss experience, current economic conditions, trends in non-performing loans and delinquency rates, the adequacy of the underlying collateral, the
financial strength of the borrower, results of internal loan reviews and other relevant factors. This evaluation is inherently subjective as it requires material estimates by management that may be susceptible to significant change based on changes
in economic and real estate market conditions. The allowance consists of a specific and a general component, as further described below.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that
experience insignificant payment delays and payment shortfalls generally are not classified as impaired.

The Company
periodically may agree to modify the contractual terms of loans. A loan is classified as a troubled debt restructuring (TDR) if the Company, for economic or legal reasons related to the borrowers financial difficulties, grants a
concession to the borrower that it would not otherwise consider. This usually includes a modification of loan terms, such as a reduction of the interest rate to below market terms, capitalizing past due interest or extending the maturity date or a
partial forgiveness of debt. Interest income on restructured loans is returned to accrual status after the borrower demonstrates the ability to pay under the restructured terms through a sustained period of repayment performance, which is generally
six months. All TDRs are initially classified as impaired.

The allowance consists of a specific and a general component, as
further described below.

Specific component.The specific component relates to loans that are classified as impaired.
Impairment is measured on a loan by loan basis for the commercial segment (commercial and industrial, commercial real estate and construction) by either the present value of expected future cash flows discounted at the loans effective interest
rate or the fair value of the collateral if the loan is collateral dependent. A specific allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of the loan. Groups of
smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual loans in the consumer segment (residential real estate, home equity and consumer loans) for impairment
disclosures, unless such loans are subject to a troubled debt restructuring agreement.

General component. The
general component is based on historical loss experience adjusted for qualitative factors stratified by each of the loan classes: commercial and industrial, commercial real estate, construction, residential real estate, home equity and consumer.
Management uses an average of historical losses based on a time frame appropriate to capture relevant loss data for each loan class. This historical loss factor for each loan class is adjusted for the following qualitative factors: the levels/trends
in delinquencies and non-accruals; levels and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of changes in risk selection and underwriting standards and other changes in lending policies, procedures and practices;
experience, ability and depth of lending management and staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. This analysis establishes factors that are applied to each loan
class to determine the amount of the general component of the allowance for loan losses.



7



---

##### Table of Contents

Evaluation of the Investment Portfolio for Other-Than-Temporary Impairment.
The evaluation of the investment portfolio for other-than-temporary impairment is also a critical accounting estimate. On a quarterly basis, we review securities with a decline in fair value below the amortized cost of the investment to determine
whether the decline in fair value is temporary or other than temporary. Declines in the fair value of securities below their cost that are deemed to be other than temporary based on the severity and duration of the impairment are reflected in
earnings as realized losses. In estimating other than temporary impairment losses for held to maturity and available for sale debt securities, impairment is required to be recognized: (1) if we intend to sell the security; (2) if it
is more likely than not that we will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of expected cash flows is not sufficient to recover the entire amortized cost
basis. For all impaired held to maturity and available for sale securities that we intend to sell, or more likely than not will be required to sell, the full amount of the other than temporary impairment is recognized through earnings. For
all other impaired held to maturity or available for sale securities, credit-related other than temporary impairment is recognized through earnings, while non-credit related other than temporary impairment is recognized in other comprehensive
income, net of applicable taxes.

Income Taxes.The Company uses the asset and liability method of accounting
for income taxes in which deferred tax assets and liabilities are established for the temporary differences between the financial reporting basis and the tax basis of the Companys asset and liabilities. The realization of the net deferred tax
asset generally depends upon future levels of taxable income and the existence of prior years taxable income, to which carry back refund claims could be made. A valuation allowance is maintained for deferred tax assets that
management estimates are more likely than not to be unrealizable based on available evidence at the time the estimate is made. Significant management judgment is required in determining income tax expense and deferred tax assets and liabilities. In
determining the valuation allowance, the Company uses historical and forecasted future operating results, based upon approved business plans, including a review of the eligible carryforward periods, tax planning opportunities and other relevant
considerations. These underlying assumptions can change from period to period. For example, tax law changes or variances in future projected operating performance could result in a change in the valuation allowance. Should actual factors and
conditions differ materially from those considered by management, the actual realization of the net deferred tax asset could differ materially from the amounts recorded in the financial statements. If the Company is not able to realize all or part
of its net deferred tax asset in the future, an adjustment to the deferred tax asset valuation allowance would be charged to income tax expense in the period such determination was made.

Goodwill and Identifiable Intangible Assets.Goodwill and identifiable intangible assets are recorded as a result of
business acquisitions and combinations. These assets are evaluated for impairment annually or whenever events or changes in circumstances indicate the carrying value of these assets may not be recoverable. If the carrying amount exceeds fair value,
an impairment charge is recorded to income. The fair value is based on observable market prices, when practicable. Other valuation techniques may be used when market prices are unavailable, including estimated discounted cash flows and market
multiples analyses. These types of analyses contain uncertainties because they require management to make assumptions and to apply judgment to estimate industry economic factors and the profitability of future business strategies. In the event of
future changes in fair value, the Company may be exposed to an impairment charge that could be material.

Fair Valuation
of Financial Instruments.The Company uses fair value measurements to record fair value adjustments to certain financial instruments and to determine fair value disclosures. Trading assets, securities available for sale, and derivative
instruments are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a non-recurring basis, or to establish a loss allowance or write-down based on the fair
value of impaired assets. Further, the notes to financial statements include information about the extent to which fair value is used to measure assets and liabilities, the valuation methodologies used and its impact to earnings. Additionally, for
financial instruments not recorded at fair value, the notes to financial statements disclose the estimate of their fair value. Due to the judgments and uncertainties involved in the estimation process, the estimates could result in materially
different results under different assumptions and conditions.



8



---

##### Table of Contents

NOTE D  EARNINGS PER SHARE

Earnings per share (EPS) have been computed by dividing net income by weighted average shares outstanding before any dilution
and are adjusted to exclude the weighted average number of unallocated shares held by the Banks employee stock ownership plan (the ESOP). Diluted earnings per share have been calculated by dividing net income by weighted average
shares outstanding after giving effect to the potential dilution that could occur if potential common shares were converted into common stock using the treasury stock method because there is no difference under the two-class method.

The calculation of basic and diluted earnings per common share for the periods indicated is presented below.



|                                                         |  |                             |            |  |      |   |            | 
|-------------------------------------------------------- |  | --------------------------- | ---------- |  | ---- | - | ---------- | 
|                                                         |  | Three Months EndedMarch 31, |           
|                                                         |  | 2011                        |            |  | 2010 |  
|Net income                                               |  | $                           | 2,429      |  |      | $ | 1,751      | 
|                                                         |  |                             |            |  |      |   |            | 
|Weighted average common shares applicable to basic EPS   |  |                             | 15,014,143 |  |      |   | 15,618,540 | 
|Effect of dilutive potential common shares (1) (2)       |  |                             | 244,431    |  |      |   | 44,052     | 
|                                                         |  |                             |            |  |      |   |            | 
|Weighted average common shares applicable to diluted EPS |  |                             | 15,258,574 |  |      |   | 15,662,592 | 
|                                                         |  |                             |            |  |      |   |            | 
|                                                         |  |                            
|Earnings per share:                                      |  |                             |            |  |      |   |            | 
|Basic                                                    |  | $                           | 0.16       |  |      | $ | 0.11       | 
|Diluted                                                  |  | $                           | 0.16       |  |      | $ | 0.11       | 



|(1) | Options to purchase 308,615 and 339,109 shares for three months ended March 31, 2011 and 2010, respectively, were outstanding but not included in the computation
of earnings per share because they were anti-dilutive.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes incremental shares related to dilutive stock options.
|--- | --------------------------------------------------------------



9



---

##### Table of Contents

NOTE E  INVESTMENT SECURITIES

The amortized cost and fair value of securities classified as available for sale and held to maturity are as follows:



|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|-------------------------------------------------------------------------- |  | --------- | ------- |  | ---------- | - | ----- | ------ |  | - | ---------- | - |  | - | ------- | 
|                                                                           |  | Amortized |         |  | Unrealized |   |       |        | 
|                                                                           |  | Cost      |         |  | Gains      |   |       | Losses |  |   | Fair Value |  
|Securities Available for Sale                                              |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|March 31, 2011:                                                            |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Debt Securities:                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Government-sponsored enterprises                                           |  | $         | 5,227   |  |            | $ | 8     |        |  | $ | (238       | ) |  | $ | 4,997   | 
|Government-sponsored and government-guaranteed mortgage-backed securities  |  |           | 188,983 |  |            |   | 8,255 |        |  |   | (286       | ) |  |   | 196,952 | 
|Private label mortgage-backed securities                                   |  |           | 2,747   |  |            |   | 95    |        |  |   | (14        | ) |  |   | 2,828   | 
|Municipal bonds                                                            |  |           | 7,760   |  |            |   | 184   |        |  |   | (38        | ) |  |   | 7,906   | 
|Corporate bonds                                                            |  |           | 1,451   |  |            |   | 484   |        |  |   | (188       | ) |  |   | 1,747   | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Total                                                                      |  | $         | 206,168 |  |            | $ | 9,026 |        |  | $ | (764       | ) |  | $ | 214,430 | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|                                                                           |  |           |         | 
|December 31, 2010:                                                         |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Debt Securities:                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Government-sponsored enterprises                                           |  | $         | 12,747  |  |            | $ | 36    |        |  | $ | (281       | ) |  | $ | 12,502  | 
|Government-sponsored and government-guaranteed mortgage-backed securities  |  |           | 172,003 |  |            |   | 8,892 |        |  |   | (129       | ) |  |   | 180,766 | 
|Private label mortgage-backed securities                                   |  |           | 3,076   |  |            |   | 110   |        |  |   | (16        | ) |  |   | 3,170   | 
|Municipal bonds                                                            |  |           | 7,760   |  |            |   | 105   |        |  |   | (70        | ) |  |   | 7,795   | 
|Corporate bonds                                                            |  |           | 1,450   |  |            |   | 357   |        |  |   | (188       | ) |  |   | 1,619   | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Total                                                                      |  | $         | 197,036 |  |            | $ | 9,500 |        |  | $ | (684       | ) |  | $ | 205,852 | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|                                                                           |  |           |        
|                                                                           |  | Amortized |         |  | Unrealized |   |       |        | 
|                                                                           |  | Cost      |         |  | Gains      |   |       | Losses |  |   | Fair Value |  
|Securities Held to Maturity                                                |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|March 31, 2011:                                                            |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Government-sponsored and government-guaranteed mortgage-backed securities  |  | $         | 98,158  |  |            | $ | 840   |        |  | $ | (1,168     | ) |  | $ | 97,830  | 
|Private label mortgage-backed securities                                   |  |           | 247     |  |            |   |      |        |  |   | (1         | ) |  |   | 246     | 
|Industrial revenue bonds                                                   |  |           | 19,050  |  |            |   |      |        |  |   |           |   |  |   | 19,050  | 
|State of Israel bonds                                                      |  |           | 150     |  |            |   |      |        |  |   |           |   |  |   | 150     | 
|Municipal bonds                                                            |  |           | 7,574   |  |            |   | 74    |        |  |   | (110       | ) |  |   | 7,538   | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Total                                                                      |  | $         | 125,179 |  |            | $ | 914   |        |  | $ | (1,279     | ) |  | $ | 124,814 | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|                                                                           |  |           |         | 
|December 31, 2010:                                                         |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Government-sponsored and government- guaranteed mortgage-backed securities |  | $         | 105,312 |  |            | $ | 936   |        |  | $ | (1,203     | ) |  | $ | 105,045 | 
|Private label mortgage-backed securities                                   |  |           | 388     |  |            |   | 1     |        |  |   |           |   |  |   | 389     | 
|Industrial revenue bonds                                                   |  |           | 19,050  |  |            |   |      |        |  |   |           |   |  |   | 19,050  | 
|State of Israel bonds                                                      |  |           | 150     |  |            |   |      |        |  |   |           |   |  |   | 150     | 
|Municipal bonds                                                            |  |           | 7,575   |  |            |   | 65    |        |  |   | (248       | ) |  |   | 7,392   | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 
|Total                                                                      |  | $         | 132,475 |  |            | $ | 1,002 |        |  | $ | (1,451     | ) |  | $ | 132,026 | 
|                                                                           |  |           |         |  |            |   |       |        |  |   |            |   |  |   |         | 

The scheduled maturities of debt securities available for sale and held to maturity at March 31, 2011
are shown below. Actual maturities will differ from contractual maturities because issuers generally have the right to call or prepay obligations with or without call or prepayment penalties.



10



---

##### Table of Contents

|                                 |  |                              |         |  |                            |   |         |           |  |   |            |  |  |   |         | 
|-------------------------------- |  | ---------------------------- | ------- |  | -------------------------- | - | ------- | --------- |  | - | ---------- |  |  | - | ------- | 
|                                 |  | At March 31, 2011            |        
|                                 |  | SecuritiesAvailable for Sale |         |  | SecuritiesHeld to Maturity |  
|                                 |  | Amortized                    |         |  |                            |   |         | Amortized |  |   |            | 
|                                 |  | Cost                         |         |  | Fair Value                 |   |         | Cost      |  |   | Fair Value | 
|                                 |  |                              |         | 
|Due in one year or less          |  | $                            | 88      |  |                            | $ | 88      |           |  | $ | 130        |  |  | $ | 132     | 
|Due from one year to five years  |  |                              | 4,254   |  |                            |   | 4,390   |           |  |   | 1,267      |  |  |   | 1,305   | 
|Due from five years to ten years |  |                              | 25,860  |  |                            |   | 26,648  |           |  |   | 19,567     |  |  |   | 19,772  | 
|Due after ten years              |  |                              | 175,966 |  |                            |   | 183,304 |           |  |   | 104,215    |  |  |   | 103,605 | 
|                                 |  |                              |         |  |                            |   |         |           |  |   |            |  |  |   |         | 
|                                 |  | $                            | 206,168 |  |                            | $ | 214,430 |           |  | $ | 125,179    |  |  | $ | 124,814 | 
|                                 |  |                              |         |  |                            |   |         |           |  |   |            |  |  |   |         | 

The Companys portfolio of mortgage-backed securities, which represent interests in pools of
residential mortgage loans, consists primarily of securities issued by the Federal Home Loan Mortgage Corporation (Freddie Mac), the Federal National Mortgage Association (Fannie Mae), and the Government National Mortgage Association (Ginnie Mae),
all of which are federal government owned or sponsored enterprises. The Company also owns $3.1 million of private label residential mortgage-backed securities as a result of its acquisition of CNB Financial Corp. (CNB) on
November 30, 2009.



