10-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

þ Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Fiscal Year Ended December 31, 2007

OR

o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 000-51239

ROCKVILLE FINANCIAL, INC.

(Exact name of registrant as specified in its charter)

Connecticut (State or other jurisdiction of incorporation or organization)	30-0288470 (I.R.S. Employer Identification No.)
25 Park Street, Rockville, Connecticut (Address of principal executive officers)	06066 (Zip Code)

(860) 291-3600
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act:

Title of Class	Name of each exchange where registered
Common Stock, no par value	National Association of Securities Dealers

Indicate by check mark whether the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. o Yes. þ No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15 (d) of the Act. o Yes. þ No

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. þ Yes. o No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o

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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o            Accelerated filer þ                      Non-accelerated filer o                      Smaller reporting company o

(Do not check if a smaller reporting company)

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12B-2 of the Act). Yes o No þ

The aggregate market value of voting and non-voting common equity held by non-affiliates of Rockville Financial, Inc. as of June 30, 2007 was $109.3 million based upon the closing price of $15.10 as of June 29, 2007, the last business day of the registrant’s most recently completed second quarter. Directors and officers of the Registrant are deemed to be affiliates solely for the purposes of this calculation.

As of February 29, 2008, there were 19,568,284 shares of Registrant’s common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant’s definitive proxy statement for its Annual Meeting of Stockholders, expected to be filed pursuant to Regulation 14A within 120 days after the end of the 2007 fiscal year, are incorporated by reference into Part III of this Report on Form 10-K.

Rockville Financial, Inc.
Annual Report on Form 10-K
For the Fiscal Year Ended December 31, 2007
Table of Contents

	Page No.
Part I
Forward-looking statements		3
Item 1. Business		4
Item 1A. Risk Factors		33
Item 1B. Unresolved Staff Comments		38
Item 2. Properties		39
Item 3. Legal Proceedings		40
Item 4. Submission of Matters to a Vote of Security Holders		40
Part II
Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities		41
Item 6. Selected Financial Data		44
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations		46
Item 7A Quantitative and Qualitative Disclosures about Market Risk		63
Item 8. Financial Statements and Supplementary Data		65
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure		112
Item 9A Controls and Procedures		113
Item 9B Other Information		113
Part III
Item 10. Directors, Executive Officers and Corporate Governance		114
Item 11. Executive Compensation		114
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters		114
Item 13. Certain Relationships and Related Transactions, and Director Independence		114
Item 14 Principal Accountant Fees and Services		114
Part IV
Item 15. Exhibits, Financial Statements and Financial Statement Schedules		115
Signatures		118
EX-14: STANDARDS OF CONDUCT POLICY-EMPLOYEES
EX-21: SUBSIDIARIES
EX-23: CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
EX-31.1: CERTIFICATION
EX-31.2: CERTIFICATION
EX-32.0: CERTIFICATIONS

- 2 -

Part I

FORWARD-LOOKING STATEMENTS

This Form 10-K contains forward-looking statements that are within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. These risks and uncertainties could cause our results to differ materially from those set forth in such forward-looking statements.

Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. Words such as “believes,” “anticipates,” “expects,” “intends,” “plans,” “estimates,” “targeted” and similar expressions, and future or conditional verbs, such as “will,” “would,” “should,” “could” or “may,” are intended to identify forward-looking statements but are not the only means to identify these statements.

Forward-looking statements involve risks and uncertainties. Actual conditions, events or results may differ materially from those contemplated by a forward-looking statement.

Factors that could cause this difference – many of which are beyond our control – include without limitation the following:

• Local, regional and national business or economic conditions may differ from those expected.

• The effects of and changes in trade, monetary and fiscal policies and laws, including the U.S. Federal Reserve Board’s interest rate policies, may adversely affect our business.

• The ability to increase market share and control expenses may be more difficult than anticipated.

• Changes in laws and regulatory requirements (including those concerning taxes, banking, securities and insurance) may adversely affect us or our businesses.

• Changes in accounting policies and practices, as may be adopted by regulatory agencies, the Public Company Accounting Oversight Board or the Financial Accounting Standards Board, may affect expected financial reporting.

• Future changes in interest rates may reduce our profits which could have a negative impact on the value of our stock.

• We are subject to lending risk and could incur losses in our loan portfolio despite our underwriting practices. Changes in real estate values could also increase our lending risk.

• Changes in demand for loan products, financial products and deposit flow could impact our financial performance.

• Strong competition within our market area may limit our growth and profitability.

• We may not manage the risks involved in the foregoing as well as anticipated.

• We recently opened new branches which may not become profitable as soon as anticipated, if at all.

Any forward-looking statements made by or on behalf of us in this Form 10-K speak only as of the date of this Form 10-K. We do not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made. The reader should, however, consult any further disclosures of a forward-looking nature we may make in future filings.

- 3 -

Item 1. Business

General

Rockville Financial, Inc., (the “Company”), a state-chartered mid-tier stock holding company holds all of the common stock of Rockville Bank (“the Bank”). The Federal Reserve Board regulates the Company, a mid-tier stock holding company, and its parent, Rockville Financial MHC, Inc., the top-tier mutual holding company.

The Bank is a state-chartered stock savings bank organized in Connecticut in 1858 that provides a full range of banking services to consumer and commercial customers through its main office in Rockville, CT, nineteen branches located in Hartford and Tolland counties in Connecticut and 40 automated teller machines (“ATM”), including 11 stand-alone ATM facilities. The Bank is regulated by the State of Connecticut Department of Banking and the Federal Deposit Insurance Corporation (the “FDIC”). The Bank’s deposits are insured to the maximum allowable under the Deposit Insurance Fund, which is administered by the Federal Deposit Insurance Corporation. The Bank is a member of the Federal Home Loan Bank.

The Company strives to remain a leader in meeting the financial service needs of the local community and to provide quality service to the individuals, families, professionals and businesses in the market areas it serves. Rockville Bank is a community-oriented provider of traditional banking products and services to business organizations and individuals, offering products such as residential, commercial real estate, commercial business and consumer loans and a variety of deposit products.

The Company’s business philosophy is to remain an independent, community-oriented franchise and to continue to focus on providing superior customer service to meet the financial needs of the communities in which we operate. Current strategies include expanding our banking network by pursuing new branch locations and branch acquisition opportunities in our market area, continuing our residential mortgage lending activities and expanding our commercial real estate and commercial business lending activities.

The Company employed 205 full-time equivalent employees at December 31, 2007. Management of the Company and the Bank are substantially identical. The Company does not own or lease any property but instead uses the premises, equipment and furniture of the Bank.

Competition

We face competition within our market area both in making loans and attracting deposits. Hartford and Tolland Counties have a high concentration of financial institutions including large commercial banks, community banks and credit unions. Some of our competitors offer products and services that we currently do not offer, such as trust services and private banking. As of June 30, 2007, based on the FDIC’s most recent annual Summary of Deposits Report, our market share of deposits represented 25.0% of deposits in Tolland County, the second largest market share in that county, and 2.0% of deposits in Hartford County.

Our competition for loans and deposits comes principally from commercial banks, savings institutions, mortgage banking firms and credit unions. We face additional competition for deposits from money market funds, brokerage firms, mutual funds and insurance companies. Our primary focus is to build and develop profitable customer relationships across all lines of business while continuing to support the communities within our service area.

Market Area

We operate in a primarily suburban market area that has a stable population and household base. All of our current offices are located in Hartford and Tolland Counties, Connecticut and a new Colchester location in New London County is expected to be opened in the second quarter of 2008. Our market area is located in the north central part of Connecticut including, in part, the eastern part of the greater Hartford metropolitan area. Our main office is located in Rockville and is located approximately 15 miles from Hartford. Hartford and Tolland Counties have a mix of industry groups and employment sectors, including services, wholesale/retail trade and manufacturing as the basis of the local economy. Our primary market area for deposits includes the communities in which we

- 4 -

maintain our banking office locations. Our primary lending area is broader than our primary deposit market area and includes all of Hartford and Tolland Counties, and parts of the adjacent Windham and Middlesex Counties. In addition to our primary lending areas we have expanded lending activities to include an out of state regional commercial real estate lending program.

Lending Activities

Historically, our principal lending activity has been the origination of first mortgage loans for the purchase or refinancing of one-to-four family residential real estate. One-to-four family residential real estate mortgage loans represented $666.0 million, or 59.2%, of our loan portfolio at December 31, 2007. We also offer commercial real estate loans, commercial business loans, construction mortgage loans and consumer loans. Commercial real estate loans totaled $284.5 million, or 25.3%, of our total loan portfolio at December 31, 2007. Commercial business loans totaled $92.9 million, or 8.3%, of our total loan portfolio at December 31, 2007. Construction mortgage loans totaled $70.6 million, or 6.3%, of our loan portfolio at December 31, 2007. Consumer loans, consisting primarily of loans on new and used automobiles, loans secured by deposit accounts and unsecured personal loans, totaled $11.5 million, or 1.0%, of our total loan portfolio at December 31, 2007. As of December 31, 2007, loans to borrowers engaged in similar activities did not exceed 10% of total loans outstanding. The largest exposure to a related group was $19.7 million at December 31, 2007. These loans are performing according to their terms. Our net deferred loan fees and premiums totaled $1.5 million at December 31, 2007 largely due to the purchase of adjustable rate mortgage loans from two mortgage banking firms beginning in 2004 and continuing through the current year end.

The composition of the Bank’s loan portfolio was as follows at the dates indicated:

	At December 31,
	2007						2006						2005						2004						2003
	Amount			Percent			Amount			Percent			Amount			Percent			Amount			Percent			Amount			Percent
	(Dollars in Thousands)
Real estate loans:
Residential (1)	$	666,003			59.18	%	$	640,076			61.46	%	$	557,306			64.31	%	$	450,054			64.21	%	$	334,625			62.73	%
Commercial		284,460			25.28			232,550			22.33			149,006			17.19			136,594			19.49			122,600			22.99
Construction (2)		70,617			6.27			63,902			6.14			47,105			5.44			22,067			3.15			14,535			2.72
Commercial business loans		92,869			8.25			97,234			9.34			109,099			12.59			88,700			12.66			58,683			11.00
Installment, collateral and other loans		11,469			1.02			7,607			0.73			4,119			0.47			3,473			0.49			2,970			0.56
Total loans		1,125,418			100.00	%		1,041,369			100.00	%		866,635			100.00	%		700,888			100.00	%		533,413			100.00	%
Net deferred loan fees and premiums		1,529						1,813						1,740						1,732						40
Allowance for loan losses		(10,620	)					(9,827	)					(8,675	)					(6,371	)					(4,971	)
Loans, net	$	1,116,327					$	1,033,355					$	859,700					$	696,249					$	528,482

(1)	Residential mortgage loans include one-to-four family mortgage loans, home equity loans, and home equity lines of credit.
(2)	Construction loans are reported net of undisbursed construction loans of $96.8 million, $93.6 million, $64.1 million, $23.0 million and $3.0 million as of December 31, 2007, 2006, 2005, 2004 and 2003, respectively.

Residential Mortgage Loans: One of our primary lending activities consists of the origination of one-to-four family residential mortgage loans that are primarily secured by properties located in Tolland and Hartford Counties. Of the $666.0 million one-to-four family residential mortgage loans at December 31, 2007, $90.2 million were fixed rate home equity loans and $82.1 million consisted of balances outstanding on home equity lines of credit. Generally, one-to-four family residential mortgage loans are originated in amounts up to 80% of the lesser of the appraised value or purchase price of the property, with private mortgage insurance required on loans with a loan-to-value ratio in excess of 80%. We usually do not make loans with a loan-to-value ratio in excess of 97% for loans

- 5 -

secured by single-family homes. Fixed rate mortgage loans generally are originated for terms of 10, 15, 20, 25 and 30 years. Typically, all fixed rate residential mortgage loans are underwritten according to Federal Home Loan Mortgage Corporation (“Freddie Mac”) policies and procedures. Fixed rate residential mortgage loans are periodically sold in the secondary market. We will usually retain the servicing rights for all loans that we sell in the secondary market. We originated $92.0 million of fixed rate one-to-four family residential loans during the year ended December 31, 2007, none of which were sold in the secondary market.

We also offer adjustable-rate mortgage loans for one-to-four family properties, with an interest rate which adjusts annually based on the one-year Constant Maturity Treasury Bill Index, after either a one-, three-, four-, five-, seven-, or nine-year initial fixed rate period. We originated $52.2 million of adjustable rate one-to-four family residential loans during the year ended December 31, 2007. Additionally, we purchased $16.7 million in adjustable rate mortgages from two local mortgage banking firms during the year ended December 31, 2007. Our adjustable rate mortgage loans generally provide for maximum rate adjustments of 200 basis points per adjustment, with a lifetime maximum adjustment up to 6%, regardless of the initial rate. Our adjustable rate mortgage loans amortize over terms of up to 30 years.

Adjustable rate mortgage loans decrease the risk associated with changes in market interest rates by periodically repricing, but involve other risks because, as interest rates increase, the underlying payments by the borrower increase, thus increasing the potential for default by the borrower. At the same time, the marketability of the underlying collateral may be adversely affected by higher interest rates. Upward adjustment of the contractual interest rate is also limited by the maximum periodic and lifetime interest rate adjustments permitted by our loan documents and, therefore, the effectiveness of adjustable rate mortgage loans may be limited during periods of rapidly rising interest rates. Of our one-to-four family residential loans, $312.3 million, or 46.9%, had adjustable rates of interest at December 31, 2007 and $132.6 million of these loans will see a rate reset in the next twelve months. Adjustable rate mortgages generally pose greater repayment risk than fixed rate loans during a rising interest rate environment, primarily because as interest rates rise, the underlying debt service payments of the borrowers rise, thereby increasing the potential for default. Continued declines in real estate values and the slow down in the housing market may make it more difficult for borrowers experiencing financial difficulty to sell their homes or refinance their debt due to their declining collateral values.

In an effort to provide financing for low and moderate income home buyers, we offer a first time home buyer program at reduced rates and favorable closing costs. This program allows the first time home buyer to borrow with lower down payment requirements, lower origination points, and reduced fees. These loans are offered with adjustable rates of interest at terms of up to 30 years. Such loans are secured by one-to-four family residential properties. All of these loans are originated using government agency underwriting guidelines.

All residential mortgage loans that we originate include “due-on-sale” clauses, which give us the right to declare a loan immediately due and payable in the event that, among other things, the borrower sells or otherwise disposes of the real property. We also require homeowner’s insurance and, where circumstances warrant, flood insurance on properties securing real estate loans. At December 31, 2007, our largest residential mortgage loan had a principal balance of $1.5 million. This loan is performing in accordance with its repayment terms.

We also offer home equity loans and home equity lines of credit, both of which are secured by owner-occupied one-to-four family residences. At December 31, 2007, home equity loans and equity lines of credit totaled $172.3 million, or 15.3%, of total loans. At December 31, 2007, the unadvanced amounts of home equity lines of credit totaled $104.8 million. The underwriting standards utilized for home equity loans and home equity lines of credit include a determination of the applicant’s credit history, an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan and the value of the collateral securing the loan. Home equity loans are offered with fixed rates of interest and with terms up to 15 years. The loan-to-value ratio for our home equity loans and our lines of credit is generally limited to no more than 90%. Our home equity lines of credit have ten year terms and adjustable rates of interest which are indexed to the prime rate, as reported in The Wall Street Journal. Interest rates on home equity lines of credit are generally limited to a maximum rate of 18% per annum.

Commercial Real Estate Loans: We originate commercial real estate loans and loans on owner occupied properties used for a variety of business purposes including small office buildings, industrial facilities and retail facilities. These projects are generally located in our primary market area. At December 31, 2007, commercial mortgage loans totaled $284.5 million, or 25.3%, of total loans. Our commercial real estate underwriting policies provide that typically such real estate loans

- 6 -

may be made in amounts of up to 80% of the appraised value of the property provided such loan complies with our current loans-to-one borrower limit. Our commercial real estate loans may be made with terms of up to 20 years and amortization schedules up to 30 years and are offered with interest rates that are fixed or adjust periodically and are generally indexed to the Federal Home Loan Bank of Boston Classic Advance Rates. In reaching a decision on whether to make a commercial real estate loan, we consider gross revenues and the net operating income of the property, the borrower’s expertise, business cash flow and credit history, and the appraised value of the underlying property. In addition, with respect to commercial real estate rental properties, we will also consider the terms and conditions of the leases and the credit quality of the tenants. We typically require that the properties securing these real estate loans have debt service coverage ratios (the ratio of earnings before interest, taxes, depreciation and amortization divided by interest expense and current maturities of long term debt) of at least 1.15 times. Environmental surveys are generally required for commercial real estate loans. Generally, commercial real estate loans made to corporations, partnerships and other business entities require personal guarantees by the principals and owners of 20% or more of the entity.

A commercial borrower’s financial information is monitored on an ongoing basis by requiring periodic financial statement updates, payment history reviews and typically includes periodic face-to-face meetings with the borrower. We generally require commercial borrowers to provide updated financial statements and federal tax returns annually. These requirements also apply to all guarantors on commercial loans. We also require borrowers with rental investment property to provide an annual report of income and expenses for the property, including a tenant list and copies of leases, as applicable. The largest commercial real estate loan or commitment as of December 31, 2007 was a loan for $15.7 million, which was performing according to its terms.

Loans secured by commercial real estate, including multi-family properties, generally involve larger principal amounts and a greater degree of risk than one-to-four family residential mortgage loans. Because payments on loans secured by commercial real estate, including multi-family properties, are often dependent on successful operation or management of the properties, repayment of such loans may be affected by adverse conditions in the real estate market or the economy.

Commercial Construction Loans: We offer commercial construction loans including real estate subdivision development loans to licensed contractors and builders for the construction and development of commercial real estate projects and one-to-four family residential properties. At December 31, 2007, commercial construction loans totaled $63.4 million, which amounted to 5.6%, of total loans outstanding. At December 31, 2007, the unadvanced portion of these construction loans totaled $93.2 million. Our commercial real estate underwriting policies provide that typically such real estate loans may be made in amounts of up to 80% of the appraised value of the property provided such loan complies with our current loans-to-one borrower limit. We extend loans to residential subdivision developers for the purpose of land acquisition, the development of infrastructure and the construction of homes. Advances are determined as a percentage of cost or appraised value (whichever is less) and the project is physically inspected prior to each advance. We typically limit the numbers of model homes financed by a customer, with the majority of construction advances supported by purchase contracts. As of December 31, 2007 the single largest outstanding commercial construction loan commitment on a single residential subdivision totaled $8.0 million with $4.7 million of advances drawn as of December 31, 2007, which were performing according to their terms. Commercial real estate subdivision loans, commercial real estate and one to four family residential loans to contractors entails significant additional risks as compared with single-family residential mortgage lending to owner-occupants. These loans typically involve large loan balances concentrated in single borrowers or groups of related borrowers. An economic downturn could have an adverse impact on the value of the properties securing construction loans and on the borrower’s ability to sell the units for the amounts necessary to complete the project and repay the loans.

Residential Construction Loans: We originate construction loans to individuals and contractors for the construction and acquisition of personal residences. At December 31, 2007, residential construction mortgage loans amounted to $7.2 million, or 0.6%, of total loans. At December 31, 2007, the unadvanced portion of these construction loans totaled $3.6 million.

Our construction mortgage loans generally provide for the payment of interest only during the construction phase, which is typically up to nine months although our policy is to consider construction periods as long as 12 months. At the end of the construction phase, the construction loan converts to a long-term owner occupied residential mortgage loan. Construction loans can be made with a maximum loan-to-value ratio of 80%. At December 31, 2007, our largest residential construction mortgage loan commitment was for $1.3 million, $185,000 of which had been disbursed. This loan is performing

- 7 -

according to its terms. Construction loans to individuals are generally made on the same terms as our one-to-four family mortgage loans.

Before making a commitment to fund a residential construction loan, we require an appraisal of the property by an independent licensed appraiser. We also review and inspect each property before disbursement of funds during the term of the construction loan. Loan proceeds are disbursed after inspection based on the percentage of completion method.

Construction financing is generally considered to involve a higher degree of credit risk than longer-term financing on improved, owner-occupied real estate. Risk of loss on a construction loan depends largely upon the accuracy of the initial estimate of the value of the property at completion of construction compared to the actual cost (including interest) of construction and other assumptions. If the estimate of construction cost is too low, we may be required to advance funds beyond the amount originally committed in order to protect the value of the property. Additionally, if the estimate of value is too high, we may be confronted with a project, when completed, with a value that is insufficient to assure full payment.

Commercial Business Loans: At December 31, 2007, we had $92.9 million in commercial business loans, of which $28.7 million were guaranteed by either the Small Business Administration (“SBA”) or the United States Department of Agriculture (“USDA”). We occasionally purchase USDA guaranteed loans in the secondary loan market from various experienced brokers. These loans carry a variable rate and adjust on a quarterly basis using the prime rate as the base index. There is no risk of principal or accrued interest loss up to loan payment dates, as we only purchased the guaranteed portion of the loan. The guarantee is that of the full faith and credit of the United States of America. We determine the loans to be purchased based on net yield, borrower credit rating, size and the business segment composition of the existing portfolio. Monthly payments are received directly from the original lending institution. As of December 31, 2007, of the $28.7 million guaranteed loans, $1.4 million are SBA loans originated by us and $27.1 million and $143,000 were purchased and are fully guaranteed by the USDA and the SBA, respectively. In addition to the SBA and USDA loans, our commercial business loan portfolio at December 31, 2007 included $30.6 million in revolving business lines of credit with an additional $49.0 million of unused lines of credit commitments and $33.6 million in commercial business term loans. Total commercial business loans amounted to 8.3% of total loans as of December 31, 2007.

We make commercial business loans primarily in our market area to a variety of professionals, sole proprietorships and small businesses. Commercial business lending products include term loans and revolving lines of credit. The maximum amount of a commercial business loan is limited by our loans-to-one-borrower limit (15% of equity capital and our allowance for loan losses, pursuant to Connecticut law) to which there were no exceptions as of December 31, 2007. Such loans are generally used for longer-term working capital purposes such as purchasing equipment or financing short term cash needs. Commercial business loans are made with either adjustable or fixed rates of interest. Variable rates are based on the prime rate, as published in The Wall Street Journal, plus a margin. Fixed rate commercial loans are set at a margin above the Federal Home Loan Bank of Boston Classic Advance Rates.

When making commercial business loans, we consider the financial statements of the borrower, our lending history with the borrower, the debt service capabilities of the borrower, the projected cash flows of the business and the value of the collateral. Commercial business loans are generally secured by a variety of collateral, primarily accounts receivable, inventory and equipment, and are supported by personal guarantees. Depending on the collateral used to secure the loans, commercial business loans are typically made up to 80% of the value of the loan collateral. We do not typically make unsecured commercial business loans greater than $100,000.

Commercial business loans generally have greater credit risk than residential mortgage loans. Unlike residential mortgage loans, which generally are made on the basis of the borrower’s ability to make repayment from his or her employment or other income, and which are secured by real property whose value tends to be more easily ascertainable, commercial business loans generally are made on the basis of the borrower’s ability to repay the loan from the cash flow of the borrower’s business. As a result, the availability of funds for the repayment of commercial business loans may depend substantially on the success of the business itself. Further, any collateral securing the loans may depreciate over time, may be difficult to appraise and may fluctuate in value. We seek to minimize

- 8 -

these risks through our underwriting standards. At December 31, 2007, our largest commercial business loan commitment totaled $10.7 million with $5.6 million of advances drawn as of December 31, 2007, which were performing according to their terms. In addition to the commercial business loans discussed above, we had $12.3 million in outstanding letters of credit as of December 31, 2007.

Installment, Collateral and Other Loans: We offer a limited range of installment and collateral consumer loans, principally to customers residing in our primary market area with acceptable credit ratings. Our installment and collateral consumer loans generally consist of loans on new and used automobiles, including indirect automobile loans, loans collateralized by deposit accounts and unsecured personal loans. Installment and collateral consumer loans totaled $11.5 million, or 1.0% of our total loan portfolio at December 31, 2007. This portfolio includes $1.8 million of fully secured collateral loans, $8.7 million of direct and indirect auto loans and $1.0 million of other consumer unsecured loans. While the asset quality of these portfolios is currently good, there is increased risk associated with auto and consumer loans during economic downturns as increased unemployment and inflationary costs may make it more difficult for some borrowers to repay their loans.

Origination, Purchasing and Servicing of Loans: All loans originated by us are underwritten pursuant to our policies and procedures. We originate both adjustable rate and fixed rate loans. Our ability to originate fixed or adjustable rate loans is dependent upon the relative customer demand for such loans, which is affected by the current and expected future level of interest rates.

Generally, we retain in our portfolio all loans that we originate, however, for strategic reasons, including our interest rate risk management objectives, we periodically sell residential mortgage loans which conform to the underwriting standards specified by Freddie Mac. We also sell all mortgage loans insured by the Connecticut Housing Finance Authority (“CHFA”). All one-to-four family loans that we sell are sold pursuant to master commitments negotiated with Freddie Mac and are sold on a non-recourse basis. Historically, in such instances, our loans have been typically sold to either Federal National Mortgage Association (“Fannie Mae”) or Freddie Mac, and we have retained the rights to service those loans. We currently have no reason to believe our practices will change in the near future. However, we currently have no plans to sell residential mortgage loans. Depending on interest rate levels at the time of any such sale, loans may be sold at either a net gain or a net loss. Additionally, there is no guarantee we will be able to reinvest the proceeds from any future loan sales at interest rates comparable to the interest rates on the loans that are sold. Reinvestment in loans with lower interest rates would result in lower interest income on the reinvested proceeds compared to the interest income previously generated by the loans that were sold.

At December 31, 2007, the Company was servicing loans sold in the amount of $18.9 million. Loan servicing includes collecting and remitting loan payments, accounting for principal and interest, contacting delinquent mortgagors, supervising foreclosures and property dispositions in the event of unremedied defaults, making certain insurance and tax payments on behalf of the borrowers and generally administering the loans.

In addition to purchasing loans guaranteed by the USDA or SBA, the Company purchases adjustable rate one-to-four family residential mortgage loans from two local mortgage banking firms licensed with the Connecticut Department of Banking. These local mortgage bankers are not employed by the Company and sell their loans based on relationships and competitive pricing. During the year ended December 31, 2007, the Company purchased $16.7 million in adjustable rate loans from two local mortgage banking firms, underwritten to the same credit specifications as the Company’s internally originated loans.