11



---

##### Table of Contents

Gross unrealized losses and fair values at March 31, 2011 and December 31, 2010
aggregated by investment category and the length of time that individual securities have been in a continuous unrealized loss position follow:



|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|------------------------------------------------------------------------- |  | ------------------- | ------ |  | ------------------- | - | ------ | --------- |  | - | ---------------- |  |  | ------------------- | --- | - | --------- |  | -- | ---------------- |  | - | ------ |  |  | - | ------ | -
|                                                                          |  | Less than 12 months |        |  | 12 months or longer |   |        | Total     | 
|                                                                          |  | FairValue           |        |  | UnrealizedLosses    |   |        | FairValue |  |   | UnrealizedLosses |  |  | Number ofSecurities |     |   | FairValue |  |    | UnrealizedLosses | 
|At March 31, 2011:                                                        |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Securities Available for Sale                                             |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Debt Securities:                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Government-sponsored enterprises                                          |  | $                   | 4,762  |  |                     | $ | (238   | )         |  | $ |                 |  |  | $                   |    |   |           |  | 1  |                  |  | $ | 4,762  |  |  | $ | (238   | )
|Government-sponsored and government-guaranteed mortgage-backed securities |  |                     | 29,484 |  |                     |   | (286   | )         |  |   |                 |  |  |                     |    |   |           |  | 10 |                  |  |   | 29,484 |  |  |   | (286   | )
|Private label mortgage-backed securities                                  |  |                     |       |  |                     |   |       |           |  |   | 814              |  |  |                     | (14 | ) |           |  | 1  |                  |  |   | 814    |  |  |   | (14    | )
|Municipal bonds                                                           |  |                     | 544    |  |                     |   | (14    | )         |  |   | 265              |  |  |                     | (24 | ) |           |  | 3  |                  |  |   | 809    |  |  |   | (38    | )
|Corporate bonds                                                           |  |                     | 137    |  |                     |   | (188   | )         |  |   |                 |  |  |                     |    |   |           |  | 1  |                  |  |   | 137    |  |  |   | (188   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Total                                                                     |  | $                   | 34,927 |  |                     | $ | (726   | )         |  | $ | 1,079            |  |  | $                   | (38 | ) |           |  | 16 |                  |  | $ | 36,006 |  |  | $ | (764   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Securities Held to Maturity                                               |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Government-sponsored and government-guaranteed mortgage-backed securities |  | $                   | 47,789 |  |                     | $ | (1,168 | )         |  | $ |                 |  |  | $                   |    |   |           |  | 13 |                  |  | $ | 47,789 |  |  | $ | (1,168 | )
|Private label mortgage-backed securities                                  |  |                     | 246    |  |                     |   | (1     | )         |  |   |                 |  |  |                     |    |   |           |  | 1  |                  |  |   | 246    |  |  |   | (1     | )
|Municipal bonds                                                           |  |                     | 3,442  |  |                     |   | (110   | )         |  |   |                 |  |  |                     |    |   |           |  | 17 |                  |  |   | 3,442  |  |  |   | (110   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Total                                                                     |  | $                   | 51,477 |  |                     | $ | (1,279 | )         |  | $ |                 |  |  | $                   |    |   |           |  | 31 |                  |  | $ | 51,477 |  |  | $ | (1,279 | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|                                                                          |  |                     |       
|                                                                          |  | Less than 12 months |        |  | 12 months or longer |   |        | Total     | 
|                                                                          |  | FairValue           |        |  | UnrealizedLosses    |   |        | FairValue |  |   | UnrealizedLosses |  |  | Number ofSecurities |     |   | FairValue |  |    | UnrealizedLosses | 
|At December 31, 2010:                                                     |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Securities Available for Sale                                             |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Debt Securities:                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Government-sponsored enterprises                                          |  | $                   | 4,718  |  |                     | $ | (281   | )         |  | $ |                 |  |  | $                   |    |   |           |  | 1  |                  |  | $ | 4,718  |  |  | $ | (281   | )
|Government-sponsored and government-guaranteed mortgage-backed securities |  |                     | 15,343 |  |                     |   | (129   | )         |  |   |                 |  |  |                     |    |   |           |  | 6  |                  |  |   | 15,343 |  |  |   | (129   | )
|Private label mortgage-backed securities                                  |  |                     |       |  |                     |   |       |           |  |   | 907              |  |  |                     | (16 | ) |           |  | 1  |                  |  |   | 907    |  |  |   | (16    | )
|Municipal bonds                                                           |  |                     | 2,713  |  |                     |   | (37    | )         |  |   | 256              |  |  |                     | (33 | ) |           |  | 9  |                  |  |   | 2,969  |  |  |   | (70    | )
|Corporate bonds                                                           |  |                     | 137    |  |                     |   | (188   | )         |  |   |                 |  |  |                     |    |   |           |  | 1  |                  |  |   | 137    |  |  |   | (188   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Total                                                                     |  | $                   | 22,911 |  |                     | $ | (635   | )         |  | $ | 1,163            |  |  | $                   | (49 | ) |           |  | 18 |                  |  | $ | 24,074 |  |  | $ | (684   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Securities Held to Maturity                                               |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Government-sponsored and government-guaranteed mortgage-backed securities |  | $                   | 51,839 |  |                     | $ | (1,203 | )         |  | $ |                 |  |  | $                   |    |   |           |  | 14 |                  |  | $ | 51,839 |  |  | $ | (1,203 | )
|Municipal bonds                                                           |  |                     | 4,960  |  |                     |   | (248   | )         |  |   |                 |  |  |                     |    |   |           |  | 23 |                  |  |   | 4,960  |  |  |   | (248   | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  
|Total                                                                     |  | $                   | 56,799 |  |                     | $ | (1,451 | )         |  | $ |                 |  |  | $                   |    |   |           |  | 37 |                  |  | $ | 56,799 |  |  | $ | (1,451 | )
|                                                                          |  |                     |        |  |                     |   |        |           |  |   |                  |  |  |                     |     |   |           |  |    |                  |  |   |        |  |  |   |        |  

Management has determined that no declines in the fair value of the Companys securities portfolio are
deemed to represent an other-than temporary impairment as of March 31, 2011. In its evaluation, management considered the types of securities, including if the securities were U.S. Government issued, the credit rating on the securities, credit
outlook, payment status and financial condition, the length of time the security has been in a loss position, the size of the loss position, our intent and ability to hold the securities to expected recovery of value and other meaningful
information. The Company does not intend to sell any debt securities and is unlikely to be required to sell any security before its maturity or market price recovery.



12



---

##### Table of Contents

NOTE F  LOANS

The components of the loan portfolio were as follows at March 31, 2011 and December 31, 2010:



|                                 |  |               |           |   |                  |   |           |  
|-------------------------------- |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                 |  | March 31,2011 |           |   | December 31,2010 |  
|Residential mortgages            |  | $             | 317,307   |   |                  | $ | 295,721   |  
|Commercial mortgages             |  |               | 429,949   |   |                  |   | 427,994   |  
|Construction                     |  |               | 30,512    |   |                  |   | 27,553    |  
|Home equity                      |  |               | 135,625   |   |                  |   | 138,290   |  
|Commercial and industrial        |  |               | 165,607   |   |                  |   | 165,335   |  
|Automobile                       |  |               | 10,059    |   |                  |   | 11,051    |  
|Consumer                         |  |               | 7,942     |   |                  |   | 8,167     |  
|                                 |  |               |           |   |                  |   |           |  
|Total loans                      |  |               | 1,097,001 |   |                  |   | 1,074,111 |  
|Net deferred loan costs and fees |  |               | 2,043     |   |                  |   | 2,073     |  
|Allowance for loan losses        |  |               | (10,468   | ) |                  |   | (9,987    | )
|                                 |  |               |           |   |                  |   |           |  
|Loans, net                       |  | $             | 1,088,576 |   |                  | $ | 1,066,197 |  
|                                 |  |               |           |   |                  |   |           |  

The Company has transferred a portion of its originated commercial real estate and commercial and industrial
loans to participating lenders. The amounts transferred have been accounted for as sales and are therefore not included in the Companys accompanying consolidated balance sheets. The Company and participating lenders share ratably in any gains
or losses that may result from a borrowers lack of compliance with contractual terms of the loan. The Company continues to service the loans on behalf of the participating lenders and, as such, collects cash payments from the borrowers, remits
payments (net of servicing fees) to participating lenders and disburses required escrow funds to relevant parties. At March 31, 2011 and December 31, 2010, the Company was servicing loans for participants aggregating $45.5 million and
$44.4 million, respectively.

A summary of the activity pertaining to the allowance for loan losses at March 31, 2011 is
as follows:



|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|--------------------------------------------------------------------------------------- |  | ----------------------- | ------- | - | --------------------- | - | ------- | ----------------------------------- |  | - | ----------- | - |  | ---------- | ------- | - | -------- | - | ------- | ----- |  | - | ------ | - |  | - | --------- | -
|                                                                                        |  | CommercialandIndustrial |         |   | CommercialReal Estate |   |         | Commercial& ResidentialConstruction |  |   | Residential |   |  | HomeEquity |         |   | Consumer |   |         | Total | 
|At March 31, 2011:                                                                      |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Allowance for Credit Losses:                                                            |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Beginning balance                                                                       |  | $                       | 2,801   |   |                       | $ | 5,000   |                                     |  | $ | 668         |   |  | $          | 740     |   |          | $ | 623     |       |  | $ | 155    |   |  | $ | 9,987     |  
|Charge-offs                                                                             |  |                         | (325    | ) |                       |   | (112    | )                                   |  |   | (28         | ) |  |            |        |   |          |   |        |       |  |   |       |   |  |   | (465      | )
|Recoveries                                                                              |  |                         | 136     |   |                       |   |        |                                     |  |   |            |   |  |            |        |   |          |   |        |       |  |   | 2      |   |  |   | 138       |  
|Provision                                                                               |  |                         | 500     |   |                       |   | 390     |                                     |  |   | 227         |   |  |            | (119    | ) |          |   | (146    | )     |  |   | (44    | ) |  |   | 808       |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Ending balance                                                                          |  | $                       | 3,112   |   |                       | $ | 5,278   |                                     |  | $ | 867         |   |  | $          | 621     |   |          | $ | 477     |       |  | $ | 113    |   |  | $ | 10,468    |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|                                                                                        |  |                         |         |   |                       |   |        
|Amount of allowance for loan losses for loans deemed to be impaired                     |  | $                       | 247     |   |                       | $ |        |                                     |  | $ | 80          |   |  | $          |        |   |          | $ |        |       |  | $ |       |   |  | $ | 327       |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Amount of allowance for loan losses for loans not deemed to be impaired                 |  | $                       | 2,820   |   |                       | $ | 4,988   |                                     |  | $ | 661         |   |  | $          | 621     |   |          | $ | 477     |       |  | $ | 113    |   |  | $ | 9,680     |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Amount of allowance for loan losses for loans acquired with deteriorated credit quality |  | $                       | 45      |   |                       | $ | 290     |                                     |  | $ | 126         |   |  | $          |        |   |          | $ |        |       |  | $ |       |   |  | $ | 461       |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|                                                                                        |  |                         |         |   |                       |   |        
|Financing Receivables:                                                                  |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Total loans                                                                             |  | $                       | 165,607 |   |                       | $ | 429,949 |                                     |  | $ | 30,512      |   |  | $          | 317,307 |   |          | $ | 135,625 |       |  | $ | 18,001 |   |  | $ | 1,097,001 |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Loans deemed to be impaired                                                             |  | $                       | 2,422   |   |                       | $ | 1,944   |                                     |  | $ | 1,112       |   |  | $          | 336     |   |          | $ | 74      |       |  | $ | 101    |   |  | $ | 5,989     |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Loans not deemed to be impaired                                                         |  | $                       | 162,891 |   |                       | $ | 426,053 |                                     |  | $ | 29,274      |   |  | $          | 316,971 |   |          | $ | 135,551 |       |  | $ | 17,900 |   |  | $ | 1,088,640 |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  
|Loans acquired with deteriorated credit quality                                         |  | $                       | 294     |   |                       | $ | 1,952   |                                     |  | $ | 126         |   |  | $          |        |   |          | $ |        |       |  | $ |       |   |  | $ | 2,372     |  
|                                                                                        |  |                         |         |   |                       |   |         |                                     |  |   |             |   |  |            |         |   |          |   |         |       |  |   |        |   |  |   |           |  