- 9 -

Loan Maturity Schedule

The following table sets forth the loan maturity schedule at December 31, 2007:

	Loans Maturing
			After One
	Within One		But Within		After Five
	Year		Five Year		Years		Total
	(In Thousands)
Real estate loans:
Residential	$	1,288	$	30,847	$	633,868	$	666,003
Commercial		6,803		42,143		235,514		284,460
Construction		8,101		24,180		38,336		70,617
Commercial business loans		30,848		28,731		33,290		92,869
Installment, collateral and other loans		135		9,588		1,746		11,469
Total	$	47,175	$	135,489	$	942,754	$	1,125,418

Loans Contractually Due Subsequent to December 31, 2008

The following table sets forth the scheduled repayments of fixed and adjustable rate loans at December 31, 2007 that are contractually due after December 31, 2008:

	Due After December 31, 2008
	Fixed		Adjustable		Total
	(In Thousands)
Real estate loans:
Residential(1)	$	352,548	$	312,167	$	664,715
Commercial		91,807		185,850		277,657
Construction		13,540		48,976		62,516
Commercial business loans		18,448		43,573		62,021
Installment, collateral and other loans		9,538		1,796		11,334
Total loans	$	485,881	$	592,362	$	1,078,243

(1) Residential mortgage loans include one-to-four family mortgage loans, home equity loans, and home equity lines of credit.

Loan Approval Procedures and Authority: The Company’s lending activities follow written, non-discriminatory, underwriting standards and loan origination procedures established by the Bank’s Board of Directors. The loan approval process is intended to assess the borrower’s ability to repay the loan, the viability of the loan, and the adequacy of the value of the property that will secure the loan, if applicable. To assess the borrower’s ability to repay, we review the employment and credit history and information on the historical and projected income and expenses of borrowers.

The Company’s policies and loan approval limits are established by the Bank’s Board of Directors. The Board of Directors has designated lending authority based on officer level and loan type to a limited group of officers to approve loans of various amounts up to $500,000. The President, Senior Vice President, Commercial Banking Officer and the Senior Vice President, Chief Risk and Credit Officer can approve loans for up to and including $1.0 million. Loans over $1.0 million up to $4.0 million are approved by the Board of Director’s Lending Committee. Loans above $4.0 million must be approved by the Board of Directors.

Non-performing and Problem Assets

Delinquency notices are mailed monthly to all delinquent borrowers, advising them of the amount of their delinquency. When a loan becomes more than 30 days delinquent, the Bank sends a letter advising the borrower of the delinquency. The borrower is given 30 days to pay the delinquent payments or to contact Rockville Bank to make arrangements to bring the loan current over a longer

- 10 -

period of time. If the borrower fails to bring the loan current within 90 days from the original due date or to make arrangements to cure the delinquency over a longer period of time, the matter is referred to legal counsel and foreclosure or other collection proceedings are started. We may consider forbearance in select cases where a temporary loss of income might result, if a reasonable plan is presented by the borrower to cure the delinquency in a reasonable period of time after his or her income resumes.

All non-commercial mortgage loans are reviewed on a regular basis, and such loans are placed on nonaccrual status when they become more than 90 days delinquent. Commercial real estate and commercial business loans are evaluated for nonaccrual status on a case-by-case basis, but are typically placed on a nonaccrual status when they become more than 90 days delinquent. When loans are placed on nonaccrual status, unpaid accrued interest is reversed, and further income is recognized only to the extent received. For the year ended December 31, 2007, $56,000 of interest income related to troubled debt restructurings was recorded.

Classified Assets: Under our internal risk rating system, we currently classify loans and other assets considered to be of lesser quality as “substandard,” “doubtful,” “loss” or “impaired” assets. An asset is considered “substandard” if it is inadequately protected by either the current net worth or the paying capacity of the obligor or by the collateral pledged, if any. “Substandard” assets include those characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard,” with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Assets classified as “loss” are those considered uncollectible and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. Assets classified as “impaired” are those that exhibit elevated risk characteristics that differentiate themselves from the homogeneous loan categories.

An institution insured by the Federal Deposit Insurance Corporation is required to establish unallocated allowances for loan losses in an amount deemed prudent by management for loans classified substandard or doubtful, as well as for other problem loans. Unallocated allowances represent loss allowances which have been established to recognize the inherent losses associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem assets. When an insured institution classifies problem assets as “loss,” it is required either to establish a specific allowance for losses equal to 100% of the amount of the asset so classified or to charge off such amount.

On the basis of management’s review of its assets, at December 31, 2007 we had classified $6.8 million of our assets as substandard, $1.6 million as impaired and none as doubtful. At December 31, 2007 there were no assets classified as loss.

The loan portfolio is reviewed on a regular basis to determine whether any loans require risk classification or reclassification. Not all classified assets constitute non-performing assets.

- 11 -

Loan Delinquencies

The following table sets forth certain information with respect to our loan portfolio delinquencies at the dates indicated.

	Loans Delinquent For									Total
	60-89 Days				90 Days and Over
	Number		Amount		Number		Amount			Number		Amount
	(Dollars in Thousands)
At December 31, 2007
Residential(1)		4	$	389		6	$	407			10	$	796
Commercial		2		79		1		74			3		153
Construction		1		515		–		–			1		515
Commercial business loans		2		164		2		692			4		856
Installment, collateral and other loans		2		4		—		—			2		4
Total		11	$	1,151		9	$	1,173			20	$	2,324
At December 31, 2006
Residential(1)		2	$	110		4	$	422			6	$	532
Commercial		2		394		2		311			4		705
Construction		–		–		–		–			–		–
Commercial business loans		–		–		3		114			3		114
Installment, collateral and other loans		1		1		5		8			6		9
Total		5	$	505		14	$	855			19	$	1,360
At December 31, 2005
Residential(1)		–	$	–		11	$	821			11	$	821
Commercial		1		22		3		5,564	(2)		4		5,586	(2)
Construction		–		–		–		–			–		–
Commercial business loans		–		–		4		172			4		172
Installment, collateral and other loans		1		6		1		6			2		12
Total		2	$	28		19	$	6,563	(2)		21	$	6,591	(2)

(1)	Residential mortgage loans include one-to-four family mortgage loans, home equity loans, and home equity lines of credit.
(2)	Balance includes a $4.9 million loan that is fully guaranteed by the United States Agriculture Department and was repaid in full in January 2006.

- 12 -

Non-performing Assets: The table below sets forth the amounts and categories of our non-performing assets at the dates indicated. Once a loan is 90 days delinquent or either the borrower or the loan collateral experiences an event that makes collectibility suspect, the loan is placed on “nonaccrual” status. Company policy requires six months of continuous payments in order for the loan to be removed from nonaccrual status.

	At December 31,
	2007			2006			2005			2004			2003
	(Dollars in Thousands)
Nonaccrual loans:
Residential(1)	$	407		$	422		$	821		$	423		$	305
Commercial		74			311			667			598			—
Construction		—			—			—			—			—
Commercial business loans		692			114			172			326			1,478
Installment, collateral and other loans		5			8			6			6			—
Total nonaccrual loans(2)		1,178			855			1,666			1,353			1,783
Accruing loans past due 90 days or more		—			—			4,897	(4)		—			24	(3)
Other accruing loans		—			78			—			—			—
Troubled debt restructurings		391			560			614			1,045			281
Total non-performing loans		1,569			1,493			7,177			2,398			2,088
Real estate owned		—			—			—			150			—
Other non-performing assets		—			—			–			—			268
Total non-performing assets	$	1,569		$	1,493		$	7,177		$	2,548		$	2,356
Total non-performing loans to total loans		0.14	%		0.14	%		0.83	%(5)		0.34	%		0.39	%
Total non-performing loans to total assets		0.12	%		0.12	%		0.68	%(6)		0.27	%		0.29	%

(1)	Residential mortgage loans include one-to-four family mortgage loans, home equity loans, and home equity lines of credit.
(2)	The amount of income that was contractually due but not recognized on nonaccrual loans totaled $53,000 and $52,000 for the years ended December 31, 2007 and 2006, respectively.
(3)	The loan is fully guaranteed by the Small Business Administration.
(4)	Balance represents a loan that was fully guaranteed by the United States Agriculture Department and was repaid in full in January 2006.
(5)	The ratio is 0.26% when excluding the $4.9 million fully guaranteed United States Department of Agriculture loan that was past due 90 days and still accruing as of December 31, 2005 which was repaid in full in January, 2006.
(6)	The ratio is 0.22% when excluding the $4.9 million fully guaranteed United States Department of Agriculture loan that was past due 90 days and still accruing as of December 31, 2005 which was repaid in full in January, 2006.

Allowance for Loan Losses

The Company utilizes several methodologies in determining an appropriate level of allowance for loan losses. At the time of loan origination, a risk rating based on a nine point grading system is assigned to each loan based on the loan officer’s assessment of risk. More complex loans, such as commercial business loans and commercial real estate, require that our internal independent credit area further evaluate the risk rating of the individual loan, with the credit area having final determination of the appropriate risk rating. These more complex loans and relationships receive an in-depth analysis and periodic review to assess the appropriate risk rating on a post-closing basis with changes made to the risk rating as the borrower’s and economic conditions warrant. Criticized assets are further evaluated to determine if risk and possible loss exposure require special allocations to the allowance for loan losses. The analysis has two broad components: specific and unallocated allowances.

Specific Allowance: The specific allowance is comprised of two components. The first component is made for loans for which recovery of the Bank’s principal investment is uncertain. In such cases, the size of the specific allowance is measured by determining an expected collection or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling

- 13 -

expenses. The second component of the specific allowance is determined by segregating the remaining loans by type of loan, risk weighting (if applicable) and payment history. Historical loss experience, delinquency trends, general economic conditions and geographic and industry concentrations are also considered. This analysis establishes factors that are applied to the loan groups to determine the amount of this component of the allowance.

Unallocated Allowance: The unallocated allowance represents the results of an analysis that measures the probable losses inherent in each portfolio. If the allowance for loan losses is too low, the Company may incur higher provisions for loan losses in the future resulting in lower net income. If an estimate of the allowance for loan losses is too high, we may experience lower provisions for loan losses resulting in higher net income. The unallocated allowance decreased to $838,000 as of December 31, 2007 from $1.6 million as of December 31, 2006. This decrease is a result of the loan portfolio becoming more seasoned partially offset by the continued growth in the portfolio.

Review of Credit Quality: The credit quality of the Company’s loan portfolio is reviewed by a third party risk assessment firm and by the Company’s internal credit management function. Review findings are reported periodically to senior management, the Board Lending Committee and the Board of Directors. This process is supplemented with several risk assessment tools including monitoring of delinquency levels, analysis of historical loss experience by loan type, identification of portfolio concentrations by borrower and industry, and a review of economic conditions that might impact loan quality. Based on these findings the allowance for each loan type is evaluated. The allowance for loan losses is calculated on a quarterly basis and reported to the Board of Directors.

Any loan that is 90 or more days delinquent is placed on nonaccrual and classified as a non-performing asset. A loan is classified as impaired when it is probable that the Company will be unable to collect all amounts due in accordance with the terms of the loan agreement. In accordance with Statement of Financial Accounting Standards (“SFAS”) No. 114 (“SFAS 114”), Accounting by Creditors for Impairment of a Loan, as amended by SFAS No. 118 (“SFAS 118”), Accounting by Creditors for Impairment for Loan-Income Recognition and Disclosures, an allowance is maintained for impaired loans to reflect the difference, if any, between the principal balance of the loan and the present value of projected cash flows, observable fair value or collateral value. SFAS 114 defines an impaired loan as a loan for which it is probable that the lender will not collect all amounts due under the contractual terms of the loan.

In addition, the Company’s bank regulatory agencies periodically review the adequacy of the allowance for loan losses as part of their review and examination processes. The regulatory agencies may require that the Company recognize additions to the allowance based on their judgments of information available to them at the time of their review or examination.

Each quarter, management, in conjunction with the Board Lending Committee, evaluates the total balance of the allowance for loan losses based on several factors some of which are not loan specific, but are reflective of the inherent losses in the loan portfolio. This process includes, but is not limited to, a periodic review of loan collectibility in light of historical experience, the nature and volume of loan activity, conditions that may affect the ability of the borrower to repay, underlying value of collateral, if applicable, and economic conditions in our immediate market area. First, loans are grouped by type within each risk weighting classification status. All loans 90 days or more delinquent are evaluated individually, based primarily on the value of the collateral securing the loan and the ability of the borrower to repay as agreed. Specific loss allowances are established as required by this analysis. All loans for which a specific loss allowance has not been assigned are segregated by loan type, delinquency status or loan risk rating grade and a loss allowance is established by using loss experience data and management’s judgment concerning other matters it considers significant including the current economic environment. The allowance is allocated to each category of loan based on the results of the above analysis.

This analysis process is both quantitative and subjective, as it requires management to make estimates that are susceptible to revisions as more information becomes available. Although we believe that we have established the allowance at levels to absorb probable and estimable losses, future additions may be necessary if economic or other conditions in the future differ from the current environment.

- 14 -

Schedule of Allowance for Loan Losses

The following table sets forth activity in the allowance for loan losses for the years indicated.

	At or For the Years Ended December 31,
	2007			2006			2005			2004			2003
	(Dollars in Thousands)
Balance at beginning of year	$	9,827		$	8,675		$	6,371		$	4,971		$	5,168
Provision for loan losses		749			1,681			2,700			2,372			2,100
Charge-offs:
Real estate(1)		(21	)		(45	)		–			–			(228	)
Commercial business loans		(76	)		(498	)		(591	)		(1,092	)		(2,086	)
Installment and collateral loans		(76	)		(78	)		(55	)		(20	)		(46	)
Total charge-offs		(173	)		(621	)		(646	)		(1,112	)		(2,360	)
Recoveries:
Real estate(1)		5			5			31			75			7
Commercial business loans		191			70			209			55			53
Installment and collateral loans		21			17			10			10			3
Total recoveries		217			92			250			140			63
Net recoveries (charge-offs)		44			(529	)		(396	)		(972	)		(2,297	)
Allowance at end of year	$	10,620		$	9,827		$	8,675		$	6,371		$	4,971
Ratios:
Allowance for loan losses to non-performing loans at end of year		676.86.	%		658.20	%		120.87	%		265.68	%		238.07	%
Allowance for loan losses to total loans outstanding at end of year		0.94	%		0.94	%		1.00	%		0.91	%		0.93	%
Net charge-offs to average loans outstanding		0.00	%		0.05	%		0.05	%		0.16	%		0.45	%

(1) Real estate loans include one-to-four family residential mortgage loans, home equity loans, home equity lines of credit, commercial real estate and construction loans.

Allocation of Allowance for Loan Losses: The following table sets forth the allowance for loan losses allocated by loan category, the total loan balances by category, the percent of allowance in each category to total allowance, and the percent of loans in each category to total loans at the dates indicated. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

	At December 31,
	2007								2006								2005
			% of			% of Loans					% of			% of Loans					% of			% of Loans
	Allowance		Allowance			in Category			Allowance		Allowance			in Category			Allowance		Allowance			in Category
	for Loan		for Loan			to Total			for Loan		for Loan			to Total			for Loan		for Loan			to Total
	Losses		Losses			Loans			Losses		Losses			Loans			Losses		Losses			Loans
	(Dollars in Thousands)
Real Estate:
Residential(1)	$	2,673		25.17	%		59.18	%	$	1,051		10.70	%		61.46	%	$	1,035		11.93	%		64.31	%
Commercial		3,387		31.89			25.28			4,241		43.16			22.33			3,459		39.88			17.19
Construction		1,285		12.10			6.27			959		9.76			6.14			707		8.15			5.44
Commercial business loans		2,102		19.79			8.25			1,959		19.93			9.34			1,541		17.76			12.59
Installment, collateral and other		335		3.16			1.02			55		0.56			0.73			27		0.31			0.47
Unallocated allowance		838		7.89			–			1,562		15.89			–			1,906		21.97			–
Total allowance for loan losses	$	10,620		100.00	%		100.00	%	$	9,827		100.00	%		100.00	%	$	8,675		100.00	%		100.00	%

- 15 -

	At December 31,
	2004								2003
			% of			% of Loans					% of			% of Loans
	Allowance		Allowance			in Category			Allowance		Allowance			in Category
	for Loan		for Loan			to Total			for Loan		for Loan			to Total
	Losses		Losses			Loans			Losses		Losses			Loans
	(Dollars in Thousands)
Real Estate:
Residential(1)	$	914		14.35	%		64.21	%	$	706		14.20	%		62.73	%
Commercial		2,667		41.85			19.49			2,217		44.60			22.99
Construction		331		5.20			3.15			218		4.39			2.72
Commercial business loans		1,469		23.06			12.66			1,457		29.31			11.00
Installment, collateral and other		21		0.33			0.49			18		0.36			0.56
Unallocated allowance		969		15.21			–			355		7.14			–
Total allowance for loan losses	$	6,371		100.00	%		100.00	%	$	4,971		100.00	%		100.00	%

(1) Residential mortgage loans include one-to-four family mortgage loans, home equity loans, and home equity lines of credit.

Investment Activities

The Company’s Chief Financial Officer is responsible for implementing its Investment Policy. The Investment Policy is reviewed annually by management and any changes to the policy are recommended to and are subject to the approval of the Board of Directors. Authority to make investments under the approved Investment Policy guidelines is delegated by the Board to appropriate officers. While general investment strategies are developed and authorized by management, the execution of specific actions rests with the President, Chief Operating Officer and Chief Financial Officer who may act jointly or severally. In addition, two other officers under the supervision of the Chief Financial Officer have execution authority that is limited to cash management transactions. The Chief Financial Officer is responsible for ensuring that the guidelines and requirements included in the Investment Policy are followed and that all securities are considered prudent for investment. The Chief Financial Officer is authorized to execute investment transactions (purchases and sales), generally up to $5 million per transaction without the prior approval of the Board and within the scope of the established Investment Policy.

In addition, the Company utilizes the services of an independent investment advisor to assist in managing the investment portfolio. The investment advisor is responsible for maintaining current information regarding securities dealers with whom the Company is conducting business. A list of appropriate dealers is provided at least annually to the Board of Directors for approval and authorization, and new securities dealers are approved prior to the execution of trades. The investment advisor, through its assigned portfolio manager, must contact our President, Chief Operating Officer, or Chief Financial Officer to review all investment recommendations and transactions and receive approval from one of the authorized individuals prior to execution of any transaction.

The Company’s Investment Policy requires that all securities transactions be conducted in a safe and sound manner. Investment decisions must be based upon a thorough analysis of each security instrument to determine its credit quality and fit within our overall asset/liability management objectives, its effect on our risk-based capital and the overall prospects for yield and/or appreciation.

Investment Securities Portfolio: The following table sets forth the carrying values of our investment securities portfolio at the dates indicated.

- 16 -

	At December 31,
	2007				2006				2005
	Amortized				Amortized				Amortized
	Cost		Fair Value		Cost		Fair Value		Cost		Fair Value
					(In Thousands)
Available for Sale:
U.S. Government and agency obligations	$	2,016	$	2,025	$	1,989	$	1,987	$	1,974	$	1,973
U.S. Government sponsored enterprises		12,000		12,011		58,991		58,584		35,999		35,493
Mortgage-backed securities		96,494		97,096		45,953		45,362		57,324		56,371
Corporate debt securities		4,068		3,863		7,891		7,906		18,975		18,980
Other debt securities		978		995		981		1,000		984		1,016
Marketable equity securities		15,744		20,141		12,273		17,387		11,456		14,975
Non-marketable equity securities		241		241		241		241		241		241
Total available for sale	$	131,541	$	136,372	$	128,319	$	132,467	$	126,953	$	129,049

During the year ended December 31, 2007, we recorded an other than temporary impairment charge of $233,000 related to the preferred stock of a U.S. government sponsored enterprise. The charge for the impairment was computed using the closing price of the security as of the date of the impairment. The Company’s remaining investment in this security was $544,000 with no unrealized gain or loss at December 31, 2007.

Consistent with our overall business and asset/liability management strategy, which focuses on sustaining adequate levels of core earnings, all securities purchased were classified available for sale at December 31, 2007.

U.S. Government and Agency Obligations and U.S. Government Sponsored Enterprises: At December 31, 2007, the Company’s U.S. Government and Agency securities portfolio totaled $2.0 million, and U.S. government sponsored enterprises totaled $12.0 million, all of which were classified as available for sale. There were no structured notes or derivatives in the portfolio.

Mortgage-Backed Securities: The Company purchases mortgage-backed securities insured or guaranteed by U.S. Government agencies and government sponsored entities, including Fannie Mae, Freddie Mac and Ginnie Mae. We invest in mortgage-backed securities to achieve positive interest rate spreads with minimal administrative expense, and lower our credit risk as a result of the guarantees provided by Fannie Mae, Freddie Mac, and Ginnie Mae.

Mortgage-backed securities are created by the pooling of mortgages and the issuance of a security with an interest rate which is less than the interest rate on the underlying mortgages. Mortgage-backed securities typically represent a participation interest in a pool of single-family or multi-family mortgages, although we focus our investments on mortgage-backed securities backed by one-to-four family mortgages. The issuers of such securities pool and resell the participation interests in the form of securities to investors such as Rockville Bank and guarantee the payment of principal and interest to investors. Mortgage-backed securities generally yield less than the loans that underlie such securities because of the cost of payment guarantees, mortgage servicing and credit enhancements. However, mortgage-backed securities are usually more liquid than individual mortgage loans and may be used to collateralize the Company’s borrowing obligations.

At December 31, 2007, mortgage-backed securities totaled $97.1 million, or 7.3% of assets and 7.6% of interest-earning assets, all of which were classified as available for sale. At December 31, 2007, 21% of the mortgage-backed securities were backed by adjustable rate loans and 79% were backed by fixed rate mortgage loans. The mortgage-backed securities portfolio had a book yield of 5.22% at December 31, 2007. The estimated fair value of our mortgage-backed securities at December 31, 2007 was $97.1 million, which is $602,000 more than the amortized cost of $96.5 million. Investments in mortgage-backed securities involve a risk that actual prepayments may differ from estimated prepayments over the life of the security, which may require adjustments to the amortization of any premium or accretion of any discount relating to such instruments, thereby

- 17 -

changing the net yield on such securities. There is also reinvestment risk associated with the cash flows from such securities. In addition, the market value of such securities may be adversely affected by changes in interest rates.

The Company’s investment portfolio contained no mortgage-backed securities that are subject to the risk of “sub-prime” lending as of December 31, 2007. Though the Company does not have a direct exposure to sub-prime related assets, the value and related income of the Company’s mortgage-backed securities are sensitive to changes in economic conditions, including delinquencies and/or defaults on the underlying mortgages. Though the Company has not been adversely impacted by recent events affecting the mortgage industry, continuing shifts in the market’s perception of credit quality on securities backed by residential mortgage loans may result in increased volatility of market price and periods of illiquidity that can negatively impact the valuation of certain securities held by the Company.

Corporate Bonds: At December 31, 2007, the Company’s corporate bond portfolio totaled $3.9 million, all of which was classified as available for sale. The corporate bond portfolio had a book yield of 5.83% at December 31, 2007. Although corporate bonds may offer higher yields than U.S. Treasury or agency securities of comparable duration, corporate bonds also have a higher risk of default due to possible adverse changes in the credit-worthiness of the issuer. In order to mitigate this risk, our Investment Policy requires that corporate debt obligation purchases be rated “A” or better by a nationally recognized rating agency. A security that is subsequently downgraded below investment grade will require additional analysis of credit worthiness and a determination will be made to hold or dispose of the investment.

Marketable Equity Securities: We currently maintain a diversified equity securities portfolio. At December 31, 2007, our marketable equity securities portfolio totaled $20.1 million, or 1.5% of total assets, all of which were classified as available for sale. The portfolio consisted of $13.5 million of diversified common stock, $2.4 million of preferred stock issued by U.S. Government agencies and government sponsored entities and $4.2 million of mutual funds. At December 31, 2007, our investments in marketable equity securities consisted of investments of $13.5 million in corporate issuers, and the maximum investment in any single issuer was $2.5 million. The industries represented by our common stock investments are diverse and include banking, insurance and financial services, integrated utilities and various industrial sectors. Our investments in preferred stock consisted of investments in two government agencies, and the maximum investment in any single issuer was $0.9 million. The total equity portfolio will not exceed 100% of the Tier I capital of the Bank.

Investments in equity securities involve risk as they are not insured or guaranteed investments and are affected by stock market fluctuations. Such investments are carried at their market value and can directly affect our net capital position.

Other Debt Securities: These securities consist primarily of obligations issued by states, counties and municipalities or their agencies and include general obligation bonds, industrial development revenue bonds and other revenue bonds. Our Investment Policy requires that such state agency or municipal obligation purchases be rated “A” or better by a nationally recognized rating agency. A security that is subsequently downgraded below investment grade will require additional analysis of credit worthiness and a determination will be made to hold or dispose of the investment. At December 31, 2007, the Company’s state agency and municipal obligations portfolio totaled $1.0 million.

Portfolio Maturities and Yields: The composition and maturities of the investment securities portfolio at December 31, 2007 are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur. State agency and municipal obligations as well as common and preferred stock yields have not been adjusted to a tax-equivalent basis. Certain mortgage-backed securities have interest rates that are adjustable and will reprice annually within the various maturity ranges. These repricing schedules are not reflected in the table below. At December 31, 2007, mortgage-backed securities with adjustable rates totaled $20.2 million.

- 18 -

											More than Five
						More than One Year					Years through Ten					More than Ten
	One Year or Less					through Five Years					Years					Years					Total Securities
			Weighted					Weighted					Weighted					Weighted					Weighted
	Fair		Average			Fair		Average			Fair		Average			Fair		Average			Fair		Average
	Value		Yield			Value		Yield			Value		Yield			Value		Yield			Value		Yield
											(Dollars in Thousands)
December 31, 2007
Debt Securities:
U.S. Government and agency obligations	$	2,025		3.95	%	$	–		–	%	$	–		–	%	$	–		–	%	$	2,025		3.95	%
U.S. Government sponsored enterprises		5,986		3.86			5,025		4.76			1,000		5.27			–		–			12,011		4.35
Mortgage-backed securities		26		4.95			477		5.44			6,471		4.30			90,122		5.28			97,096		5.22
Corporate debt securities		604		6.50			608		6.00			–		–			2,651		5.65			3,863		5.83
Other debt securities		254		6.89			—		—			503		4.31			238		4.86			995		5.10
Total debt securities	$	8,895		4.15	%	$	6,110		4.93	%	$	7,974		4.42	%	$	93,011		5.29	%	$	115,990		5.13	%
Marketable equity securities																						20,141
Non-marketable equity securities																						241
Total securities available for sale																					$	136,372

Sources of Funds:

General: Deposits have traditionally been the Company’s primary source of funds for use in lending and investment activities. In addition to deposits, funds are derived from scheduled loan payments, investment maturities, loan prepayments, retained earnings and income on earning assets. While scheduled loan payments and income on earning assets are relatively stable sources of funds, deposit inflows and outflows can vary widely and are influenced by prevailing interest rates, market conditions and levels of competition. Borrowings from the Federal Home Loan Bank of Boston may be used in the short-term to compensate for reductions in deposits and to fund loan growth.

Deposits: A majority of our depositors are persons who work or reside in Hartford and Tolland Counties and, to a lesser extent, other northeastern Connecticut communities. We offer a selection of deposit instruments, including checking, savings, money market savings accounts, negotiable order of withdrawal (“NOW”) accounts and fixed-rate time deposits. Deposit account terms vary, with the principal differences being the minimum balance required, the amount of time the funds must remain on deposit and the interest rate. The Company did not have any brokered deposits at December 31, 2007.