13



---

##### Table of Contents

The following is a summary of past due and non-accrual loans at March 31, 2011 and
December 31, 2010:



|                          |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|------------------------- |  | ------------------ | ------ |  | ------------------ | - | ----- | ----------------------- |  | - | ------------- |  |  | ------- | ------ |  | ------------------------- | - | --------- | ---------------------------------------- |  | - | --------- |  |  | - | - | 
|                          |  | 30-59 DaysPast Due |        |  | 60-89 DaysPast Due |   |       | 90 Daysand OverPast Due |  |   | TotalPast Due |  |  | Current |        |  | TotalFinancingReceivables |   |           | RecordedInvestments> 90 Daysand Accruing | 
|At March 31, 2011:        |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Commercial:               |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Commercial and industrial |  | $                  | 342    |  |                    | $ | 23    |                         |  | $ | 2,716         |  |  | $       | 3,081  |  |                           | $ | 162,526   |                                          |  | $ | 165,607   |  |  | $ |  | 
|Commercial real estate    |  |                    | 2,160  |  |                    |   | 806   |                         |  |   | 3,633         |  |  |         | 6,599  |  |                           |   | 423,350   |                                          |  |   | 429,949   |  |  |   |  | 
|Construction              |  |                    | 536    |  |                    |   |      |                         |  |   | 366           |  |  |         | 902    |  |                           |   | 29,610    |                                          |  |   | 30,512    |  |  |   |  | 
|Consumer:                 |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Residential real estate   |  |                    | 9,648  |  |                    |   | 953   |                         |  |   | 336           |  |  |         | 10,937 |  |                           |   | 306,370   |                                          |  |   | 317,307   |  |  |   |  | 
|Home equity               |  |                    | 349    |  |                    |   | 116   |                         |  |   | 74            |  |  |         | 539    |  |                           |   | 135,086   |                                          |  |   | 135,625   |  |  |   |  | 
|Consumer                  |  |                    | 144    |  |                    |   | 2     |                         |  |   | 101           |  |  |         | 247    |  |                           |   | 17,754    |                                          |  |   | 18,001    |  |  |   |  | 
|                          |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Total                     |  | $                  | 13,179 |  |                    | $ | 1,900 |                         |  | $ | 7,226         |  |  | $       | 22,305 |  |                           | $ | 1,074,696 |                                          |  | $ | 1,097,001 |  |  | $ |  | 
|                          |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|                          |  |                    |        |  |                    |   |      
|At December 31, 2010:     |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Commercial:               |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Commercial and industrial |  | $                  | 131    |  |                    | $ | 122   |                         |  | $ | 3,135         |  |  | $       | 3,388  |  |                           | $ | 161,947   |                                          |  | $ | 165,335   |  |  | $ |  | 
|Commercial real estate    |  |                    | 3,291  |  |                    |   | 1,088 |                         |  |   | 2,864         |  |  |         | 7,243  |  |                           |   | 420,751   |                                          |  |   | 427,994   |  |  |   |  | 
|Construction              |  |                    |       |  |                    |   |      |                         |  |   | 552           |  |  |         | 552    |  |                           |   | 27,001    |                                          |  |   | 27,553    |  |  |   |  | 
|Consumer:                 |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Residential real estate   |  |                    | 7,657  |  |                    |   | 1,001 |                         |  |   | 1,036         |  |  |         | 9,694  |  |                           |   | 286,027   |                                          |  |   | 295,721   |  |  |   |  | 
|Home equity               |  |                    | 730    |  |                    |   | 223   |                         |  |   | 60            |  |  |         | 1,013  |  |                           |   | 137,277   |                                          |  |   | 138,290   |  |  |   |  | 
|Consumer                  |  |                    | 145    |  |                    |   | 8     |                         |  |   | 55            |  |  |         | 208    |  |                           |   | 19,010    |                                          |  |   | 19,218    |  |  |   |  | 
|                          |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 
|Total                     |  | $                  | 11,954 |  |                    | $ | 2,442 |                         |  | $ | 7,702         |  |  | $       | 22,098 |  |                           | $ | 1,052,013 |                                          |  | $ | 1,074,111 |  |  | $ |  | 
|                          |  |                    |        |  |                    |   |       |                         |  |   |               |  |  |         |        |  |                           |   |           |                                          |  |   |           |  |  |   |   | 

The following is a summary of impaired loans at March 31, 2011 and December 31, 2010:



|                                    |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|----------------------------------- |  | ------------------ | ----- |  | ---------------------- | - | ----- | ---------------- |  | - | ------------------ |  |  | ---------------------- | ------ |  | ---------------- | - | ------ |  |  | - | --- | 
|                                    |  | At March 31, 2011  |       |  | At December 31, 2010   |  
|                                    |  | RecordedInvestment |       |  | UnpaidPrincipalBalance |   |       | RelatedAllowance |  |   | RecordedInvestment |  |  | UnpaidPrincipalBalance |        |  | RelatedAllowance |  
|With no related allowance recorded: |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|Commercial and industrial           |  | $                  | 364   |  |                        | $ | 364   |                  |  | $ |                   |  |  | $                      | 112    |  |                  | $ | 112    |  |  | $ |    | 
|Commercial real estate              |  |                    | 2,271 |  |                        |   | 2,271 |                  |  |   |                   |  |  |                        | 6,246  |  |                  |   | 6,246  |  |  |   |    | 
|Construction                        |  |                    | 872   |  |                        |   | 872   |                  |  |   |                   |  |  |                        | 1,282  |  |                  |   | 1,282  |  |  |   |    | 
|Residential real estate             |  |                    | 336   |  |                        |   | 336   |                  |  |   |                   |  |  |                        | 1,036  |  |                  |   | 1,036  |  |  |   |    | 
|Home Equity                         |  |                    | 74    |  |                        |   | 74    |                  |  |   |                   |  |  |                        | 60     |  |                  |   | 60     |  |  |   |    | 
|Consumer                            |  |                    | 101   |  |                        |   | 101   |                  |  |   |                   |  |  |                        | 55     |  |                  |   | 55     |  |  |   |    | 
|With an allowance recorded:         |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|Commercial and industrial           |  |                    | 2,060 |  |                        |   | 2,352 |                  |  |   | 292                |  |  |                        | 2,324  |  |                  |   | 2,773  |  |  |   | 449 | 
|Commercial real estate              |  |                    | 1,335 |  |                        |   | 1,625 |                  |  |   | 290                |  |  |                        | 1,125  |  |                  |   | 1,343  |  |  |   | 218 | 
|Construction                        |  |                    | 160   |  |                        |   | 366   |                  |  |   | 206                |  |  |                        |       |  |                  |   |       |  |  |   |    | 
|Residential real estate             |  |                    |      |  |                        |   |      |                  |  |   |                   |  |  |                        |       |  |                  |   |       |  |  |   |    | 
|Home Equity                         |  |                    |      |  |                        |   |      |                  |  |   |                   |  |  |                        |       |  |                  |   |       |  |  |   |    | 
|Consumer                            |  |                    |      |  |                        |   |      |                  |  |   |                   |  |  |                        |       |  |                  |   |       |  |  |   |    | 
|                                    |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|Total:                              |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|Commercial portfolio segment        |  | $                  | 7,062 |  |                        | $ | 7,850 |                  |  | $ | 788                |  |  | $                      | 11,089 |  |                  | $ | 11,756 |  |  | $ | 667 | 
|Consumer portfolio segment          |  |                    | 511   |  |                        |   | 511   |                  |  |   |                   |  |  |                        | 1,151  |  |                  |   | 1,151  |  |  |   |    | 
|                                    |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 
|Total impaired loans                |  | $                  | 7,573 |  |                        | $ | 8,361 |                  |  | $ | 788                |  |  | $                      | 12,240 |  |                  | $ | 12,907 |  |  | $ | 667 | 
|                                    |  |                    |       |  |                        |   |       |                  |  |   |                    |  |  |                        |        |  |                  |   |        |  |  |   |     | 

Loans acquired from CNB Financial that are impaired at March 31, 2011, are included in the above table.



14



---

##### Table of Contents

The following is a summary of information pertaining to impaired and non-accrual loans:



|                                                             |  |                                  |       | 
|------------------------------------------------------------ |  | -------------------------------- | ----- | 
|                                                             |  | Three Months EndedMarch 31, 2011 |      
|Average investment in impaired loans                         |  | $                                | 8,550 | 
|                                                             |  |                                  |       | 
|Interest income recognized on impaired loans                 |  |                                  |       | 
|Commercial:                                                  |  |                                  |       | 
|Commercial and industrial                                    |  | $                                | 4     | 
|Commercial real estate                                       |  |                                  | 92    | 
|Commercial and residential construction                      |  |                                  | 9     | 
|Consumer:                                                    |  |                                  |       | 
|Residential real estate                                      |  |                                  | 5     | 
|Home equity                                                  |  |                                  |      | 
|Consumer                                                     |  |                                  | 2     | 
|                                                             |  |                                  |       | 
|Total                                                        |  | $                                | 112   | 
|                                                             |  |                                  |       | 
|                                                             | 
|Interest income recognized on a cash basis on impaired loans |  |                                  |       | 
|Commercial:                                                  |  |                                  |       | 
|Commercial and industrial                                    |  | $                                | 4     | 
|Commercial real estate                                       |  |                                  | 37    | 
|Commercial and residential construction                      |  |                                  | 9     | 
|Consumer:                                                    |  |                                  |       | 
|Residential real estate                                      |  |                                  | 5     | 
|Home equity                                                  |  |                                  |      | 
|Consumer                                                     |  |                                  | 2     | 
|                                                             |  |                                  |       | 
|Total                                                        |  | $                                | 57    | 
|                                                             |  |                                  |       | 

The following is a summary of non-accrual loans, which includes impaired loans, at March 31, 2011 and
December 31, 2010:



|                                        |  |               |       |  |                  |   |       | 
|--------------------------------------- |  | ------------- | ----- |  | ---------------- | - | ----- | 
|                                        |  | March 31,2011 |       |  | December 31,2010 |  
|Commercial:                             |  |               |       |  |                  |   |       | 
|Commercial and industrial               |  | $             | 2,716 |  |                  | $ | 2,885 | 
|Commercial real estate                  |  |               | 3,896 |  |                  |   | 4,116 | 
|Commercial and residential construction |  |               | 1,238 |  |                  |   | 1,282 | 
|                                        |  |              
|Consumer:                               |  |               |       |  |                  |   |       | 
|Residential real estate                 |  |               | 336   |  |                  |   | 1,036 | 
|Home equity                             |  |               | 74    |  |                  |   | 60    | 
|Consumer                                |  |               | 101   |  |                  |   | 55    | 
|                                        |  |               |       |  |                  |   |       | 
|Total                                   |  | $             | 8,361 |  |                  | $ | 9,434 | 
|                                        |  |               |       |  |                  |   |       | 

CREDIT QUALITY INFORMATION

The Company utilizes a nine grade risk rating system for commercial and industrial, commercial real estate and construction loans as follows:

Pass: Loans within these five categories are considered low to average risk.



15



---

##### Table of Contents

Special Mention: Loans in this category portray one or more weaknesses that may be tolerated
in the short run. Assets in this category are currently protected but are potentially weak and are being closely monitored by management.

Substandard: Loans in this category are considered inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. There is a distinct possibility that
the Company will sustain some loss if the weakness is not corrected.

Doubtful: Loans in this category have all the weaknesses
inherent in those classified substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The
possibility of loss is extremely high, however, its classification as an estimated loss is deferred until a more exact determination of the extent of the loss is ascertained.

Loss: Loans in this category are considered uncollectible and of such little value that their continuance as loans is not warranted.

The Company does not assign risk ratings to residential real estate, home equity and mobile home consumer loans unless they are
contractually past due 90 days or more or where legal action has commenced against the borrower. All other consumer loans are charged off when they become contractually past due 120 days. Those loans not assigned a rating are considered
pass.

On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial and
industrial, commercial real estate and construction loans. Semi-annually, the Company engages an independent third-party to review loans within these segments. Management uses the results of these reviews as part of its annual review process.

The following table presents the Companys loan segment by internally assigned grades:



|                      |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|--------------------- |  | ---------------------- | ------- |  | --------------------- | - | ------- | ------------ |  | - | ---------------------- |  |  | --------------------- | ------- |  | ------------ | - | ------- |  |  | - | ------ | 
|                      |  | At March 31, 2011      |         |  | At December 31, 2010  |  
|                      |  | Commercial& Industrial |         |  | CommercialReal Estate |   |         | Construction |  |   | Commercial& Industrial |  |  | CommercialReal Estate |         |  | Construction |  
|Commercial Portfolio: |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Grade:                |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Pass                  |  | $                      | 144,790 |  |                       | $ | 393,211 |              |  | $ | 23,147                 |  |  | $                     | 141,101 |  |              | $ | 391,336 |  |  | $ | 18,315 | 
|Special Mention       |  |                        | 8,756   |  |                       |   | 11,946  |              |  |   | 1,193                  |  |  |                       | 11,503  |  |              |   | 13,447  |  |  |   | 2,678  | 
|Substandard           |  |                        | 11,969  |  |                       |   | 24,792  |              |  |   | 6,172                  |  |  |                       | 12,419  |  |              |   | 23,211  |  |  |   | 6,560  | 
|Doubtful              |  |                        | 92      |  |                       |   |        |              |  |   |                       |  |  |                       | 312     |  |              |   |        |  |  |   |       | 
|                      |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Total                 |  | $                      | 165,607 |  |                       | $ | 429,949 |              |  | $ | 30,512                 |  |  | $                     | 165,335 |  |              | $ | 427,994 |  |  | $ | 27,553 | 
|                      |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|                      |  |                        |         |  |                       |  
|                      |  | Residential            |         |  | Home Equity           |   |         | Consumer     |  |   | Residential            |  |  | Home Equity           |         |  | Consumer     |  
|Consumer Portfolio:   |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Grade:                |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Pass                  |  | $                      | 314,856 |  |                       | $ | 135,384 |              |  | $ | 17,856                 |  |  | $                     | 293,999 |  |              | $ | 138,093 |  |  | $ | 19,155 | 
|Special Mention       |  |                        | 57      |  |                       |   |        |              |  |   |                       |  |  |                       | 59      |  |              |   |        |  |  |   |       | 
|Substandard           |  |                        | 2,394   |  |                       |   | 241     |              |  |   | 145                    |  |  |                       | 1,663   |  |              |   | 197     |  |  |   | 63     | 
|Doubtful              |  |                        |        |  |                       |   |        |              |  |   |                       |  |  |                       |        |  |              |   |        |  |  |   |       | 
|                      |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 
|Total                 |  | $                      | 317,307 |  |                       | $ | 135,625 |              |  | $ | 18,001                 |  |  | $                     | 295,721 |  |              | $ | 138,290 |  |  | $ | 19,218 | 
|                      |  |                        |         |  |                       |   |         |              |  |   |                        |  |  |                       |         |  |              |   |         |  |  |   |        | 



16



---

##### Table of Contents

The following is a summary of acquired loan information for CNB Financial as of
March 31, 2011:



|                                                 |  |                                        |        |   |                                 |   |        |                          |  |   |                 |   |  |                 |      |      |  |   |        |  
|------------------------------------------------ |  | -------------------------------------- | ------ | - | ------------------------------- | - | ------ | ------------------------ |  | - | --------------- | - |  | --------------- | ---- | ---- |  | - | ------ | -
|                                                 |  | ContractualRequired PaymentsReceivable |        |   | Cash ExpectedTo BeCollected
(1) |   |        | Non-AccretableDifference |  |   | AccretableYield |   |  | LoansReceivable |     
|Balance at acquisition date of November 30, 2009 |  | $                                      | 5,178  |   |                                 | $ | 3,079  |                          |  | $ | 2,099           |   |  | $               | 13   |      |  | $ | 3,066  |  
|Recognition of additional non-accretable yield   |  |                                        |       |   |                                 |   | (250   | )(2)                     |  |   | 250             |   |  |                 |     |      |  |   |       |  
|                                                 |  |                                        |        |   |                                 |   |        |                          |  |   |                 |   |  |                 |      |      |  |   |        |  
|Balance as of December 31, 2009                  |  |                                        | 5,178  |   |                                 |   | 2,829  |                          |  |   | 2,349           |   |  |                 | 13   |      |  |   | 2,816  |  
|2010 Collections                                 |  |                                        | (3,645 | ) |                                 |   | (2,264 | )                        |  |   | (1,381          | ) |  |                 | (13  | )    |  |   | (2,251 | )
|Transfer to OREO                                 |  |                                        | (393   | ) |                                 |   | (393   | )(3)                     |  |   |                |   |  |                 |     |      |  |   | (393   | )
|Accretable yield recognized in earnings          |  |                                        |       |   |                                 |   |       |                          |  |   |                |   |  |                 | (348 | )(4) |  |   |       |  
|                                                 |  |                                        |        |   |                                 |   |        |                          |  |   |                 |   |  |                 |      |      |  |   |        |  
|Balance as of December 31, 2010                  |  |                                        | 1,140  |   |                                 |   | 172    |                          |  |   | 968             |   |  |                 |     |      |  |   | 172    |  
|2011 Collections                                 |  |                                        | (37    | ) |                                 |   | (37    | )                        |  |   |                |   |  |                 |     |      |  |   | (37    | )
|Impairment                                       |  |                                        |       |   |                                 |   | (135   | )(5)                     |  |   |                |   |  |                 |     |      |  |   | (135   | )
|                                                 |  |                                        |        |   |                                 |   |        |                          |  |   |                 |   |  |                 |      |      |  |   |        |  
|Balance as of March 31, 2011                     |  | $                                      | 1,103  |   |                                 | $ |       |                          |  | $ | 968             |   |  | $               |     |      |  | $ |       |  
|                                                 |  |                                        |        |   |                                 |   |        |                          |  |   |                 |   |  |                 |      |      |  |   |        |  



|(1) | The Company has not factored any prepayments into the expected cash flows.
|--- | --------------------------------------------------------------------------

|(2) | During the third quarter of 2010, the Company increased its non-accretable difference, with a corresponding increase to goodwill, by $250,000, based upon information
obtained in the third quarter about conditions existing at the acquisition date.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The reduction in the carrying amount and the cash expected to be collected was due to one loan that was foreclosed upon and tranfered to OREO. Prior to acquisition of
CNB, a portion of this loan was charged off in order to adjust the loan to its fair value; therefore, there was no non-accretable difference recorded against this loan on the aquisition date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | The transfer from non-accretable yield was due to repayment received in excess of cash expected to be collected, net of selling costs.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(5) | Amount represents a full reserve against the remaining net book value of the loan due to uncollectibility.
|--- | ----------------------------------------------------------------------------------------------------------

The excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized
in interest income over the remaining life of the loans. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference. Changes in the
expected cash flows from the date of acquisition will either impact the accretable yield or result in a charge to the provision for credit losses. Subsequent decreases to expected principal cash flows will result in a charge to the provision for
credit losses and a corresponding increase to the allowance for loan losses. Subsequent increases in expected principal cash flows will result in recovery of any previously recorded allowance for loan losses, to the extent applicable, and a
reclassification from non-accretable difference to accretable yield for any remaining increase. All changes in expected interest cash flows will result in reclassifications to/from non-accretable differences.

Acquired loans that are modified subsequent to acquisition are reviewed to compare modified contractual cash flows to the carrying value.
If modified cash flows are lower than the carrying value, the loan is removed from the acquired loans pool at its carrying value, as well as the related allowance for loan losses, and is classified as a troubled debt restructure. At March 31,
2011, the Company had one acquired loan that was a troubled debt restructure.

NOTE G  COMMITMENTS

Financial instruments with off-balance sheet risk at March 31, 2011 and December 31, 2010 were as follows:



|                               |  |               |         |  |                  |   |         | 
|------------------------------ |  | ------------- | ------- |  | ---------------- | - | ------- | 
|                               |  | March 31,2011 |         |  | December 31,2010 |  
|                               |  |              
|Unused lines of credit         |  | $             | 236,631 |  |                  | $ | 233,403 | 
|Amounts due mortgagors         |  |               | 22,998  |  |                  |   | 26,500  | 
|Standby letters of credit      |  |               | 4,402   |  |                  |   | 4,382   | 
|Commitments to originate loans |  |               | 14,630  |  |                  |   | 27,068  | 



17



---

##### Table of Contents

The Company has a commitment to invest up to $1.0 million in a venture capital fund. As of
March 31, 2011, the Company has contributed $500,000 to the fund.

The Company has also committed to invest up to $10.0
million, representing 25% of the Class A or senior investor balance, in a low income housing tax credits fund by the end of 2014. At March 31, 2011, the Company has invested $3.1 million in the fund, which is included in other assets on
the consolidated statement of condition. As a Class A investor, the Company has the right to transfer its investment to the funds Class B investor at the end of 10 years at which time the Company would have no compliance requirements or
interest in the fund. The fund structure contemplates that the Class A investors will receive 95% of the tax credits and tax benefits from net operating losses for a period of eight years or until the minimum investment return has been met.

NOTE H  DEPOSITS

Deposit accounts, by type, are summarized as follows at March 31, 2011 and December 31, 2010:



|                        |  |               |           |  |                  |   |           | 
|----------------------- |  | ------------- | --------- |  | ---------------- | - | --------- | 
|                        |  | March 31,2010 |           |  | December 31,2010 |  
|                        |  |              
|Demand                  |  | $             | 181,208   |  |                  | $ | 175,996   | 
|NOW                     |  |               | 42,117    |  |                  |   | 40,922    | 
|Savings                 |  |               | 227,069   |  |                  |   | 203,165   | 
|Money market            |  |               | 273,536   |  |                  |   | 260,573   | 
|Certificates of deposit |  |               | 449,981   |  |                  |   | 462,645   | 
|                        |  |               |           |  |                  |   |           | 
|                        |  | $             | 1,173,911 |  |                  | $ | 1,143,301 | 
|                        |  |               |           |  |                  |   |           | 

NOTE I  CONTINGENCIES

The Bank, as successor in interest to Commonwealth National Bank, is involved in litigation relating to its foreclosure on a certain loan property. The litigants claim that Commonwealth National Bank
acted in bad faith and in violation of applicable law and that its actions resulted in a sale of the underlying property for less than it should have thereby causing damage to the parties. The Bank believes these claims are without merit and is
vigorously defending the litigation. The parties are scheduled to go to trial in the third quarter of 2011. No estimate of any reasonably possible loss or range of loss to the Bank can be made at this time.

In addition, the Company is a defendant in other claims and legal action arising in the ordinary course of business. In the opinion of
management, after consultation with legal counsel, the ultimate disposition of these matters is not expected to have a material adverse effect on the Companys financial condition, results of operations or cash flows.

NOTE J  FAIR VALUES OF ASSETS AND LIABILITIES

In accordance with and as required by the Fair Value Measurements and Disclosures Topic of FASB ASC, the Company groups its financial assets and financial liabilities measured at fair value in three
levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value, as follows:

Level 1  Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Level 1 also includes U.S. Treasury, other U.S. government and
government-sponsored enterprises and agency mortgage-backed securities that are traded by dealers or brokers in active markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or
liabilities.



18



---

##### Table of Contents

Level 2  Valuations for assets and liabilities traded in less active dealer or broker
markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities.

Level 3
 Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow models and similar techniques, and not based on market exchange, dealer, or broker-traded
transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets and liabilities.

Assets measured at fair value on a recurring basis, are summarized below:



|                                                                          |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|------------------------------------------------------------------------- |  | ------- | - |  | ------- | - | ------- | ------- |  | - | --------------- |  |  | - | ------- | 
|                                                                          |  | Level 1 |   |  | Level 2 |   |         | Level 3 |  |   | TotalFair Value | 
|At March 31, 2011                                                         |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Securities available for sale:                                            |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Government-sponsored enterprises                                          |  | $       |  |  |         | $ | 4,997   |         |  | $ |                |  |  | $ | 4,997   | 
|Government-sponsored and government-guaranteed mortgage-backed securities |  |         |  |  |         |   | 196,952 |         |  |   |                |  |  |   | 196,952 | 
|Private label mortgage-backed securities                                  |  |         |  |  |         |   | 2,828   |         |  |   |                |  |  |   | 2,828   | 
|Municipal bonds                                                           |  |         |  |  |         |   | 7,906   |         |  |   |                |  |  |   | 7,906   | 
|Corporate bonds                                                           |  |         |  |  |         |   |        |         |  |   | 1,747           |  |  |   | 1,747   | 
|                                                                          |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Total                                                                     |  | $       |  |  |         | $ | 212,683 |         |  | $ | 1,747           |  |  | $ | 214,430 | 
|                                                                          |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|                                                                          |  |         |   | 
|At December 31, 2010                                                      |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Securities available for sale                                             |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Government-sponsored enterprises                                          |  | $       |  |  |         | $ | 12,502  |         |  | $ |                |  |  | $ | 12,502  | 
|Government-sponsored and government-guaranteed mortgage-backed securities |  |         |  |  |         |   | 180,766 |         |  |   |                |  |  |   | 180,766 | 
|Private label mortgage-backed securities                                  |  |         |  |  |         |   | 3,170   |         |  |   |                |  |  |   | 3,170   | 
|Municipal bonds                                                           |  |         |  |  |         |   | 7,795   |         |  |   |                |  |  |   | 7,795   | 
|Corporate bonds                                                           |  |         |  |  |         |   |        |         |  |   | 1,619           |  |  |   | 1,619   | 
|                                                                          |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 
|Total                                                                     |  | $       |  |  |         | $ | 204,233 |         |  | $ | 1,619           |  |  | $ | 205,852 | 
|                                                                          |  |         |   |  |         |   |         |         |  |   |                 |  |  |   |         | 

The Company had no liabilities measured at fair value on a recurring basis at March 31, 2011 or
December 31, 2010.

The table below presents the changes in Level 3 assets measured at fair value on a recurring basis
for the three months ended March 31, 2011.



|                                                        |  |   |       | 
|------------------------------------------------------- |  | - | ----- | 
|Balance at December 31, 2010                            |  | $ | 1,619 | 
|Total realized/unrealized losses included in net income |  |   |      | 
|Change in unrealized gain                               |  |   | 128   | 
|Purchases                                               |  |   |      | 
|Sales                                                   |  |   |      | 
|Issuances                                               |  |   |      | 
|Settlements                                             |  |   |      | 
|Transfers                                               |  |   |      | 
|                                                        |  |   |       | 
|Balance at March 31, 2011                               |  | $ | 1,747 | 
|                                                        |  |   |       | 

There were no transfers in or out of levels 1 and 2.



19



---

##### Table of Contents

The Company may be required, from time to time, to measure at fair value certain other
financial and non-financial assets on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower-of-cost-or-fair value accounting or write-downs of individual assets. The following table
summarizes the fair value hierarchy used to determine the adjustment and the carrying value of the related individual assets for the three months ended March 31, 2011.



|                        |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|----------------------- |  | ----------------- | - |  | ------- | - | ------ | ------- |  | - | -------------------------------- |  |  | - | ---- | -
|                        |  |                   |   |  |         |   |        |         |  |   | Three Months EndedMarch 31, 2011 | 
|                        |  | At March 31, 2011 |   |  | Total   |  
|                        |  | Level 1           |   |  | Level 2 |   |        | Level 3 |  |   | Gains/(Losses)                   | 
|Assets:                 |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|Loans                   |  | $                 |  |  |         | $ | 4,343  |         |  | $ |                                 |  |  | $ | (140 | )
|                        |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|Total assets            |  | $                 |  |  |         | $ | 4,343  |         |  | $ |                                 |  |  | $ | (140 | )
|                        |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|                        |  |                   |   | 
|                        |  |                   |   |  |         |   |        |         |  |   | Three Months EndedMarch 31, 2010 | 
|                        |  | At March 31, 2010 |   |  | Total   |  
|                        |  | Level 1           |   |  | Level 2 |   |        | Level 3 |  |   | Gains/(Losses)                   | 
|Assets:                 |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|Loans                   |  | $                 |  |  |         | $ | 16,460 |         |  | $ |                                 |  |  | $ | (607 | )
|Other real estate owned |  |                   |  |  |         |   | 1,976  |         |  |   |                                 |  |  |   |     |  
|Other assets            |  |                   |  |  |         |   |       |         |  |   | 545                              |  |  |   | (145 | )
|                        |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  
|Total assets            |  | $                 |  |  |         | $ | 18,436 |         |  | $ | 545                              |  |  | $ | (752 | )
|                        |  |                   |   |  |         |   |        |         |  |   |                                  |  |  |   |      |  

The amount of loans represents the carrying value of impaired loans net of related write-downs and valuation
allowances for which adjustments are based on the estimated fair value of the underlying collateral. The other real estate owned amount represents the carrying value for which adjustments are also based on the estimated fair value of the property.
Included in other assets is private company stock which is carried at cost. Management determined that several impairment indicators existed and that the investment was impaired at March 31, 2010. In its evaluation, management considered the
investees earnings performance, credit rating, asset quality, regulatory, economic, or technological environment operating environment, and the investees ability to continue as a going concern. The cost basis of the individual security
was written down to fair value as a new cost basis and the amount of the write-down was accounted for as a realized loss and was included in earnings. As a result, management recorded an impairment charge of $145,000 in the first quarter of 2010.
There were no additional indicators of impairment in the first quarter of 2011.