Interest rates paid, maturity terms, service fees and withdrawal penalties are established on a periodic basis. Deposit rates and terms are based primarily on current operating strategies, market rates, liquidity requirements, rates paid by competitors and growth goals. To attract and retain deposits, we rely upon personalized customer service, long-standing relationships and competitive interest rates.

The flow of deposits is influenced significantly by general economic conditions, changes in money market and other prevailing interest rates and competition. The variety of deposit accounts that we offer allows us to be competitive in obtaining funds and responding to changes in consumer demand. Based on historical experience, management believes our deposits are relatively stable. Expansion of the branch network and the commercial banking division, as well as deposit promotions have provided the Company with opportunities to attract new deposit relationships. It is unclear whether the recent growth in deposits will reflect our historical, stable experience with deposit customers. The ability to attract and maintain money market accounts and time deposits, and the rates paid on these deposits, has been and will continue to be significantly affected by market conditions. At December 31, 2007, $522.8 million, or 55.0%, of our deposit accounts were time deposits, of which $429.9 million had maturities of one year or less.

- 19 -

Deposits: The following table displays a summary of the Company’s deposits as of the dates indicated:

	At December 31,
	2007								2006								2005
						Weighted								Weighted								Weighted
						Average								Average								Average
	Balance		Percent			Rate			Balance		Percent			Rate			Balance		Percent			Rate
									(Dollars in Thousands)
Deposit type:
Demand deposits	$	99,378		10.5	%		0.00	%	$	93,068		10.5	%		0.00	%	$	85,855		11.3	%		0.00	%
NOW accounts		85,854		9.0			0.51			86,670		9.8			0.45			90,706		11.9			0.30
Regular savings		121,800		12.8			0.60			128,604		14.6			0.60			151,551		19.9			0.60
Money market and investment savings		120,971		12.7			3.15			96,442		10.9			2.23			98,363		12.9			2.14
Club accounts		216		0.0			2.04			211		0.0			2.04			206		0.0			2.04
Total core accounts		428,219		45.0			1.16			404,995		45.8			0.82			426,681		56.0			0.77
Time deposits		522,819		55.0			4.49			479,516		54.2			4.51			334,715		44.0			3.39
Total deposits	$	951,038		100.0	%		2.99	%	$	884,511		100.0	%		2.82	%	$	761,396		100.0	%		1.92	%

As of December 31, 2007, the aggregate amount of outstanding time deposits in amounts greater than or equal to $100,000 was approximately $175.2 million. The following table sets forth the maturity of those time deposits as of December 31, 2007.

	(In Thousands)
Three months or less	$	73,244
Over three months through six months		41,439
Over six months through one year		39,712
Over one year to three years		16,988
Over three years		3,789
Total	$	175,172

The following table sets forth the time deposits classified by interest rate as of the dates indicated.

	At December 31,
	2007		2006		2005
	(In Thousands)
Interest Rate:
0.00% - 1.00%	$	1,178	$	1,178	$	1,672
1.01% - 2.00%		1,002		4,440		69,259
2.01% - 3.00%		60,161		50,526		26,858
3.01% - 4.00%		42,480		44,589		123,321
4.01% - 5.00%		327,519		214,049		107,146
5.01% - 6.00%		90,479		161,675		5,789
6.01% - 7.00%		—		3,059		670
Total	$	522,819	$	479,516	$	334,715

- 20 -

The following table sets forth the amounts and maturities of time deposits at December 31, 2007:

															Percentage
					Over Two		Over								of Total
			Over One		Years to		Three		Over Four						Time
	Less Than		Year to Two		Three		Years to		Years to						Deposit
	One Year		Years		Years		Four Years		Five Years		Thereafter		Total		Accounts
							(Dollars in Thousands)
Interest Rate:
0.00% - 1.00%	$	1,178	$	–	$	–	$	–	$	–	$	–	$	1,178		0.23	%
1.01% - 2.00%		648		121		233		–		–		–		1,002		0.19
2.01% - 3.00%		58,375		1,763		–		23		–		–		60,161		11.51
3.01% - 4.00%		21,392		14,216		3,958		1,381		1,505		28		42,480		8.12
4.01% - 5.00%		268,359		23,306		14,729		8,896		9,590		2,639		327,519		62.64
5.01% - 6.00%		79,967		5,777		1,932		1,438		1,119		246		90,479		17.31
Total	$	429,919	$	45,183	$	20,852	$	11,738	$	12,214	$	2,913	$	522,819		100.00	%

The following table sets forth the interest-bearing deposit activities for the years indicated:

	Years Ended December 31,
	2007		2006		2005
	(In Thousands)
Beginning balance	$	791,443	$	675,541	$	614,526
Net increase in deposits before interest credited		33,136		95,994		49,671
Interest credited		27,081		19,908		11,344
Net increase in deposits		60,217		115,902		61,015
Ending balance	$	851,660	$	791,443	$	675,541

Borrowed Funds

The Company’s borrowings consist solely of advances from and a line of credit with the Federal Home Loan Bank of Boston (“FHLBB”). At December 31, 2007, we had an available line of credit with the FHLBB in the amount of $10.0 million and access to additional Federal Home Loan Bank advances of up to $152.4 million.

The following table sets forth information concerning balances and interest rates on our FHLBB advances at the dates and for the periods indicated.

	At or For the Years Ended December 31,
	2007			2006			2005
	(Dollars in Thousands)
FHLBB Advances:
Maximum amount of advances outstanding at any month end during the year	$	206,785		$	195,637		$	131,104
Average advances outstanding during the year		183,219			168,942			122,828
Balance outstanding at end of year		201,741			178,110			130,867
Weighted average interest rate during the year		4.64	%		4.58	%		4.21	%
Weighted average interest rate at the end of year		4.28	%		4.59	%		4.29	%

- 21 -

Subsidiary Activities

Rockville Bank is currently the only subsidiary of the Company and is incorporated in Connecticut. Rockville Bank currently has the following subsidiaries all of which are incorporated in Connecticut: SBR Mortgage Company, SBR Investment Corp. and Rockville Financial Services, Inc.

SBR Mortgage Company: Established in December 1998, SBR Mortgage Company operates as Rockville Bank’s “passive investment company” (“PIC”). A 1998 Connecticut statute allows for the creation of PICs. A properly created and maintained PIC allows Rockville Bank to contribute its real estate loans to the PIC, where they are serviced. The PIC does not recognize income generated by PIC for the purpose of Connecticut business corporations tax, nor does Rockville Bank recognize income for these purposes on the dividends it receives from the PIC. Since its establishment, our PIC has allowed us, like many other banks with Connecticut operations, to experience substantial savings on the Connecticut business corporations tax that otherwise would have applied.

SBR Investment Corp.: Established in January 1995, SBR Investment Corp. was established to maintain an ownership interest in Infinex Investments, Inc. (“Infinex”) a third-party, non-affiliated registered broker-dealer. Infinex provides broker-dealer services for a number of banks, to their customers, including the Bank’s customers through Rockville Financial Services, Inc.

Rockville Financial Services, Inc.: Established in May 2002, Rockville Financial Services, Inc. currently offers brokerage and investment advisory services through a contract with Infinex. In addition, Rockville Financial Services, Inc. operates three offices at Rockville Bank and offers customers a range of non-deposit investment products including mutual funds, debt, equity and government securities, retirement accounts, insurance products and fixed and variable annuities. Rockville Financial Services, Inc. receives a portion of the commissions generated by Infinex from sales to customers. For the year ended December 31, 2007, Rockville Financial Services, Inc. received fees of $471,000 through its relationship with Infinex.

Charitable Foundations:

Rockville Bank Foundation, Inc. (the “New Foundation”) (formerly known as Rockville Bank Community Foundation, Inc.): Rockville Bank Foundation, Inc., a private charitable foundation, was established in May 2005 in connection with the Company’s minority stock issuance. This foundation, which is not a subsidiary of the Company, provides grants to individuals and not-for-profit organizations within the communities that Rockville Bank serves. In 2005 the Company contributed $3.9 million in stock to the foundation in connection with the minority stock issuance. No contributions were made to the foundation during 2007. Effective October 3, 2007, Rockville Bank Foundation, Inc., the Old Foundation (see below), with assets of approximately $1.2 million merged into the New Foundation. At December 31, 2007, the New Foundation had assets of approximately $5.4 million, which included Rockville Financial, Inc. stock with a current value of $4.3 million. The foundation’s Board of Directors consists of two officers of Rockville Bank, the Chairman of the Board, the Vice Chairman of the Board, and one corporator of Rockville Financial MHC, Inc.

Rockville Bank Foundation, Inc. (the “Old Foundation”): Effective October 3, 2007, Rockville Bank Foundation, Inc. merged into Rockville Bank Community Foundation, Inc. Rockville Bank Foundation, Inc., a private charitable foundation, was established in May 1998. This foundation, which was not a subsidiary of the Company, provided grants to individuals and not-for-profit organizations within the communities that Rockville Bank served. No contributions were made to the foundation during 2007. At the time of the merger, the foundation had assets of approximately $1.2 million. The foundation’s Board of Directors consisted of two officers of Rockville Bank, the Chairman of the Board, the Vice Chairman of the Board, and one corporator of Rockville Financial MHC, Inc. These individuals also serve as the Board of Directors of Rockville Bank Community Foundation, Inc., which was established in connection with the offering.

Bank Owned Life Insurance

The Company owned $9.3 million Bank Owned Life Insurance (“BOLI”) at December 31, 2007. These policies were purchased in 2003 and 2004 for the purpose of protecting Rockville Bank

- 22 -

against the cost/loss due to the death of key employees and to offset Rockville Bank’s future obligations to its employees under various retirement and benefit plans.

FEDERAL AND STATE TAXATION

Federal Taxation

General: Rockville Financial, Inc. and its subsidiaries are subject to federal income taxation in the same general manner as other corporations, with some exceptions discussed below. Rockville Financial, Inc. and its subsidiaries’ tax returns have not been audited during the past five years. The following discussion of federal taxation is intended only to summarize certain pertinent federal income tax matters and is not a comprehensive description of the tax rules applicable to Rockville Financial, Inc.

Method of Accounting: For Federal income tax purposes, Rockville Financial, Inc. currently reports its income and expenses on the accrual method of accounting and uses a tax year ending December 31 for filing federal income tax returns.

Bad Debt Reserves: Prior to the Small Business Protection Act of 1996 (the “1996 Act”), Rockville Financial, Inc.’s subsidiary, Rockville Bank was permitted to establish a reserve for bad debts and to make annual additions to the reserve. These additions could, within specified formula limits, be deducted in arriving at our taxable income. As a result of the 1996 Act, Rockville Bank was required to use the specific charge off method in computing its bad debt deduction beginning with its 1996 federal tax return. Savings institutions were required to recapture any excess reserves over those established as of December 31, 1987 (base year reserve). At December 31, 2007, the subsidiary had no reserves subject to recapture in excess of its base year.

Taxable Distributions and Recapture: Prior to the 1996 Act, bad debt reserves created before January 1, 1988 were subject to recapture into taxable income if Rockville Bank failed to meet certain thrift asset and definitional tests. Federal legislation has eliminated these thrift-related recapture rules. At December 31, 2007, our total federal pre-1988 base year reserve was approximately $1.2 million. However, under current law, pre-1988 base year reserves remain subject to recapture if Rockville Bank makes certain non-dividend distributions, repurchases any of its stock, pays dividends in excess of tax earnings and profits, or ceases to maintain a bank charter.

Alternative Minimum Tax: The Internal Revenue Code of 1986, as amended (the “Code”), imposes an alternative minimum tax (“AMT”) at a rate of 20% on a base of regular taxable income plus certain tax preferences which we refer to as “alternative minimum taxable income.” The AMT is payable to the extent such alternative minimum taxable income is in excess of an exemption amount and the AMT exceeds the regular income tax. Net operating losses can offset no more than 90% of alternative minimum taxable income. Certain AMT payments may be used as credits against regular tax liabilities in future years. The Company has not been subject to the AMT and has no such amounts available as credits for carryover.

Net Operating Loss Carryovers: A corporation may carry back net operating losses to the preceding two taxable years and forward to the succeeding 20 taxable years. At December 31, 2007, Rockville Financial, Inc. had no net operating loss carryforwards for federal income tax purposes.

Corporate Dividends-Received Deduction: Rockville Financial, Inc. may exclude from its income 100% of dividends received from Rockville Bank as a member of the same affiliated group of corporations. To date, Rockville Bank has not paid a dividend and currently there is no plan to pay one in the near future. The corporate dividends-received deduction is 80% in the case of dividends received from corporations with which a corporate recipient does not file a consolidated tax return, and corporations which own less than 20% of the stock of a corporation distributing a dividend may deduct only 70% of dividends received or accrued on their behalf.

State Taxation

Connecticut State Taxation: Rockville Financial MHC, Inc., Rockville Financial, Inc. and its subsidiaries are subject to the Connecticut corporation business tax. The Connecticut corporation business tax is based on the federal taxable income before net operating loss and special deductions and makes certain modifications to federal taxable income to arrive at Connecticut taxable income.

- 23 -

Connecticut taxable income is multiplied by the state tax rate (9% for the fiscal year ending December 31, 2007) to arrive at Connecticut income tax.

In 1998, the State of Connecticut enacted legislation permitting the formation of passive investment companies by financial institutions. This legislation exempts qualifying passive investment companies from the Connecticut corporation business tax and excludes dividends paid from a passive investment company from the taxable income of the parent financial institution. Rockville Bank established a passive investment company, SBR Mortgage Company, in December 1998 and eliminated the state income tax expense of Rockville Bank effective December 31, 1998 through December 31, 2007. The State of Connecticut continues to be under pressure to find new sources of revenue, and therefore could propose legislation to eliminate the passive investment company exemption. If such legislation were enacted, Rockville Financial, Inc. would be subject to state income taxes in Connecticut.

Rockville Financial MHC, Inc. and Rockville Financial, Inc. are not currently under audit with respect to their income tax returns, and their state tax returns have not been audited for the past five years.

SUPERVISION AND REGULATION

General

Rockville Bank is a Connecticut-chartered stock savings bank and is a wholly-owned subsidiary of Rockville Financial, Inc., a stock corporation. Fifty-five percent of the stock of the Company is owned by Rockville Financial MHC, Inc., a Connecticut-chartered mutual holding company. Rockville Bank’s deposits are insured up to applicable limits by the FDIC through the Deposit Insurance Fund (“DIF”). Rockville Bank is subject to extensive regulation by the Connecticut Banking Department, as its chartering agency, and by the Federal Deposit Insurance Corporation, as its deposit insurer. Rockville Bank is required to file reports with, and is periodically examined by, the FDIC and the Connecticut Banking Department concerning its activities and financial condition. It must obtain regulatory approvals prior to entering into certain transactions, such as mergers. Rockville Financial, Inc., as a bank holding company, is subject to regulation by and is required to file reports with the Federal Reserve Bank of Boston (“FRB”). Any change in such regulations, whether by the Connecticut Banking Department, the FDIC or the FRB, could have a material adverse impact on Rockville Bank or Rockville Financial, Inc.

Connecticut Banking Laws And Supervision

Connecticut Banking Commissioner: The Commissioner regulates internal organization as well as the deposit, lending and investment activities of state chartered banks, including Rockville Bank. The approval of the Commissioner is required for, among other things, the establishment of branch offices and business combination transactions. The Commissioner conducts periodic examinations of Connecticut-chartered banks. The FDIC also regulates many of the areas regulated by the Commissioner, and federal law may limit some of the authority provided to Connecticut-chartered banks by Connecticut law.

Lending Activities: Connecticut banking laws grant banks broad lending authority. With certain limited exceptions, any one obligor under this statutory authority may not exceed 10% and 15%, respectively, of a bank’s capital and allowance for loan losses.

Dividends: The Bank may pay cash dividends out of its net profits. For purposes of this restriction, “net profits” represents the remainder of all earnings from current operations. Further, the total amount of all dividends declared by a savings bank in any year may not exceed the sum of a bank’s net profits for the year in question combined with its retained net profits from the preceding two years. Federal law also prevents an institution from paying dividends or making other capital distributions that, if by doing so, would cause it to become “undercapitalized.” The FDIC may limit a savings bank’s ability to pay dividends. No dividends may be paid to the Bank’s shareholder if such dividends would reduce stockholders’ equity below the amount of the liquidation account required by the Connecticut conversion regulations.

- 24 -

Branching Activities: Any Connecticut-chartered bank meeting certain statutory requirements may, with the Commissioner’s approval, establish and operate branches in any town or towns within the state and establish mobile branches.

Investment Activities: Connecticut law requires the Board of Directors of each Connecticut bank to adopt annually an investment policy to govern the types of investments it makes, and to periodically review a bank’s adherence to its investment policy. The investment policy must establish standards for the making of prudent investments and procedures for divesting investments no longer deemed consistent with a bank’s investment policy. In recent years, Connecticut law has expanded bank investment activities.

Connecticut banks may invest in debt securities and debt mutual funds without regard to any other liability to the Connecticut bank of the maker or issuer of the debt securities and debt mutual funds, if the debt securities and debt mutual funds are rated in the three highest rating categories or otherwise deemed to be a prudent investment, and so long as the total amount of debt securities and debt mutual funds of any one issuer will not exceed 25% of the Bank’s total capital and allowance for loan losses and the total amount of all its investments in debt securities and debt mutual funds will not exceed 25% of its assets. In addition, a Connecticut bank may invest in certain government and agency obligations according to the same standards as debt securities and debt mutual funds except without any percentage limitation.

Similarly, Connecticut banks may invest in equity securities and equity mutual funds without regard to any other liability to the Connecticut bank of the issuer of equity securities and equity mutual funds, so long as the total amount of equity securities and equity mutual funds of any one issuer does not exceed 25% of the bank’s total capital and allowance for loan losses and the total amount of the bank’s investment in all equity securities and equity mutual funds does not exceed 25% of the bank’s total capital and allowance for loan losses. Banks insured by the FDIC may invest up to 100% of their Tier I capital in equity securities.

Powers: Connecticut law permits Connecticut banks to sell insurance and fixed and variable rate annuities if licensed to do so by the Connecticut Insurance Commissioner. With the prior approval of the Commissioner, Connecticut banks are also authorized to engage in a broad range of activities related to the business of banking, or that are financial in nature or that are permitted under the Bank Holding Company Act (“BHCA”) or the Home Owners’ Loan Act (“HOLA”), both federal statutes, or the regulations promulgated as a result of these statutes. Connecticut banks are also authorized to engage in any activity permitted for a national bank or a federal savings association upon filing notice with the Commissioner unless the Commissioner disapproves the activity.

Assessments: Connecticut banks are required to pay annual assessments to the Connecticut Banking Department to fund the Department’s operations. The general assessments are paid pro-rata based upon a bank’s asset size.

Enforcement: Under Connecticut law, the Commissioner has extensive enforcement authority over Connecticut banks and, under certain circumstances, affiliated parties, insiders, and agents. The Commissioner’s enforcement authority includes cease and desist orders, fines, receivership, conservatorship, removal of officers and directors, emergency closures, dissolution and liquidation.

Federal Regulations

Capital Requirements: Under FDIC regulations, federally insured state-chartered banks that are not members of the Federal Reserve System (“state non-member banks”), such as Rockville Bank, are required to comply with minimum leverage capital requirements. For an institution determined by the FDIC to not be anticipating or experiencing significant growth and to be, in general, a strong banking organization, rated composite 1 under the Uniform Financial Institutions Ranking System established by the Federal Financial Institutions Examination Council, the minimum capital leverage requirement is a ratio of Tier I capital to total assets of 3%. For all other institutions, the minimum leverage capital ratio is not less than 4%. Tier I capital is the sum of common stockholders’ equity, non-cumulative perpetual preferred stock (including any related surplus) and minority investments in certain subsidiaries, less intangible assets (except for certain servicing rights and credit card relationships) and certain other specified items.

- 25 -

The FDIC regulations require state non-member banks to maintain certain levels of regulatory capital in relation to regulatory risk-weighted assets. The ratio of regulatory capital to regulatory risk-weighted assets is referred to as a bank’s “risk-based capital ratio.” Risk-based capital ratios are determined by allocating assets and specified off-balance sheet items (including recourse obligations, direct credit substitutes and residual interests) to four risk-weighted categories ranging from 0% to 100%, with higher levels of capital being required for the categories perceived as representing greater risk. For example, under the FDIC’s risk-weighting system, cash and securities backed by the full faith and credit of the U.S. government are given a 0% risk weight, loans secured by one-to-four family residential properties generally have a 50% risk weight, and commercial loans have a risk weighting of 100%.

State non-member banks such as Rockville Bank, must maintain a minimum ratio of total capital to risk-weighted assets of at least 8%, of which at least one-half must be Tier I capital. Total capital consists of Tier I capital plus Tier 2 or supplementary capital items, which include allowances for loan losses in an amount of up to 1.25% of risk-weighted assets, cumulative preferred stock and certain other capital instruments, and a portion of the net unrealized gain on equity securities. The includable amount of Tier 2 capital cannot exceed the amount of the institution’s Tier I capital. Banks that engage in specified levels of trading activities are subject to adjustments in their risk based capital calculation to ensure the maintenance of sufficient capital to support market risk.

The Federal Deposit Insurance Corporation Improvement Act (the “FDICIA”) required each federal banking agency to revise its risk-based capital standards for insured institutions to ensure that those standards take adequate account of interest-rate risk, concentration of credit risk, and the risk of nontraditional activities, as well as to reflect the actual performance and expected risk of loss on multi-family residential loans. The FDIC, along with the other federal banking agencies, has adopted a regulation providing that the agencies will take into account the exposure of a bank’s capital and economic value to changes in interest rate risk in assessing a bank’s capital adequacy. The FDIC also has authority to establish individual minimum capital requirements in appropriate cases upon determination that an institution’s capital level is, or is likely to become, inadequate in light of the particular circumstances.

As a bank holding company, Rockville Financial, Inc. is subject to capital adequacy guidelines for bank holding companies similar to those of the FDIC for state-chartered banks. Rockville Financial, Inc.’s stockholders’ equity exceeds these requirements.

Standards for Safety and Soundness: As required by statute, the federal banking agencies adopted final regulations and Interagency Guidelines Establishing Standards for Safety and Soundness which sets forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. The guidelines address internal controls and information systems, internal audit systems, credit underwriting, loan documentation, interest rate exposure, asset growth, asset quality, earnings and compensation, fees and benefits. More recently, the agencies have established standards for safe guarding customer information. If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the guidelines, the agency may require the institution to submit to the agency an acceptable plan to achieve compliance with the standard.

Investment Activities: Since the enactment of the FDICIA, all state-chartered FDIC insured banks, including savings banks, have generally been limited in their investment activities to principal and equity investments of the type and in the amount authorized for national banks, notwithstanding state law. The FDICIA and the FDIC permit exceptions to these limitations. The FDIC is authorized to permit such institutions to engage in state authorized activities or investments not permissible for national banks (other than non-subsidiary equity investments) if they meet all applicable capital requirements and it is determined that such activities or investments do not pose a significant risk to the DIF. The FDIC has adopted revisions to its regulations governing the procedures for institutions seeking approval to engage in such activities or investments. For example, state chartered banks, such as Rockville Bank, may, with FDIC approval, continue to exercise state authority to invest in common or preferred stocks listed on a national securities exchange or the NASDAQ Global Select Stock Market and in the shares of an investment company registered under the Investment Company Act of 1940, as amended. Rockville Bank received grandfathered authority from the FDIC to invest in listed stock and/or registered shares. The maximum permissible investment is 100% of Tier I

- 26 -

Capital, as specified by the FDIC’s regulations, or the maximum amount permitted by Connecticut law, whichever is less. Such grandfathered authority may be terminated upon the FDIC’s determination that such investments pose a safety and soundness risk to Rockville Bank or if it converts its charter or undergoes a change in control. As of December 31, 2007, Rockville Bank had $13.5 million of securities which were held under such authority. The Gramm-Leach-Bliley Act of 1999 (the “GLB Act”) specifies that a non-member bank may control a subsidiary that engages in activities as principal that would only be permitted for a national bank to conduct in a “financial subsidiary” if a bank meets specified conditions and deducts its investment in the subsidiary for regulatory capital purposes.

Interstate Branching: Beginning June 1, 1997, the Interstate Banking Act (the “IBA”) permitted the responsible federal banking agencies to, under certain circumstances, approve acquisition transactions between banks located in different states, regardless of whether the acquisition would be prohibited under the law of the two states. The IBA also permitted a state to “opt in” to the provisions of the IBA before June 1, 1997, and permitted a state to “opt out” of the provisions of the IBA by adopting appropriate legislation before that date. In 1995, Connecticut affirmatively “opted-in” to the provisions of the IBA. Accordingly, beginning June 1, 1997, the IBA permitted a Connecticut-chartered bank to acquire institutions in a state other than Connecticut unless the other state had opted out of the IBA. The IBA also authorizes de novo branching into another state if the host state enacts a law expressly permitting out of state banks to establish such branches within its borders.

Prompt Corrective Regulatory Action: Federal law requires, among other things, that federal bank regulatory authorities take “prompt corrective action” with respect to banks that do not meet minimum capital requirements. For these purposes, the law establishes five capital categories: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized.

The FDIC has adopted regulations to implement the prompt corrective action legislation. An institution is deemed to be “well capitalized” if it has a total risk-based capital ratio of 10% or greater, a Tier I risk-based capital ratio of 6% or greater and a leverage ratio of 5% or greater. An institution is “adequately capitalized” if it has a total risk-based capital ratio of 8% or greater, a Tier I risk-based capital ratio of 4% or greater, and generally a leverage ratio of 4% or greater. An institution is “undercapitalized” if it has a total risk-based capital ratio of less than 8%, a Tier I risk-based capital ratio of less than 4%, or generally a leverage ratio of less than 4%. An institution is deemed to be “significantly undercapitalized” if it has a total risk-based capital ratio of less than 6%, a Tier I risk-based capital ratio of less than 3%, or a leverage ratio of less than 3%. An institution is considered to be “critically undercapitalized” if it has a ratio of tangible equity (as defined in the regulations) to total assets that is equal to or less than 2%. As of December 31, 2007, Rockville Bank was a “well capitalized” institution.

“Undercapitalized” banks must adhere to growth, capital distribution (including dividend) and other limitations and are required to submit a capital restoration plan. A bank’s compliance with such a plan is required to be guaranteed by any company that controls the undercapitalized institution in an amount equal to the lesser of 5% of the institution’s total assets when deemed undercapitalized or the amount necessary to achieve the status of adequately capitalized. If an “undercapitalized” bank fails to submit an acceptable plan, it is treated as if it is “significantly undercapitalized.” “Significantly undercapitalized” banks must comply with one or more of a number of additional restrictions, including but not limited to an order by the FDIC to sell sufficient voting stock to become adequately capitalized, requirements to reduce total assets, cease receipt of deposits from correspondent banks or dismiss directors or officers, and restrictions on interest rates paid on deposits, compensation of executive officers and capital distributions by the parent holding company. “Critically undercapitalized” institutions are subject to additional measures including, subject to a narrow exception, the appointment of a receiver or conservator within 270 days after it obtains such status.