Fair value estimates are made at a specific
point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Companys entire holdings of a
particular financial instrument. Because a market may not readily exist for a significant portion of the Companys financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic
conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes
in assumptions could significantly affect the estimates.

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

Cash and Cash Equivalents and Short-term Investments.The
carrying amounts of cash and short-term instruments approximate fair values based on the short-term nature of the assets.



20



---

##### Table of Contents

Investment Securities and FHLBB Stock.The fair value of securities to be held
to maturity and securities available for sale is estimated based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. Ownership of Federal Home
Loan Bank of Boston (FHLBB) stock is restricted to member banks; therefore, the stock is not traded. The estimated fair value of FHLBB stock is equal to its carrying value, which represents the price at which the FHLBB is obligated to
redeem its stock.

Loans.For valuation purposes, the loan portfolio was segregated into its significant
categories, which are residential mortgage, commercial real estate, commercial and consumer loans. These categories were further segregated, where appropriate, into components based on significant financial characteristics such as type of interest
rate (fixed or adjustable). Fair values were estimated for each component using assumptions developed by management and a valuation model provided by a third party specialist.

The fair values of residential mortgage, commercial real estate, commercial and consumer loans were estimated by discounting the anticipated cash flows from the respective portfolios. Estimates of the
timing and amount of these cash flows considered factors such as future loan prepayments. The discount rates reflected current market rates for loans with similar terms to borrowers of similar credit quality. The fair value of home equity lines of
credit was based on the outstanding loan balances. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Deposits.The fair value of deposits with no stated maturity, such as demand deposits, NOW, regular savings, and money
market deposit accounts, is equal to the amount payable on demand. The fair value estimates do not include the benefit that results from the generally lower cost of funding provided by the deposit liabilities compared to the cost of borrowing funds
in the market. The fair value estimate of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits having similar remaining maturities.

Short-term Borrowings.For short-term borrowings maturing within one year, carrying values approximate fair values. Fair
values of other short-term borrowings are estimated using discounted cash flow analyses based on the current incremental borrowing rates in the market for similar types of borrowing arrangements.

Long-term Debt.The fair values of the Companys long-term debt are estimated using discounted cash flow analyses
based on the current incremental borrowing rates in the market for similar types of borrowing arrangements.

Repurchase
Agreements.The Company enters into overnight repurchase agreements with its customers. Since these agreements are short-term instruments, the fair value of these agreements approximates their recorded balance. The Company also secures term
repurchase agreements through other financial institutions. The fair value of these agreements are determined by discounting the anticipated future cash payments using rates currently available to the Bank for debt with similar terms and remaining
maturities.

Subordinated Debentures.The Company has outstanding subordinated debt in the form of trust
preferred securities issued through a private placement offering. The fair value estimate is determined by discounting the anticipated future cash payments by using the rates currently available to the Company for debt with similar terms and
remaining maturities.

Off-Balance Sheet Instruments.The fair value of off-balance-sheet mortgage lending
commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties credit standing. In the case of the commitments discussed in Note G, the fair
value equals the carrying amounts which are not significant.



21



---

##### Table of Contents

Summary of Fair Values of Financial Instruments.The estimated fair values,
and related carrying or notional amounts, of the Companys financial instruments are as follows. Certain financial instruments and all nonfinancial instruments are exempt from disclosure requirements. Accordingly, the aggregate fair value
amounts presented herein do not represent the underlying fair value of the Company.

The fair value of the Companys
financial instruments is as follows at dates indicated:



|                                          |  |                   |           |  |                      |   |           |               |  |   |                     |  |  |   |           | 
|----------------------------------------- |  | ----------------- | --------- |  | -------------------- | - | --------- | ------------- |  | - | ------------------- |  |  | - | --------- | 
|                                          |  | At March 31, 2011 |           |  | At December 31, 2010 |  
|                                          |  | CarryingValue     |           |  | EstimatedFair Value  |   |           | CarryingValue |  |   | EstimatedFair Value | 
|                                          |  |                   |           | 
|Financial Assets:                         |  |                   |           |  |                      |   |           |               |  |   |                     |  |  |   |           | 
|Cash and cash equivalents                 |  | $                 | 72,539    |  |                      | $ | 72,539    |               |  | $ | 83,069              |  |  | $ | 83,069    | 
|Securities available for sale             |  |                   | 214,430   |  |                      |   | 214,430   |               |  |   | 205,852             |  |  |   | 205,852   | 
|Securities held to maturity               |  |                   | 125,179   |  |                      |   | 124,814   |               |  |   | 132,475             |  |  |   | 132,026   | 
|Stock in Federal Home Loan Bank of Boston |  |                   | 15,365    |  |                      |   | 15,365    |               |  |   | 15,365              |  |  |   | 15,365    | 
|Net loans                                 |  |                   | 1,088,576 |  |                      |   | 1,108,796 |               |  |   | 1,066,197           |  |  |   | 1,091,165 | 
|                                          |  |                   |           | 
|Financial Liabilities:                    |  |                   |           |  |                      |   |           |               |  |   |                     |  |  |   |           | 
|Deposits (with no stated maturity)        |  |                   | 723,930   |  |                      |   | 723,930   |               |  |   | 680,656             |  |  |   | 680,656   | 
|Time deposits                             |  |                   | 449,981   |  |                      |   | 457,703   |               |  |   | 462,645             |  |  |   | 469,717   | 
|Federal Home Loan Bank of Boston advances |  |                   | 141,461   |  |                      |   | 146,085   |               |  |   | 153,307             |  |  |   | 155,945   | 
|Repurchase agreements                     |  |                   | 38,900    |  |                      |   | 37,645    |               |  |   | 41,029              |  |  |   | 40,403    | 
|Subordinated debentures                   |  |                   | 5,471     |  |                      |   | 5,471     |               |  |   | 5,448               |  |  |   | 5,448     | 

NOTE K  PENSION AND
POSTRETIREMENT BENEFIT PLANS

The Company maintains a Senior Executive Retirement Plan (SERP) and a Director Retirement
Plan. These plans had no assets at March 31, 2011 and 2010. The following table presents the components of the net periodic benefit cost for the indicated periods:



|                                |  |                                      |     |  |                        |   |    |      |  |   |                        |  |  |   |    | 
|------------------------------- |  | ------------------------------------ | --- |  | ---------------------- | - | -- | ---- |  | - | ---------------------- |  |  | - | -- | 
|                                |  | For the Three Months Ended March 31, |    
|                                |  | 2011                                 |     |  | 2010                   |  
|                                |  | SERP                                 |     |  | DirectorRetirementPlan |   |    | SERP |  |   | DirectorRetirementPlan | 
|Periodic benefit cost:          |  |                                      |     |  |                        |   |    |      |  |   |                        |  |  |   |    | 
|Service cost                    |  | $                                    | 84  |  |                        | $ | 23 |      |  | $ | 80                     |  |  | $ | 17 | 
|Interest cost                   |  |                                      | 46  |  |                        |   | 14 |      |  |   | 44                     |  |  |   | 11 | 
|                                |  |                                      |     |  |                        |   |    |      |  |   |                        |  |  |   |    | 
|Total pension cost              |  |                                      | 130 |  |                        |   | 37 |      |  |   | 124                    |  |  |   | 28 | 
|Prior service cost amortization |  |                                      | 35  |  |                        |   | 9  |      |  |   | 29                     |  |  |   | 9  | 
|Net loss amortization           |  |                                      |    |  |                        |   | 3  |      |  |   |                       |  |  |   |   | 
|                                |  |                                      |     |  |                        |   |    |      |  |   |                        |  |  |   |    | 
|Net periodic benefit cost       |  | $                                    | 165 |  |                        | $ | 49 |      |  | $ | 153                    |  |  | $ | 37 | 
|                                |  |                                      |     |  |                        |   |    |      |  |   |                        |  |  |   |    | 

Benefits expected to be paid over the next five years as presented in the Companys Annual Report on
Form 10-K for the year ended December 31, 2010 have not changed. These plans are funded on a pay-as-you-go-basis and the Company does not expect to make any contributions to these plans in 2011.



22



---

##### Table of Contents

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

Forward-Looking Statements

This report may contain, and from time to time,
the Company may disclose, forward-looking statements relating to such matters as anticipated financial performance, business prospects, technological developments, new products, and similar matters. Forward-looking statements are generally preceded
by terms such as expects, believes, anticipates, intends or similar expressions. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements provided that
the Company notes that a variety of factors could cause the Companys actual results to differ materially from the anticipated results expressed in the Companys forward-looking statements. Factors that may cause actual results to differ
materially from those projected in the forward-looking statements include, but are not limited to, general economic conditions, changes in market interest rates, changes in size, composition or risks in the loan portfolio, loan or deposit demand,
changes in asset quality, including levels of delinquent, classified and charged-off loans, legislative, accounting or regulatory changes, and significant increases in competitive pressures. Additional factors are discussed in the Companys
Annual Report on Form 10-K for the year ended December 31, 2010 under Item 1A. Risk Factors. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such
statements. Forward-looking statements speak only as of the date they are made and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date of the forward-looking statements or
to reflect the occurrence of unanticipated events. Accordingly, past results and trends should not be used by investors to anticipate future results or trends.

Comparison of Financial Condition at March 31, 2011 and December 31, 2010

Total assets increased $14.8 million, or 0.9%, to $1.60 billion at March 31, 2011 from $1.58 billion at December 31, 2010 reflecting loan growth partially offset by a decrease in
interest-bearing deposits and held to maturity investment securities. Net loans increased $22.4 million, or 2.1%, to $1.09 billion at March 31, 2011 from $1.07 billion at December 31, 2010 primarily due to increased residential mortgage
origination activity. Residential mortgages increased $21.6 million, or 7.3%, to $317.3 million at March 31, 2011 from $295.7 million at December 31, 2010 due to increased originations of 10- and 15-year loans as a result of promotional
efforts and continued lower market interest rates. Securities available for sale increased $8.6 million, or 4.2%, to $214.4 million at March 31, 2011 due to purchases of fixed-rate mortgage-backed securities totaling $31.2 million, partially
offset by calls and repayments of government-sponsored agency debt and mortgage-backed securities of $21.8 million. Interest-bearing deposits decreased $15.7 million, or 21.5%, reflecting the use of excess cash to paydown maturing FHLB advances.
Securities held to maturity decreased $7.3 million, or 5.5%, as a result of repayments.

Total deposits increased $30.6
million, or 2.7%, to $1.17 billion at March 31, 2011 compared to $1.14 billion at December 31, 2010 primarily due to growth in core deposits accounts of $43.3 million, or 6.4%, to $723.9 million at March 31, 2011 from $680.7 million
at December 31, 2010. The strong growth in core deposit account balances was driven by the success of sales and marketing initiatives in our new Worcester market, competitive products and pricing, attention to excellence in customer service and
targeted promotional activities. The increase in core deposits was partially offset by a decrease in certificates of deposit of $12.7 million, or 2.7%, to $450.0 million at March 31, 2011 compared to $462.6 million at December 31, 2010.
Long-term debt decreased $11.8 million, or 6.8%, to $161.5 million at March 31, 2011 compared to $173.3 million at December 31, 2010 mainly due to the use of excess cash balances to pay down FHLB advances. At March 31, 2011, the
Company continued to have considerable liquidity including significant unused borrowing capacity at the FHLBB and the Federal Reserve Bank and access to funding through the repurchase agreement and brokered deposit markets.



23



---

##### Table of Contents

Total stockholders equity increased $1.5 million, or 0.7%, to $224.1 million at
March 31, 2011 from $222.6 million at December 31, 2010 as a result of net income of $2.4 million, stock-based compensation totaling $526,000 and employee stock ownership plan (ESOP) compensation of $269,000 for the three
months ended March 31, 2011. These increases were partially offset by a cash dividend payment amounting to $1.2 million, a decrease of $346,000 in other comprehensive income and repurchases of common stock totaling $195,000.

Credit Quality

The
Company actively manages credit risk through its underwriting practices and collection operations and it does not offer nor has it historically offered residential mortgage and other consumer loans to subprime or Alt-A borrowers. Non-accrual loans
totaled $8.4 million, or 0.76% of total loans, at March 31, 2011 compared to $9.4 million, or 0.88% of total loans, at December 31, 2010. The non-accrual loan total for March 31, 2011 includes an $860,000 commercial real estate loan
which was impaired at March 31, 2011 and was restructured during the second quarter of 2010 as well as a $263,000 commercial real estate loan which was impaired at March 31, 2011 and was restructured during the first quarter of 2011. The
non-accrual loan total for March 31, 2011 also includes an $872,000 commercial construction loan which was impaired at March 31, 2011 and was restructured during the fourth quarter of 2010. The total amount of classified loans at
March 31, 2011 totaled $67.8 million and includes sixteen relationships which represent 58% of the total. Construction loans for one- to four-family home or condominium development represent 12% of total classified assets, a slight decrease
from 13% at December 31, 2010. Of the $1.5 million in other real estate owned, $940,000 is under a sales contract with a closing expected in the second quarter of 2011. See also Note F  Loans in the Notes to the Unaudited
Consolidated Financial Statements in this report for disclosures about the credit quality.

Comparison of Operating Results for the Three
Months Ended March 31, 2011 and 2010

Overview

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income earned on interest-earning assets, consisting primarily of loans,
investment securities and other interest-earning assets, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, FHLBB advances and repurchase agreements.

Our results of operations also are affected by provisions for loan losses, non-interest income and non-interest expense. Non-interest
income consists primarily of deposit account fees, gain (loss) on sale of loans and securities, wealth management fees, increases in the cash surrender value of bank-owned life insurance and miscellaneous other income. Non-interest expense consists
primarily of salaries and benefits, data processing, occupancy, marketing, professional fees, FDIC insurance assessments and other operating expenses. Our results of operations also may be affected significantly by general and local economic and
competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.

Net Income.Net income was $2.4 million, or $0.16 per diluted share, for the first quarter of 2011 compared to net income
of $1.8 million, or $0.11 per diluted share, for the same period in 2010. Excluding expenses totaling $979,000 ($808,000 net of tax benefit) related to the acquisition of Commonwealth National Bank, net income would have been $2.6 million, or $0.16
per diluted share, for the first quarter of 2010.



24



---

##### Table of Contents

Average Balances and Yields. The following table sets forth average
balances, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effect thereof was not material. All average balances are daily average balances. Non-accrual loans
were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield.



|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|----------------------------------------------------------------------- |  | ---------------------------- | --------- |  | ---------------------- | - | ------ | ---------- |  |  | -------------- | - |  | -------------------- | --------- |  | ---------- | - | ------ |  |  |  | ------ | -
|                                                                        |  | Three Months Ended March 31, |          
|                                                                        |  | 2011                         |           |  | 2010                   |  
|                                                                        |  | AverageBalance               |           |  | InterestandDividends   |   |        | Yield/Cost |  |  | AverageBalance |   |  | InterestandDividends |           |  | Yield/Cost |  
|                                                                        |  |                              |           |  | (Dollars in thousands) |   |        |            | 
|Interest-earning assets:                                                |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Loans:                                                                  |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Residential real estate(1)                                              |  | $                            | 313,619   |  |                        | $ | 3,927  |            |  |  | 5.01           | % |  | $                    | 341,337   |  |            | $ | 4,632  |  |  |  | 5.43   | %
|Commercial real estate                                                  |  |                              | 455,123   |  |                        |   | 6,765  |            |  |  | 5.95           | % |  |                      | 455,852   |  |            |   | 7,069  |  |  |  | 6.20   | %
|Home equity                                                             |  |                              | 137,805   |  |                        |   | 1,307  |            |  |  | 3.79           | % |  |                      | 138,530   |  |            |   | 1,443  |  |  |  | 4.17   | %
|Commercial and industrial                                               |  |                              | 165,028   |  |                        |   | 2,221  |            |  |  | 5.38           | % |  |                      | 152,627   |  |            |   | 1,977  |  |  |  | 5.18   | %
|Consumer and other                                                      |  |                              | 19,221    |  |                        |   | 267    |            |  |  | 5.56           | % |  |                      | 23,983    |  |            |   | 336    |  |  |  | 5.60   | %
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total loans(2)                                                          |  |                              | 1,090,796 |  |                        |   | 14,487 |            |  |  | 5.31           | % |  |                      | 1,112,329 |  |            |   | 15,457 |  |  |  | 5.56   | %
|Investment securities                                                   |  |                              | 341,804   |  |                        |   | 3,191  |            |  |  | 3.73           | % |  |                      | 302,916   |  |            |   | 3,292  |  |  |  | 4.35   | %
|Other interest-earning assets                                           |  |                              | 61,346    |  |                        |   | 40     |            |  |  | 0.26           | % |  |                      | 19,011    |  |            |   | 8      |  |  |  | 0.17   | %
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total interest-earning assets                                           |  |                              | 1,493,946 |  |                        |   | 17,718 |            |  |  | 4.74           | % |  |                      | 1,434,256 |  |            |   | 18,757 |  |  |  | 5.23   | %
|Noninterest-earning assets(3)                                           |  |                              | 85,102    |  |                        |   |        |            |  |  |                |   |  |                      | 94,953    |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total assets                                                            |  | $                            | 1,579,048 |  |                        |   |        |            |  |  |                |   |  | $                    | 1,529,209 |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |  
|Interest-bearing liabilities:                                           |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Savings accounts                                                        |  | $                            | 211,758   |  |                        |   | 406    |            |  |  | 0.77           | % |  | $                    | 170,489   |  |            |   | 397    |  |  |  | 0.93   | %
|Money market accounts                                                   |  |                              | 262,220   |  |                        |   | 494    |            |  |  | 0.75           | % |  |                      | 206,325   |  |            |   | 449    |  |  |  | 0.87   | %
|NOW accounts                                                            |  |                              | 39,589    |  |                        |   | 43     |            |  |  | 0.43           | % |  |                      | 38,650    |  |            |   | 50     |  |  |  | 0.52   | %
|Certificates of deposit                                                 |  |                              | 456,692   |  |                        |   | 2,354  |            |  |  | 2.06           | % |  |                      | 467,551   |  |            |   | 2,479  |  |  |  | 2.12   | %
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total interest-bearing deposits                                         |  |                              | 970,259   |  |                        |   | 3,297  |            |  |  | 1.36           | % |  |                      | 883,015   |  |            |   | 3,375  |  |  |  | 1.53   | %
|FHLB advances                                                           |  |                              | 147,880   |  |                        |   | 1,303  |            |  |  | 3.52           | % |  |                      | 202,644   |  |            |   | 1,552  |  |  |  | 3.06   | %
|Other interest-bearing liabilities                                      |  |                              | 52,152    |  |                        |   | 327    |            |  |  | 2.51           | % |  |                      | 53,981    |  |            |   | 334    |  |  |  | 2.47   | %
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total interest-bearing liabilities                                      |  |                              | 1,170,291 |  |                        |   | 4,927  |            |  |  | 1.68           | % |  |                      | 1,139,640 |  |            |   | 5,261  |  |  |  | 1.85   | %
|Demand deposits                                                         |  |                              | 175,037   |  |                        |   |        |            |  |  |                |   |  |                      | 155,358   |  |            |   |        |  |  |  |        |  
|Other noninterest-bearing liabilities                                   |  |                              | 10,653    |  |                        |   |        |            |  |  |                |   |  |                      | 9,425     |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total liabilities                                                       |  |                              | 1,355,981 |  |                        |   |        |            |  |  |                |   |  |                      | 1,304,423 |  |            |   |        |  |  |  |        |  
|Stockholders equity                                                    |  |                              | 223,067   |  |                        |   |        |            |  |  |                |   |  |                      | 224,786   |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Total liabilities and stockholders equity                              |  | $                            | 1,579,048 |  |                        |   |        |            |  |  |                |   |  | $                    | 1,529,209 |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |  
|Net interest income                                                     |  |                              |           |  |                        | $ | 12,791 |            |  |  |                |   |  |                      |           |  |            | $ | 13,496 |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Interest rate spread(4)                                                 |  |                              |           |  |                        |   |        |            |  |  | 3.06           | % |  |                      |           |  |            |   |        |  |  |  | 3.39   | %
|Net interest-earning assets(5)                                          |  | $                            | 323,655   |  |                        |   |        |            |  |  |                |   |  | $                    | 294,616   |  |            |   |        |  |  |  |        |  
|                                                                        |  |                              |           |  |                        |   |        |            |  |  |                |   |  |                      |           |  |            |   |        |  |  |  |        |  
|Net interest margin(6)                                                  |  |                              |           |  |                        |   |        |            |  |  | 3.42           | % |  |                      |           |  |            |   |        |  |  |  | 3.76   | %
|Average interest-earning assets to average interest-bearing liabilities |  |                              |           |  |                        |   |        |            |  |  | 127.66         | % |  |                      |           |  |            |   |        |  |  |  | 125.85 | %



|(1) | Includes loans held for sale.
|--- | -----------------------------

|(2) | Loans, including non-accrual loans, are net of deferred loan origination costs and advanced funds.
|--- | --------------------------------------------------------------------------------------------------

|(3) | Includes bank-owned life insurance, the income on which is classified as non-interest income.
|--- | ---------------------------------------------------------------------------------------------

|(4) | Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
|--- | ------------------------------------------------------------------------------------------------------------

|(6) | Net interest margin represents annualized net interest income divided by average total interest-earning assets.
|--- | ---------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

Rate/Volume Analysis.The following table presents the effects of changing
rates and volumes on our net interest income for the periods indicated. 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 prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately,
based on the changes due to rate and the changes due to volume.



|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|---------------------------------- |  | ----------------------------------------- | ---- | - | ---- | - | ------ | --- |  | - | ------ | -
|                                   |  | Three Months Ended March 31,2011 vs. 2010 |     
|                                   |  | Increase (Decrease) Due to                |      |   |      |  
|                                   |  | Volume                                    |      |   | Rate |   |        | Net | 
|                                   |  | (In thousands)                            |     
|                                   |  |                                           |     
|Interest-earning assets:           |  |                                           |      |   |      |   |        |     |  |   |        |  
|Loans:                             |  |                                           |      |   |      |   |        |     |  |   |        |  
|Residential real estate(1)         |  | $                                         | (361 | ) |      | $ | (344   | )   |  | $ | (705   | )
|Commercial real estate             |  |                                           | (11  | ) |      |   | (293   | )   |  |   | (304   | )
|Home equity                        |  |                                           | (8   | ) |      |   | (128   | )   |  |   | (136   | )
|Commercial and industrial          |  |                                           | 165  |   |      |   | 79     |     |  |   | 244    |  
|Consumer and other                 |  |                                           | (66  | ) |      |   | (3     | )   |  |   | (69    | )
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|Total loans                        |  |                                           | (281 | ) |      |   | (689   | )   |  |   | (970   | )
|Investment securities              |  |                                           | 394  |   |      |   | (495   | )   |  |   | (101   | )
|Other interest-earning assets      |  |                                           | 26   |   |      |   | 6      |     |  |   | 32     |  
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|Total interest-earning assets      |  |                                           | 139  |   |      |   | (1,178 | )   |  |   | (1,039 | )
|                                   |  |                                           |     
|Interest-bearing liabilities:      |  |                                           |      |   |      |   |        |     |  |   |        |  
|Savings accounts                   |  |                                           | 86   |   |      |   | (77    | )   |  |   | 9      |  
|Money market accounts              |  |                                           | 111  |   |      |   | (66    | )   |  |   | 45     |  
|NOW accounts                       |  |                                           | 1    |   |      |   | (8     | )   |  |   | (7     | )
|Certificates of deposit            |  |                                           | (57  | ) |      |   | (68    | )   |  |   | (125   | )
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|Total interest-bearing deposits    |  |                                           | 141  |   |      |   | (219   | )   |  |   | (78    | )
|FHLB advances                      |  |                                           | (459 | ) |      |   | 210    |     |  |   | (249   | )
|Other interest-bearing liabilities |  |                                           | (11  | ) |      |   | 4      |     |  |   | (7     | )
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|Total interest-bearing liabilities |  |                                           | (329 | ) |      |   | (5     | )   |  |   | (334   | )
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  
|                                   |  |                                           |     
|Change in net interest income      |  | $                                         | 468  |   |      | $ | (1,173 | )   |  | $ | (705   | )
|                                   |  |                                           |      |   |      |   |        |     |  |   |        |  



|(1) | Includes loans held for sale.
|--- | -----------------------------

Net Interest Income Before Provision for Loan Losses.Net interest income before provision for loan losses decreased
$705,000, or 5.2%, to $12.8 million for the first quarter of 2011 from $13.5 million for the same period in 2010 as a result of net interest margin compression, partially offset by an increase in average interest earning assets. The net interest
margin decreased 34 basis points to 3.42% for the three months ended March 31, 2011 from 3.76% for the same period in 2010 due to a decrease of $330,000 in amortization of certain acquisition accounting adjustments to $402,000 for the first
quarter of 2011 from $732,000 for the same period in 2010, the downward repricing of certain fixed rate loans and investments as a result of the lower interest rate environment and an increase in funds held in lower-yielding cash equivalents. These
items were partially offset by lower funding costs. Total average interest-earning assets increased $59.7 million, or 4.2%, to $1.49 billion for the three months ended March 31, 2011, mainly due to growth in investment securities and excess
cash balances held at the Federal Reserve Bank.



26



---

##### Table of Contents

Interest Income.Interest income decreased $1.0 million, or 5.5%, to $17.7
million for the three months ended March 31, 2011 from $18.8 million for the prior year period due to a lower yield on average interest-earning assets, partially offset by growth in average interest-earning assets. The yield on average
interest-earning assets decreased by 49 basis points to 4.74% for the first quarter of 2011 in connection with the lower interest rate environment and a reduction of $57,000 in the accretion of certain loan fair value accounting adjustments to
$245,000 in the first quarter of 2011 from $302,000 for the same period in 2010. The decrease in market rates contributed to the downward repricing of a portion of the Companys existing assets and to lower rates for new assets. Total average
interest-earning assets increased $59.7 million, or 4.2%, to $1.49 billion for the three months ended March 31, 2011, mainly due to growth in investment securities and excess cash balances held at the Federal Reserve Bank.

Interest Expense.Interest expense decreased $334,000, or 6.3%, to $4.9 million for the three months ended March 31,
2011 from $5.3 million for the prior year period reflecting a decrease in the average rate paid on interest-bearing liabilities, partially offset by an increase in average interest-bearing liabilities. The average rate paid on interest-bearing
liabilities declined 17 basis points to 1.68% for the three months ended March 31, 2011 reflecting the repricing of savings, money market, NOW accounts and certificate of deposit balances in response to the lower interest rate environment,
partially offset by a $273,000 reduction in interest expense associated with the amortization of certain fair value deposits and borrowings accounting adjustments to $157,000 in the first quarter of 2011 from $430,000 for the same period in 2010.
Average interest-bearing liabilities increased $30.7 million, or 2.7%, to $1.17 billion for the three months ended March 31, 2011 from $1.14 billion for the prior year period reflecting growth in interest-bearing deposits attributable to
attractive products, competitive pricing and excellent customer service.