Transactions with Affiliates: Under current federal law, transactions between depository institutions and their affiliates are governed by Sections 23A and 23B of the Federal Reserve Act (the “FRA”). In a holding company context, at a minimum, the parent holding company of a savings bank and any companies which are controlled by such parent holding company are affiliates of the

- 27 -

savings bank. Generally, Section 23A limits the extent to which the savings bank or its subsidiaries may engage in “covered transactions” with any one affiliate to 10% of such savings bank’s capital stock and surplus, and contains an aggregate limit on all such transactions with all affiliates to 20% of capital stock and surplus. The term “covered transaction” includes, among other things, the making of loans or other extensions of credit to an affiliate and the purchase of assets from an affiliate. Section 23A also establishes specific collateral requirements for loans or extensions of credit to, or guarantees, acceptances on letters of credit issued on behalf of an affiliate. Section 23B requires that covered transactions and a broad list of other specified transactions be on terms substantially the same, or no less favorable, to the savings bank or its subsidiary as similar transactions with non-affiliates. Further, Section 22(h) of the FRA restricts an institution with respect to loans to directors, executive officers, and principal stockholders (“insiders”). Under Section 22(h), loans to insiders and their related interests may not exceed, together with all other outstanding loans to such persons and affiliated entities, the institution’s total capital and surplus. Loans to insiders above specified amounts must receive the prior approval of the Board of Directors. Further, under Section 22(h), loans to directors, executive officers and principal stockholders must be made on terms substantially the same as offered in comparable transactions to other persons, except that such insiders may receive preferential loans made under a benefit or compensation program that is widely available to the bank’s employees and does not give preference to the insider over the employees. Section 22(g) of the FRA places additional limitations on loans to executive officers.

Enforcement: The FDIC has extensive enforcement authority over insured savings banks, including Rockville Bank. This enforcement authority includes, among other things, the ability to assess civil money penalties, issue cease and desist orders and remove directors and officers. In general, these enforcement actions may be initiated in response to violations of laws and regulations and unsafe or unsound practices.

The FDIC has authority under Federal law to appoint a conservator or receiver for an insured bank under limited circumstances. The FDIC is required, with certain exceptions, to appoint a receiver or conservator for an insured state non-member bank if that bank was “critically undercapitalized” on average during the calendar quarter beginning 270 days after the date on which the institution became “critically undercapitalized.” The FDIC may also appoint itself as conservator or receiver for an insured state non-member institution under specific circumstances on the basis of the institution’s financial condition or upon the occurrence of other events, including: (1) insolvency; (2) substantial dissipation of assets or earnings through violations of law or unsafe or unsound practices; (3) existence of an unsafe or unsound condition to transact business; and (4) insufficient capital, or the incurring of losses that will deplete substantially all of the institution’s capital with no reasonable prospect of replenishment without federal assistance.

Insurance of Deposit Accounts

The FDIC has adopted a risk-based insurance assessment system. The FDIC assigns an institution to one of three capital categories based on the institution’s financial condition consisting of (1) well capitalized, (2) adequately capitalized or (3) undercapitalized, and one of three supervisory subcategories within each capital group. The supervisory subgroup to which an institution is assigned is based on a supervisory evaluation provided to the FDIC by the institution’s primary federal regulator and information which the FDIC determines to be relevant to the institution’s financial condition and the risk posed to the deposit insurance funds. An institution’s assessment rate depends on the capital category and supervisory category to which it is assigned. Assessment rates for insurance fund deposits currently range from 0 basis points for the strongest institution to 27 basis points for the weakest. DIF members are also required to assist in the repayment of bonds issued by the Financing Corporation in the late 1980’s to recapitalize the Federal Savings and Loan Insurance Corporation. For the years ended December 31, 2007, 2006 and 2005, the total FDIC assessments were $229,000, $103,000 and $96,000, respectively. The FDIC is authorized to raise the assessment rates. The FDIC has exercised this authority several times in the past and may raise insurance premiums in the future. If such action is taken by the FDIC, it could have an adverse effect on the earnings of the Company.

In November 2006, the FDIC Board of Directors approved a final rule to implement a One-Time Assessment Credit, as required by the Federal Deposit Insurance Act of 2005 (“Reform Act”). The

- 28 -

FDIC will apply an eligible institution’s One-Time Assessment Credit against the institution’s future assessments to the maximum extent allowed by the statute. For 2007 assessment periods, all credits available to an institution may be used to offset the institution’s insurance assessment, effective with the June 2007 invoice. For assessments that become due for periods beginning in the fiscal years 2008, 2009 and 2010, the Federal Deposit Insurance Act provides that credits may not be applied to more than 90 percent of an institution’s assessment. Also as a result of the Reform Act, the FDIC is in the process of revising its risk based assessment system.

The FDIC may terminate insurance of deposits if it finds that the institution is in an unsafe or unsound condition to continue operations, has engaged in unsafe or unsound practices, or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. The management of the Company does not know of any practice, condition or violations that might lead to termination of deposit insurance.

Federal Reserve System

The FRB regulations require depository institutions to maintain noninterest-earning reserves against their transaction accounts (primarily NOW and regular checking accounts). The FRB regulations generally require that reserves be maintained against aggregate transaction accounts. The Company is in compliance with these requirements.

Federal Home Loan Bank System

The Company is a member of the Federal Home Loan Bank System, which consists of 12 regional Federal Home Loan Banks. The Federal Home Loan Bank provides a central credit facility primarily for member institutions. Members of the Federal Home Loan Bank are required to acquire and hold shares of capital stock in the Federal Home Loan Bank in an amount at least equal to the sum of 0.35% of the aggregate principal amount of its unpaid residential mortgage loans and similar obligations at the beginning of each year, and up to 4.5% of its advances (borrowings) from the Federal Home Loan Bank of Boston. The Company was in compliance with this requirement with an investment in Federal Home Loan Bank stock at December 31, 2007 of $11.2 million. At December 31, 2007, Rockville Bank had $201.7 million in Federal Home Loan Bank advances.

The Federal Home Loan Banks are required to provide funds for certain purposes including the resolution of insolvent thrifts in the late l980s and to contributing funds for affordable housing programs. These requirements could reduce the amount of dividends that the Federal Home Loan Banks pay to their members and result in the Federal Home Loan Banks imposing a higher rate of interest on advances to their members. If dividends were reduced, or interest on future Federal Home Loan Bank advances increased, a member bank affected by such reduction or increase would likely experience a reduction in its net interest income. Recent legislation has changed the structure of the Federal Home Loan Banks’ funding obligations for insolvent thrifts, revised the capital structure of the Federal Home Loan Banks and implemented entirely voluntary membership for Federal Home Loan Banks. For the years ended December 31, 2007, 2006 and 2005, cash dividends from the Federal Home Loan Bank to the Company amounted to approximately $658,000, $521,000 and $359,000; respectively. There can be no assurance that such dividends will continue in the future. Further, there can be no assurance that the impact of recent or future legislation on the Federal Home Loan Banks also will not cause a decrease in the value of the Federal Home Loan Bank of Boston stock held by the Company.

Holding Company Regulation

General: As a bank holding company, Rockville Financial, Inc. is subject to comprehensive regulation and regular examinations by the Federal Reserve Board. The Federal Reserve Board also has extensive enforcement authority over bank holding companies, including, among other things, the ability to assess civil money penalties, to issue cease and desist or removal orders and to require that a holding company divest subsidiaries (including its bank subsidiaries). In general, enforcement actions may be initiated for violations of law and regulations and unsafe or unsound practices. Under Connecticut banking law, no person may acquire beneficial ownership of more than 10% of any class of voting securities of a Connecticut-chartered bank, or any bank holding company of such a bank, without prior notification of, and lack of disapproval by, the Connecticut Banking

- 29 -

Commissioner. The Connecticut Banking Commissioner will disapprove the acquisition if the bank or holding company to be acquired has been in existence for less than five years, unless the Connecticut Banking Commissioner waives this five year restriction, or if the acquisition would result in the acquirer controlling 30% or more of the total amount of deposits in insured depository institutions in Connecticut. Similar restrictions apply to any person who holds in excess of 10% of any such class and desires to increase its holdings to 25% or more of such class.

Under Federal Reserve Board policy, a bank holding company must serve as a source of strength for its subsidiary bank. Under this policy, the Federal Reserve Board may require, and has required in the past, a holding company to contribute additional capital to an undercapitalized subsidiary bank. As a bank holding company, Rockville Financial, Inc. must obtain Federal Reserve Board approval before: (i) acquiring, directly or indirectly, ownership or control of any voting shares of another bank or bank holding company if, after such acquisition, it would own or control more than 5% of such shares (unless it already owns or controls the majority of such shares); (ii) acquiring all or substantially all of the assets of another bank or bank holding company; or (iii) merging or consolidating with another bank holding company.

The Banking Holding Company Act also prohibits a bank holding company, with certain exceptions, from acquiring direct or indirect ownership or control of more than 5% of the voting shares of any company which is not a bank or bank holding company, or from engaging directly or indirectly in activities other than those of banking, managing or controlling banks, or providing services for its subsidiaries. The principal exceptions to these prohibitions involve certain non-bank activities which, by statute or by FRB regulation or order, have been identified as activities closely related to the business of banking or managing or controlling banks. The list of activities permitted by the FRB includes, among other things: (i) operating a savings institution, mortgage company, finance company, credit card company or factoring company; (ii) performing certain data processing operations; (iii) providing certain investment and financial advice; (iv) underwriting and acting as an insurance agent for certain types of credit-related insurance; (v) leasing property on a full-payout, non-operating basis; (vi) selling money orders, travelers’ checks and United States savings bonds; (vii) real estate and personal property appraising; (viii) providing tax planning and preparation services; (ix) financing and investing in certain community development activities; and (x) subject to certain limitations, providing securities brokerage services for customers.

Dividends: The Federal Reserve Board has issued a policy statement on the payment of cash dividends by bank holding companies, which expresses the Federal Reserve Board’s view that a bank holding company should pay cash dividends only to the extent that the holding company’s net income for the past year is sufficient to cover both the cash dividends and a rate of earnings retention that is consistent with the holding company’s capital needs, asset quality and overall financial condition. The FRB also indicated that it would be inappropriate for a company experiencing serious financial problems to borrow funds to pay dividends. Furthermore, under the prompt corrective action regulations adopted by the Federal Reserve Board, the Federal Reserve Board may prohibit a bank holding company from paying any dividends if the holding company’s bank subsidiary is classified as “undercapitalized.”

Bank holding companies are required to give the Federal Reserve Board prior written notice of any purchase or redemption of its outstanding equity securities if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding 12 months, is equal to 10% or more of the consolidated net worth of the bank holding company. The Federal Reserve Board may disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe or unsound practice or would violate any law, regulation, Federal Reserve Board order or any condition imposed by, or written agreement with, the Federal Reserve Board. This notification requirement does not apply to any company that meets the well-capitalized standard for commercial banks, is “well managed” within the meaning of the Federal Reserve Board regulations and is not subject to any unresolved supervisory issues.

Financial Modernization: The Gramm-Leach-Bliley Act permits greater affiliation among banks, securities firms, insurance companies, and other companies under a new type of financial services company known as a “financial holding company.” A financial holding company essentially is a bank holding company with significantly expanded powers. Financial holding companies are authorized by statute to engage in a number of financial activities previously impermissible for bank

- 30 -

holding companies, including securities underwriting, dealing and market making; sponsoring mutual funds and investment companies; insurance underwriting and agency; and merchant banking activities. The act also permits the Federal Reserve Board and the Treasury Department to authorize additional activities for financial holding companies if they are “financial in nature” or “incidental” to financial activities. A bank holding company may become a financial holding company if each of its subsidiary banks is well capitalized, well managed, and has at least a “satisfactory” Community Reinvestment Act rating. A financial holding company must provide notice to the Federal Reserve Board within 30 days after commencing activities previously determined by statute or by the Federal Reserve Board and Department of the Treasury to be permissible. Rockville Financial, Inc. has not submitted notice to the Federal Reserve Board of its intent to be deemed a financial holding company. However, it is not precluded from submitting a notice in the future should it wish to engage in activities only permitted to financial holding companies.

Miscellaneous Regulation

Sarbanes-Oxley Act of 2002: The Sarbanes-Oxley Act of 2002 implementing legislative reforms intended to address corporate and accounting fraud. In addition to the establishment of a new accounting oversight board which will enforce auditing, quality control and independence standards and will be funded by fees from all publicly traded companies, the bill restricts provision of both auditing and consulting services by accounting firms. To ensure auditor independence, any non-audit services being provided to an audit client requires pre-approval by the company’s audit committee members. In addition, the audit partners must be rotated. The bill requires chief executive officers and chief financial officers, or their equivalent, to certify to the accuracy of periodic reports filed with the SEC, subject to civil and criminal penalties if they knowingly or willfully violate this certification requirement. In addition, under the Sarbanes-Oxley Act, counsel is required to report evidence of a material violation of the securities laws or a breach of fiduciary duty by a company to its chief executive officer or its chief legal officer, and, if such officer does not appropriately respond, to report such evidence to the audit committee or other similar committee of the Board of Directors, or the Board itself. Directors and executive officers must also provide information for most changes in ownership in a company’s securities within two business days of the change.