Provision for Loan Losses.The
provision for loan losses increased $75,000, or 10.2%, to $808,000 for the three months ended March 31, 2011 compared to $733,000 for the same period in 2010. The allowance for loan losses is based on managements estimate of the probable
losses inherent in the portfolio, considering the impact of certain factors. Among the factors management considers are prior loss experience, current economic conditions and their effect on borrowers, the composition and size of the portfolio,
trends in non-performing loans and delinquency rates and the performance of individual loans in relation to contractual terms. The provision for loan losses reflects adjustments to the allowance based on managements review of the loan
portfolio in light of those conditions. The allowance for loan losses was $10.5 million, or 0.95% of loans outstanding at March 31, 2011. Excluding the impact of loans acquired from CNB Financial Corp. and other financial institutions, the
ratio of the allowance for loan losses to total loans would have been 1.17%.

Non-interest Income. Non-interest
income increased $112,000, or 5.5%, to $2.1 million for the three months ended March 31, 2011, reflecting growth of $102,000, or 73.9%, in wealth management income as a result of increases in commissions from annuity sales and fees from assets
under management. The results were also impacted by lower gains from sales of loans of $23,000 for the first quarter of 2011 from $88,000 for the same period in 2010, a decrease of $79,000, or 5.8% in fee income on depositors accounts and an
other-than-temporary impairment charge on an equity security of $145,000 for the first quarter of 2010.

Non-interest
Expense. Non-interest expense decreased $1.1 million, or 9.0%, to $10.9 million for the first quarter of 2011 from $12.0 million in the same period last year. Excluding acquisition-related expenses totaling $979,000 in the first quarter of
2010, non-interest expense would have decreased $99,000, or 0.9%. Marketing expenses decreased $113,000, or 20.2%, reflecting the cost of promotional activities in 2010 to support the Companys entry into the Worcester market. FDIC premium
expense decreased $85,000, or 20.5%, driven by a one-time adjustment in the first quarter of 2010 related to the CNB acquisition. Occupancy expenses decreased $83,000, or 9.0%, mainly due to the closing of the Companys Worcester operations
center in 2010. Data processing expenses decreased $79,000, or 7.4%, largely attributable to one-time software setup expenses incurred during the first quarter of 2010. Other expenses decreased $50,000, or 3.4%, reflecting lower costs to operate the
Worcester franchise as a result of integration efforts during the first quarter of 2010 and a one-time depreciation expense adjustment related to the CNB fixed assets conversion in 2010, partially offset by an operating loss from an investment in a
low income housing tax credit fund. These favorable variances were partially offset by increases in salaries and benefits and professional services. Salaries and



27



---

##### Table of Contents

benefits expense increased $191,000, or 3.1%, mainly reflecting annual wage adjustments and new employees hired to support and facilitate the growth of the Company. Professional services expenses
increased $120,000, or 22.2%, in connection with expanded consulting and legal costs primarily driven by the timing of loan review and annual meeting activities.

Income Tax Expense.Income tax expense decreased $268,000, or 26.0%, to $763,000 for the first quarter of 2011 from $1.0 million in the same period last year primarily due to a lower
effective tax rate. The effective tax rate decreased from 37.1% in the first quarter of 2010 to 23.9% for the first quarter of 2011 largely as a result of tax credits from an investment in a low income housing tax credit fund and an increase in tax
exempt municipal investment income in 2011.

Market Risk, Liquidity and Capital Resources

Market Risk

The
majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk (IRR). Our assets, the largest portion of which are mortgage loans, have longer maturities than
our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage IRR and reduce the exposure of our net interest income (NII) to changes in market interest rates. Accordingly, our
Board of Directors has established an Asset/Liability Management Committee which is responsible for evaluating the IRR inherent in our assets and liabilities, for determining the level of risk that is appropriate given our business strategy,
operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors. With the assistance of an IRR management consultant, the committee monitors the level
of IRR on a regular basis and meets at least on a quarterly basis to review our asset/liability policies and IRR position.

We
have sought to manage our IRR in order to minimize the exposure of our earnings and capital to changes in interest rates. As part of our ongoing asset-liability management, we currently use the following strategies to manage our IRR: (i) using
alternative funding sources, such as advances from the FHLBB, to match fund certain longer-term loans; (ii) continued emphasis on increasing core deposits; (iii) offering adjustable rate and shorter-term home equity loans,
commercial real estate loans, construction loans and commercial and industrial loans; (iv) offering a variety of consumer loans, which typically have shorter-terms and (v) investing in mortgage-backed securities with variable rates or
fixed rates with shorter durations. Reducing the average maturity of our interest-earning assets by increasing our investments in shorter-term loans and securities, as well as loans and securities with variable rates of interest, helps to better
match the maturities and interest rates of our assets and liabilities, thereby reducing the exposure of our NII to changes in market interest rates.

Net interest income at-risk measures the risk of a decline in earnings due to potential short-term and long term changes in interest rates. The table below represents an analysis of our IRR as measured by
the estimated changes in NII for the following twelve months, resulting from an instantaneous and sustained parallel shift in the yield curve of +200 and -100 basis points at March 31, 2011 and December 31, 2010.



|                            |  |                                     |      |    |                                     |  |      |   
|--------------------------- |  | ----------------------------------- | ---- | -- | ----------------------------------- |  | ---- | --
|Net Interest Income
At-Risk | 
|Change in Interest Rates    |  | Estimated Increase (Decrease)in NII |      |    | Estimated Increase (Decrease)in NII | 
|(Basis Points)              |  | (March 31, 2011)                    |      |    | (December 31, 2010)                 | 
|-100                        |  |                                     | (1.7 | )% |                                     |  | (1.1 | )%
|Stable                      |  |                                     | 0.0  | %  |                                     |  | 0.0  | % 
|+200                        |  |                                     | 0.3  | %  |                                     |  | 0.5  | % 



28



---

##### Table of Contents

The preceding income simulation analysis is for the Bank and its subsidiaries only and does
not represent a forecast of NII and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, which are subject to change, including: the nature and timing of
interest rate levels including the yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of asset and liability cash flows, and others. Also, market conditions,
prepayment/refinancing levels, the varying impact of interest rate changes on caps and floors embedded in adjustable rate loans, early withdrawal of deposits, changes in product preferences, and other internal/external variables and other factors
may vary significantly from assumptions used.

Net Portfolio Value Simulation Analysis. The Office of
Thrift Supervision requires the computation of amounts by which the net present value of an institutions cash flow from assets, liabilities and off balance sheet items (the institutions net portfolio value or NPV) would
change in the event of a range of assumed changes in market interest rates. The Office of Thrift Supervision provides all institutions that file a Consolidated Maturity/Rate Schedule as a part of their quarterly Thrift Financial Report an interest
rate sensitivity report of net portfolio value. The Office of Thrift Supervision simulation model uses a discounted cash flow analysis and an option-based pricing approach to measuring the interest rate sensitivity of net portfolio value.
Historically, the Office of Thrift Supervision model estimated the economic value of each type of asset, liability and off-balance sheet contract under the assumption that the United States Treasury yield curve increases or decreases instantaneously
by 100 to 300 basis points in 100 basis point increments. However, given the low level of market interest rates, a net portfolio value calculation for an interest rate decrease of greater than 100 basis points was not prepared. A basis point equals
one-hundredth of one percent, and 200 basis points equals two percent. An increase in interest rates from 3% to 5% would mean, for example, a 200 basis point increase in the Change in Interest Rates column below. The Office of Thrift
Supervision provides us the results of the interest rate sensitivity model, which is based on information we provide to the Office of Thrift Supervision to estimate the sensitivity of our net portfolio value.

The tables below set forth, at the dates indicated, the estimated changes in our net portfolio value that would result from the
designated instantaneous changes in the United States Treasury yield curve. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest rates, loan
prepayments and deposit decay, and should not be relied upon as indicative of actual results. This data is for the Bank and its subsidiary only and does not include any yield curve changes in the assets of United Financial.



|                   |  |                |         |  |                                  |   |         |         |  |  |                                |    |  |                |       |   |  |  |      |  
|------------------ |  | -------------- | ------- |  | -------------------------------- | - | ------- | ------- |  |  | ------------------------------ | -- |  | -------------- | ----- | - |  |  | ---- | -
|                   |  | March 31, 2011 |        
|                   |  |                |         |  |                                  |   |         |         |  |  | NPV as a Percentage of Present |   
|                   |  |                |         |  |                                  |   |         |         |  |  | Value of Assets (3)            |   
|                   |  |                |         |  | Estimated Increase (Decrease) in |   |         |         |  |  |                                |   
|Change in          |  |                |         |  | NPV                              |   |         |         |  |  | Increase                       |   
|Interest Rates     |  | Estimated      |         |  |                                  |   |         |         |  |  |                                |    |  | (Decrease)     |      
|(basis points) (1) |  | NPV (2)        |         |  | Amount                           |   |         | Percent |  |  | NPV Ratio (4)                  |    |  | (basis points) |      
|                   |  |                |         |  | (Dollars in thousands)           |   |         |         |  |  |                                |    |  |                |      
|+300               |  | $              | 154,977 |  |                                  | $ | (65,654 | )       |  |  | (30                            | )% |  |                | 10.48 | % |  |  | (326 | )
|+200               |  |                | 180,031 |  |                                  |   | (40,600 | )       |  |  | (18                            | )  |  |                | 11.83 |   |  |  | (191 | )
|+100               |  |                | 203,383 |  |                                  |   | (17,248 | )       |  |  | (8                             | )  |  |                | 12.99 |   |  |  | (75  | )
|0                  |  |                | 220,631 |  |                                  |   |         |         |  |  |                                |    |  |                | 13.74 |   |  |  |      |  
|-100               |  |                | 237,961 |  |                                  |   | 17,330  |         |  |  | 8                              |    |  |                | 14.51 |   |  |  | 78   |  



29



---

##### Table of Contents

|                   |  |                   |         |  |                                  |   |         |         |  |  |                                |    |  |                |       |   |  |  |      |  
|------------------ |  | ----------------- | ------- |  | -------------------------------- | - | ------- | ------- |  |  | ------------------------------ | -- |  | -------------- | ----- | - |  |  | ---- | -
|                   |  | December 31, 2010 |        
|                   |  |                   |         |  |                                  |   |         |         |  |  | NPV as a Percentage of Present |   
|                   |  |                   |         |  |                                  |   |         |         |  |  | Value of Assets (3)            |   
|                   |  |                   |         |  | Estimated Increase (Decrease) in |   |         |         |  |  |                                |   
|Change in          |  |                   |         |  | NPV                              |   |         |         |  |  | Increase                       |   
|Interest Rates     |  | Estimated         |         |  |                                  |   |         |         |  |  |                                |    |  | (Decrease)     |      
|(basis points) (1) |  | NPV (2)           |         |  | Amount                           |   |         | Percent |  |  | NPV Ratio (4)                  |    |  | (basis points) |      
|                   |  |                   |         |  | (Dollars in thousands)           |   |         |         |  |  |                                |    |  |                |      
|+300               |  | $                 | 146,150 |  |                                  | $ | (64,887 | )       |  |  | (31                            | )% |  |                | 9.99  | % |  |  | (334 | )
|+200               |  |                   | 170,561 |  |                                  |   | (40,475 | )       |  |  | (19                            | )  |  |                | 11.34 |   |  |  | (198 | )
|+100               |  |                   | 193,589 |  |                                  |   | (17,448 | )       |  |  | (8                             | )  |  |                | 12.53 |   |  |  | (80  | )
|0                  |  |                   | 211,036 |  |                                  |   |         |         |  |  |                                |    |  |                | 13.32 |   |  |  |      |  
|-100               |  |                   | 227,944 |  |                                  |   | 16,908  |         |  |  | 8                              |    |  |                | 14.11 |   |  |  | 78   |  



|(1) | Assumes an instantaneous uniform change in interest rates at all maturities.
|--- | ----------------------------------------------------------------------------

|(2) | NPV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
|--- | --------------------------------------------------------------------------------------------------------------------

|(3) | Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.
|--- | ------------------------------------------------------------------------------------------------------------------

|(4) | NPV ratio represents NPV divided by the present value of assets.
|--- | ----------------------------------------------------------------

The tables above indicate that at March 31, 2011 and December 31, 2010, in the event of a 300 basis point increase in interest rates, we would experience a 30% and 31%, respectively, decrease in
net portfolio value. In the event of a 100 basis point decrease in interest rates at March 31, 2011 and December 31, 2010, we would experience a 8% increase in net portfolio value.

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurement. Modeling changes in net portfolio
value require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net portfolio value table presented assumes that the composition of our
interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the
duration or repricing of specific assets and liabilities. Accordingly, although the net portfolio value table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not
provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.

Liquidity

Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of
deposit inflows, advances from the FHLBB, loan and mortgage-backed security repayments and maturities and sales of loans and investment securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds,
deposit flows and mortgage prepayments are greatly influenced by market interest rates, economic conditions and competition. Our Asset/Liability Management Committee is responsible for establishing and monitoring our liquidity targets and strategies
in order to ensure that sufficient liquidity exists for meeting the borrowing needs of our customers as well as unanticipated contingencies. We seek to maintain a liquidity ratio (defined as the sum of cash and liquid assets divided by the sum of
total deposits and short-term interest-bearing liabilities) of 10% or greater. At March 31, 2011, our liquidity ratio was 23.55%, compared to 22.15% at December 31, 2010.

We regularly adjust our investments in liquid assets based upon our assessment of (1) expected loan demand, (2) expected
deposit flows, (3) yields available on interest-earning deposits and securities, and (4) the objectives of our asset/liability management program. Excess liquid assets are generally invested in interest-earning deposits and short- and
intermediate-term securities.



30



---

##### Table of Contents

Our most liquid assets are cash and cash equivalents. The levels of these assets are
dependent on our operating, financing, lending and investing activities during any given period. At March 31, 2011, cash and cash equivalents totaled $72.5 million. Securities classified as available-for-sale and held-to-maturity, which provide
additional sources of liquidity, totaled $214.4 million and $125.2 million, respectively, at March 31, 2011. In addition, at March 31, 2011, we had the ability to borrow a total of approximately $376.3 million from the FHLBB. On that date,
we had $139.6 million in advances outstanding.

Our cash flows are derived from operating activities, investing activities and
financing activities as reported in our Consolidated Statements of Cash Flows included in our Consolidated Financial Statements.

At March 31, 2011, we had $14.6 million in loan commitments outstanding. In addition to commitments to originate loans, we had $236.6 million in unused lines of credit to borrowers, $4.4 million in
standby letters of credit and $23.0 million to be disbursed under existing construction loan commitments. Certificates of deposit due within one year of March 31, 2011 totaled $273.1 million, or 18.0% of total deposits. If these deposits do not
remain with us, we will be required to seek other sources of funds, including other certificates of deposit, FHLBB advances, borrowings from the Federal Reserve Bank and repurchase agreements. Depending on market conditions, we may be required to
pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before March 31, 2011. We believe however, based on past experience that a significant portion of our certificates of deposit
will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.

Our primary
investing activities are the origination of loans and the purchase of securities. For the three months ended March 31, 2011, we originated $72.4 million of loans and purchased $31.2 million of securities. In the comparable 2010 period, we
originated $39.3 million of loans and purchased $11.6 million of securities.

Financing activities consist primarily of
activity in deposit accounts and FHLBB advances. We experienced a net increase in total deposits of $30.6 million and $26.3 million for the three months ended March 31, 2011 and 2010, respectively. Deposit flows are affected by the overall
level of interest rates, the interest rates and products offered by us and our local competitors and other factors. FHLBB advances decreased by $11.8 million and $48.0 million during the three months ended March 31, 2011 and 2010, respectively,
reflecting the use of cash flows received from the loan and investment portfolios and excess deposit funds to pay down FHLBB advances.

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the FHLBB, which
provides an additional source of funds. We have also used FHLBB advances to match-fund certain longer-term one- to four-family residential mortgage loans and commercial real estate loans. The Banks unused borrowing capacity with
the FHLBB, excluding its available line of credit balance of $2.0 million at March 31, 2011 and at December 31, 2010, was approximately $234.7 million at March 31, 2011 and $219.9 million at December 31, 2010. At March 31,
2011 and December 31, 2010, the Bank had no borrowing against the line of credit. We also have access to funding through the repurchase agreement and brokered CD markets and have received approval from the Federal Reserve Bank to access its
discount window. The Banks unused borrowing capacity with the Federal Reserve Bank was approximately $66.6 million at March 31, 2011.

United Financial is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, United Financial is responsible for paying any dividends declared
to its shareholders. United Financial also repurchases shares of its common stock. At March 31, 2011, United Financial had liquid assets of $16.5 million.



31



---

##### Table of Contents

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

Commitments

As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit, standby letters of credit and unused lines
of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval
process accorded to loans made by us. We consider commitments to extend credit in determining our allowance for loan losses.

Contractual Obligations

In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include operating leases for premises and equipment. The following table summarizes our
significant fixed and determinable contractual obligations and other funding needs by payment date at March 31, 2011. The payment amounts represent those amounts due to the recipient and do not include any unamortized premiums or discounts or
other similar carrying amount adjustments.



|                                                   |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|-------------------------------------------------- |  | ------------------------------------- | ------- |  | ----------------- | - | ------- | ------------------ |  | - | ------------------- |  |  | ----- | ------ |  |  | - | ------- | 
|                                                   |  | Payments Due by Period (In Thousands) |        
|                                                   |  | Less ThanOne Year                     |         |  | One to ThreeYears |   |         | Three to FiveYears |  |   | More thanFive Years |  |  | Total |       
|Contractual Obligations:                           |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|Certificates of deposit                            |  | $                                     | 273,141 |  |                   | $ | 129,064 |                    |  | $ | 47,692              |  |  | $     |       |  |  | $ | 449,897 | 
|Federal Home Loan Bank advances                    |  |                                       | 40,086  |  |                   |   | 54,008  |                    |  |   | 22,245              |  |  |       | 23,245 |  |  |   | 139,584 | 
|Repurchase agreements                              |  |                                       | 18,900  |  |                   |   |        |                    |  |   |                    |  |  |       | 20,000 |  |  |   | 38,900  | 
|Subordinated debentures                            |  |                                       |        |  |                   |   |        |                    |  |   |                    |  |  |       | 7,732  |  |  |   | 7,732   | 
|Standby letters of credit                          |  |                                       | 4,402   |  |                   |   |        |                    |  |   |                    |  |  |       |       |  |  |   | 4,402   | 
|Operating leases                                   |  |                                       | 1,043   |  |                   |   | 1,928   |                    |  |   | 1,827               |  |  |       | 4,033  |  |  |   | 8,831   | 
|Capitalized leases                                 |  |                                       | 406     |  |                   |   | 812     |                    |  |   | 813                 |  |  |       | 6,255  |  |  |   | 8,286   | 
|Future benefits to be paid under retirement plans  |  |                                       | 25      |  |                   |   | 3,432   |                    |  |   | 233                 |  |  |       | 5,628  |  |  |   | 9,318   | 
|                                                   |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|Total                                              |  | $                                     | 338,003 |  |                   | $ | 189,244 |                    |  | $ | 72,810              |  |  | $     | 66,893 |  |  | $ | 666,950 | 
|                                                   |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|Commitments:                                       |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|Commitments to extend credit                       |  | $                                     | 278,661 |  |                   | $ |        |                    |  | $ |                    |  |  | $     |       |  |  | $ | 278,661 | 
|Commitment to invest in venture capital fund       |  |                                       | 500     |  |                   |   |        |                    |  |   |                    |  |  |       |       |  |  |   | 500     | 
|Commitment to invest in low income tax credit fund |  |                                       | 5,164   |  |                   |   | 1,022   |                    |  |   |                    |  |  |       |       |  |  |   | 6,186   | 
|                                                   |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 
|Total                                              |  | $                                     | 284,325 |  |                   | $ | 1,022   |                    |  | $ |                    |  |  | $     |       |  |  | $ | 285,347 | 
|                                                   |  |                                       |         |  |                   |   |         |                    |  |   |                     |  |  |       |        |  |  |   |         | 



32



---

##### Table of Contents

Capital Resources

United Bank is subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for
calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At March 31, 2011, the Bank exceeded all regulatory capital requirements and was considered well capitalized
under regulatory requirements.



|                          |  |        |       |   |                              |  |      |                                                 |  |  |       |  
|------------------------- |  | ------ | ----- | - | ---------------------------- |  | ---- | ----------------------------------------------- |  |  | ----- | -
|                          |  | Actual |       |   | For CapitalAdequacy Purposes |  |      | To Be Well CapitalizedUnder RegulatoryFramework | 
|As of March 31, 2011:     |  |        |       |   |                              |  |      |                                                 |  |  |       |  
|Total risk-based capital  |  |        | 16.47 | % |                              |  | 8.00 | %                                               |  |  | 10.00 | %
|Tier 1 risk-based capital |  |        | 15.58 | % |                              |  | 4.00 | %                                               |  |  | 6.00  | %
|Tier 1 (core) capital     |  |        | 11.63 | % |                              |  | 4.00 | %                                               |  |  | 5.00  | %
|Tangible equity           |  |        | 11.63 | % |                              |  | 1.50 | %                                               |  |  | N/A   |  
|                          |  |        |      
|As of December 31, 2010:  |  |        |       |   |                              |  |      |                                                 |  |  |       |  
|Total risk-based capital  |  |        | 16.34 | % |                              |  | 8.00 | %                                               |  |  | 10.00 | %
|Tier 1 risk-based capital |  |        | 15.49 | % |                              |  | 4.00 | %                                               |  |  | 6.00  | %
|Tier 1 (core) capital     |  |        | 11.53 | % |                              |  | 4.00 | %                                               |  |  | 5.00  | %
|Tangible equity           |  |        | 11.53 | % |                              |  | 1.50 | %                                               |  |  | N/A   |  



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

The information required by this item is included above in Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations, under the caption Market Risk,
Liquidity and Capital Resources.



|ITEM 4. | Controls and Procedures
|------- | -----------------------

Under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer
and Chief Financial Officer, the Company has evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period
covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Companys disclosure controls and procedures were effective to
ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms and in a
timely manner alerting them to material information relating to the Company (or its consolidated subsidiary) required to be filed in its periodic SEC filings.

No change in our internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) occurred during the most recent fiscal quarter that has
materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. In the ordinary course of business, we routinely enhance our internal controls and procedures for financial reporting by either
upgrading our current systems or implementing new systems. Changes have been made and will be made to our internal controls and procedures for financial reporting as a result of these efforts.



33



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------

The
Bank, as successor in interest to Commonwealth National Bank, is involved in litigation relating to its foreclosure on a certain loan property. The litigants claim that Commonwealth National Bank acted in bad faith and in violation of
applicable law and that its actions resulted in a sale of the underlying property for less than it should have thereby causing damage to the parties. The Bank believes these claims are without merit and is vigorously defending the
litigation. The parties are scheduled to go to trial in the third quarter of 2011. No estimate of any reasonably possible loss or range of loss to the Bank can be made at this time.

In addition, the Company is a defendant in other claims and legal action arising in the ordinary course of business. In the opinion of
management, after consultation with legal counsel, the ultimate disposition of these matters is not expected to have a material adverse effect on the Companys financial condition, results of operations or cash flows.



|ITEM 1A. | Risk Factors
|-------- | ------------

In addition
to the other information set forth in this report, the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2010, which could materially affect our business, financial
condition or future results, should be carefully considered. At March 31, 2011, the risk factors for the Company have not changed materially from those reported in our Annual Report on Form 10-K. In addition, the risks described in our 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 our business,
financial condition and/or operating results.



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

(a) No unregistered securities were sold by the Company during the quarter ended March 31, 2011.

(b) Not applicable

(c) The following table provides certain information with regard to shares
repurchased by the Company in the first quarter of 2011.



|                      |  |              |        |  |               |   |       |                   |  |  |                        |  |  |  |         | 
|--------------------- |  | ------------ | ------ |  | ------------- | - | ----- | ----------------- |  |  | ---------------------- |  |  |  | ------- | 
|                      |  |              |        |  |               |   |       | (c)               |  |  | (d)                    | 
|                      |  |              |        |  |               |   |       | Total Number of   |  |  | Maximum Number         | 
|                      |  |              |        |  |               |   |       | Shares            |  |  | (or Approximate        | 
|                      |  | (a)          |        |  | (b)           |   |       | (or Units)        |  |  | Dollar Value) of       | 
|                      |  | Total Number |        |  | Average Price |   |       | Purchased as Part |  |  | Shares (or Units) that | 
|                      |  | of Shares    |        |  | Paid Per      |   |       | of Publicly       |  |  | May Yet Be             | 
|                      |  | (or Units)   |        |  | Share         |   |       | Announced Plans   |  |  | Purchased Under the    | 
|Period                |  | Purchased    |        |  | (or Unit)     |   |       | or Programs       |  |  | Plans or Programs (1)  | 
|January 1 - 31, 2011  |  |              | 13,896 |  |               | $ | 14.05 |                   |  |  | 13,896                 |  |  |  | 742,506 | 
|February 1 - 28, 2011 |  |              |       |  |               |   |      |                   |  |  |                       |  |  |  | 742,506 | 
|March 1 - 31, 2011    |  |              |       |  |               |   |      |                   |  |  |                       |  |  |  | 742,506 | 
|                      |  |              |        |  |               |   |       |                   |  |  |                        |  |  |  |         | 
|Total                 |  |              | 13,896 |  |               | $ | 14.05 |                   |  |  | 13,896                 |  |  |  |         | 



|(1) | On October 26, 2010, the Board of Directors approved a plan to repurchase up to 5%, or approximately 807,803 shares, of the Companys common stock. Under the
plan, the Company intends to repurchase shares from time to time, depending on market conditions and will continue until it is completed.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

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

Not applicable.



|ITEM 4. | [Removed and Reserved]
|------- | ----------------------



|ITEM 5. | Other Information
|------- | -----------------

Not
applicable.



|ITEM 6. | Exhibits.
|------- | ---------



|     |  |                                                                                  
|---- |  | ---------------------------------------------------------------------------------
|3.1  |  | Articles of Incorporation of United Financial Bancorp, Inc. (1)                  
|     | 
|3.2  |  | Amended and Restated Bylaws of United Financial Bancorp, Inc. (2)                
|     | 
|4.0  |  | Form of Common Stock Certificate of United Financial Bancorp, Inc. (1)           
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer                
|     | 
|31.2 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer                
|     | 
|32.0 |  | Section 1350 Certification of Chief Executive Officer and Chief Financial Officer



|(1) | Incorporated by reference to the Registration Statement on Form S-1 of United Financial Bancorp, Inc. (File No. 333-144245), originally filed with the Securities and
Exchange Commission on June 29, 2007.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Form 10-K of United Financial Bancorp, Inc. filed with the Securities and Exchange Commission on March 13, 2009.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### 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 by the
undersigned thereunto duly authorized.



|                  |  |  |  |                                |  |                                                     
|----------------- |  |  |  | ------------------------------ |  | ----------------------------------------------------
|                  |  |  |  | United Financial Bancorp, Inc.
|                  |  |  | 
|Date: May 5, 2011 |  |  |  | By:                            |  | /s/ Richard B. Collins                              
|                  |  |  |  |                                |  | Richard B. Collins                                  
|                  |  |  |  |                                |  | Chairman, President and Chief Executive Officer     
|                  |  |  | 
|Date: May 5, 2011 |  |  |  | By:                            |  | /s/ Mark A. Roberts                                 
|                  |  |  |  |                                |  | Mark A. Roberts                                     
|                  |  |  |  |                                |  | Executive Vice President and Chief Financial Officer



36