The Sarbanes-Oxley Act also increased the oversight of, and codifies certain requirements relating to audit committees of public companies and how they interact with the company’s “registered public accounting firm” (“RPAF”). Audit Committee members must be independent and are barred from accepting consulting, advisory or other compensatory fees from the issuer. In addition, companies must disclose whether at least one member of the committee is a “financial expert” (as such term is defined by the SEC) and if not, why not. Under the Sarbanes-Oxley Act, a RPAF is prohibited from performing statutorily mandated audit services for a company if such company’s chief executive officer, chief financial officer, comptroller, chief accounting officer or any person serving in equivalent positions has been employed by such firm and participated in the audit of such company during the one-year period preceding the audit initiation date. The Sarbanes-Oxley Act also prohibits any officer or director of a company or any other person acting under their direction from taking any action to fraudulently influence, coerce, manipulate or mislead any independent public or certified accountant engaged in the audit of the company’s financial statements for the purpose of rendering the financial statements materially misleading. Under the Sarbanes-Oxley Act the SEC has prescribed rules requiring inclusion of an internal control report and assessment by management in the annual report to stockholders. The Sarbanes-Oxley Act requires the RPAF that issues the audit report to attest to and report on management’s assessment of the company’s internal controls. In addition, the Sarbanes-Oxley Act requires that each financial report required to be prepared in accordance with (or reconciled to) generally accepted accounting principles and filed with the SEC reflect all material correcting adjustments that are identified by a RPAF in accordance with generally accepted accounting principles and the rules and regulations of the SEC.

Community Reinvestment Act: Under the Community Reinvestment Act (“CRA”), as amended as implemented by FDIC regulations, a bank has a continuing and affirmative obligation, consistent with its safe and sound operation, to help meet the credit needs of its entire community, including low and moderate income neighborhoods. The CRA does not establish specific lending requirements or programs for financial institutions nor does it limit an institution’s discretion to develop the types of products and services that it believes are best suited to its particular community. The CRA does

- 31 -

require the FDIC, in connection with its examination of a bank, to assess the institution’s record of meeting the credit needs of its community and to take such record into account in its evaluation of certain applications by such institution, including applications to acquire branches and other financial institutions. The CRA requires the FDIC to provide a written evaluation of an institution’s CRA performance utilizing a four-tiered descriptive rating system. Rockville Bank’s latest FDIC CRA rating was “satisfactory.”

Connecticut has its own statutory counterpart to the CRA which is also applicable to Rockville Bank. The Connecticut version is generally similar to the CRA but utilizes a five-tiered descriptive rating system. Connecticut law requires the Commissioner to consider, but not be limited to, a bank’s record of performance under Connecticut law in considering any application by the bank to establish a branch or other deposit-taking facility, to relocate an office or to merge or consolidate with or acquire the assets and assume the liabilities of any other banking institution. Rockville Bank’s most recent rating under Connecticut law was “satisfactory.”

Consumer Protection And Fair Lending Regulations: The Company is subject to a variety of federal and Connecticut statutes and regulations that are intended to protect consumers and prohibit discrimination in the granting of credit. These statutes and regulations provide for a range of sanctions for non-compliance with their terms, including imposition of administrative fines and remedial orders, and referral to the Attorney General for prosecution of a civil action for actual and punitive damages and injunctive relief. Certain of these statutes authorize private individual and class action lawsuits and the award of actual, statutory and punitive damages and attorneys’ fees for certain types of violations.

The USA Patriot Act: On October 26, 2001, the USA PATRIOT Act was enacted. The Act gives the federal government new powers to address terrorist threats through enhanced domestic security measures, expanded surveillance powers, increased information sharing and broadened anti-money laundering requirements. The Act also requires the federal banking regulators to take into consideration the effectiveness of controls designed to combat money-laundering activities in determining whether to approve a merger or other acquisition application of an FDIC-insured institution. As such, if the Company or the Bank were to engage in a merger or other acquisition, the effectiveness of its anti-money-laundering controls would be considered as part of the application process. The Company has established policies, procedures and systems to comply with the applicable requirements of the law. The Patriot Act was reauthorized and modified with the enactment of the USA Patriot Improvement and Reauthorization Act of 2005.

Conversion of Rockville Financial MHC, Inc. to Stock Form: Connecticut law permits Rockville Financial MHC, Inc. to convert from the mutual form of organization to the capital stock form of organization (a “Conversion Transaction”). The Board of Directors has no current intention or plan to undertake a Conversion Transaction. However, in a Conversion Transaction a new holding company would be formed as the successor to Rockville Financial, Inc. (the “New Holding Company”), Rockville Financial MHC, Inc.’s corporate existence would end, and certain depositors of Rockville Bank would receive the right to subscribe for additional shares of the New Holding Company. In a Conversion Transaction, each share of common stock held by stockholders other than Rockville Financial MHC, Inc. (“Minority Stockholders”) would be automatically converted into a number of shares of common stock of the New Holding Company determined pursuant an exchange ratio that ensures that Minority Stockholders own the same percentage of common stock in the New Holding Company as they owned in Rockville Financial, Inc. immediately prior to the Conversion Transaction. The total number of shares held by Minority Stockholders after a Conversion Transaction also would be increased by any purchases by Minority Stockholders in the stock offering conducted as part of the Conversion Transaction.

Dividend Waivers By Rockville Financial MHC, Inc.

It has been the policy of a number of mutual holding companies to waive the receipt of dividends declared by their savings institution subsidiary. In connection with its approval of the reorganization however, the Federal Reserve Board imposed certain conditions on the waiver by Rockville Financial MHC, Inc. of dividends paid on the common stock by Rockville Financial, Inc. In particular, the Federal Reserve Board required that Rockville Financial MHC, Inc. obtain the prior approval of the Federal Reserve Board before Rockville Financial MHC, Inc. may waive any

- 32 -

dividends from Rockville Financial, Inc. As of the date hereof, we are not aware that the Federal Reserve Board has given its approval to any waiver of dividends of any mutual holding company that has requested such approval.

The Federal Reserve Board approval of the reorganization also required that the amount of any dividends waived by Rockville Financial MHC, Inc. will not be available for payment to the public stockholders of Rockville Financial, Inc. (i.e., stockholders other than Rockville Financial MHC, Inc.) and that such amounts will be excluded from Rockville Financial, Inc.’s capital for purposes of calculating dividends payable to the public stockholders. Moreover, Rockville Bank is required to maintain the cumulative amount of dividends waived by Rockville Financial MHC, Inc. in a restricted capital account that would be added to the liquidation account established in the reorganization. This amount would not be available for distribution to public stockholders. The restricted capital account and liquidation account amounts would not be reflected in Rockville Bank’s financial statements, but would be considered as a notational or memorandum account of Rockville Bank. These accounts would be maintained in accordance with the laws, rules, regulations and policies of the Connecticut Banking Department and the Plan of Reorganization and Minority Stock Issuance.

Rockville Financial MHC, Inc. has not waived any dividends paid or declared by Rockville Financial, Inc. and currently does not expect to waive dividends declared by Rockville Financial, Inc. If Rockville Financial MHC, Inc. decides that it is in its best interest to waive a particular dividend to be paid by Rockville Financial, Inc. and the Federal Reserve Board approves such waiver, then Rockville Financial, Inc. would pay such dividend only to its public stockholders. The amount of the dividend waived by Rockville Financial MHC, Inc. would be treated in the manner described above. Rockville Financial MHC, Inc.’s decision as to whether or not to waive a particular dividend will depend on a number of factors, including Rockville Financial MHC, Inc.’s capital needs, the investment alternatives available to Rockville Financial MHC, Inc. as compared to those available to Rockville Financial, Inc., and the possibility of regulatory approvals. We cannot guarantee:

• that Rockville Financial MHC, Inc. will waive dividends paid by Rockville Financial, Inc.;

• that, if we make application to waive a dividend, the Federal Reserve Board will approve such dividend waiver request; or

• what conditions may be imposed by the Federal Reserve Board on any dividend waiver.

Federal Securities Laws

Rockville Financial, Inc.’s common stock is registered with the Securities and Exchange Commission under the Securities Exchange Act of 1934 and is subject to the information, proxy solicitation, insider trading restrictions and other requirements under the Securities Exchange Act of 1934.

Item 1A. Risk Factors

An investment in Rockville Financial, Inc.’s common stock involves risk. The following discussion highlights risks management believes are material for our company, but does not necessarily include all risks that we may face. You should carefully consider the following risk factors and read this Form 10-K in its entirety, when evaluating whether to make an investment in the Company’s common stock.

     Future Changes in Interest Rates May Reduce our Profits Which Could Have a Negative Impact on The Value of Our Stock.

Our ability to make a profit largely depends on our net interest income, which could be negatively affected by changes in interest rates. Net interest income is the difference between: the interest income we earn on our interest-earning assets, such as loans and securities; and the interest expense we pay on our interest-bearing liabilities, such as deposits and borrowings.

- 33 -

The rates we earn on our assets and the rates we pay on our liabilities are generally fixed for a contractual period of time. Like many banks, our liabilities generally have shorter contractual maturities than our assets. This imbalance can create significant earnings volatility due to market interest rate changes over time. In a period of rising interest rates, the interest income earned on our assets may not increase as rapidly as the interest paid on our liabilities. In a period of declining interest rates, the interest income earned on our assets may decrease more rapidly than the interest paid on our liabilities. We diligently manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. We measure interest rate risk under various rate scenarios using specific criteria and assumptions. A summary of this process, along with the results of our net interest income simulations is presented within “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.

In addition, changes in interest rates can affect the average life of loans and mortgage-backed and related securities. A reduction in interest rates results in increased prepayments of loans and mortgage-backed and related securities, as borrowers refinance their debt in order to reduce their borrowing costs. This creates reinvestment risk, which is the risk that we may not be able to reinvest prepayments at rates that are comparable to the rates we earned on the prepaid loans or securities.

We Are Subject to Lending Risk and Could Incur Losses In Our Loan Portfolio Despite Our Underwriting Practices.

There are risks inherent in making any loan, including those related to dealing with individual borrowers, nonpayment, uncertainties as to the future value of collateral and changes in economic and industry conditions. We attempt to closely manage our credit risk through prudent loan underwriting and application approval procedures, careful monitoring of concentrations of our loans within specific industries and periodic independent reviews of outstanding loans by our loan management department and third party loan review specialists. We cannot assure that such approval and monitoring procedures will reduce these credit risks.

Increases in interest rates and/or weakening economic conditions could adversely impact the ability of borrowers to repay their outstanding loans. In the past, we have focused on providing adjustable-rate mortgages (“ARM’s”) to decrease the risk related to changes in the interest rate environment, however, these types of loans also involve other risks. As interest rates rise, the customers’ payments on an ARM also increase to the extent permitted by the loan terms thereby increasing the potential for default. Also, when interest rates decline substantially, borrowers tend to refinance into fixed-rate loans. In addition, recent declines in real estate values and the slow down in the housing market may make it more difficult for borrowers experiencing financing difficulty to sell their homes or refinance their debt due to their declining collateral values.

Our financial results may be adversely affected by changes in prevailing economic conditions, including decreases in real estate values, changes in interest rates which may cause a decrease in interest rate spreads, adverse employment conditions, the monetary and fiscal policies of the federal government and other significant external events. Because we have a significant amount of real estate loans, decreases in real estate values could adversely affect the value of property used as collateral. At December 31, 2007, loans secured by real estate represented 91% of our total loans, largely secured by properties located in Hartford and Tolland Counties. A portion of the Company’s commercial real estate loans are originated under a regional real estate program limited to the Northeast. Adverse changes in the economy also may have a negative effect on the ability of our borrowers to make timely repayments of their loans, which would have an adverse impact on our earnings.

As of December 31, 2007, approximately 39% of our loan portfolio consisted of commercial and industrial, commercial construction and land development, commercial business loans, and commercial real estate loans. These types of loans involve increased risks because the borrower’s ability to repay the loan typically depends primarily on the successful operation of the business or the property securing the loan. Additionally, these loans are primarily made to small- or middle-market business customers who may have vulnerability to economic conditions and who may not have experienced a complete business or economic cycle. These types of loans are also typically larger than single-family residential mortgage loans or consumer loans. Because our loan portfolio contains a significant number of commercial and industrial, commercial construction and land

- 34 -

development, commercial business loans, and commercial real estate loans with relatively large balances, the deterioration of one or a few of these loans could cause a significant increase in non-performing loans. An increase in non-performing loans would result in a reduction in interest income recognized on loans. An increase in non-performing loans also could require us to increase the provision for losses on loans and increase loan charge-offs, both of which would reduce our net income.

Due to the growth experienced in our commercial real estate and commercial business loans over the past few years during a declining rate environment, our unseasoned adjustable rate loans have not been subject to an increasing rate environment. A significant portion of our loan portfolio is unseasoned and may not perform as expected, if interest rates increase it may result in higher future charges for loan losses. Although we believe that our loan growth has been achieved without compromising loan underwriting standards, commercial business and commercial real estate loans are inherently riskier than residential mortgage loans, historically our primary loan product.

All of these factors could have a material adverse effect on our financial condition and results of operations. See further discussion on our commercial loan portfolio in “Loans” within “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report on Form 10-K.

If Our Allowance for Loan Losses is Not Sufficient to Cover Actual Loan Losses, Our Earnings Could Decrease.

We make various assumptions and judgments about the collectibility of our loan portfolio, including the creditworthiness of our borrowers and the value of the real estate and other assets serving as collateral for the repayment of many of our loans. Recent declines in real estate values may impact the collateral values that secure our real estate loans. The impact of these declines on the original appraised values of secured collateral is difficult to estimate and may not be reflective of the current market values. In determining the amount of the allowance for loan losses, we review our loss and delinquency experience on different loan categories and we evaluate existing economic conditions. If our assumptions are incorrect, our allowance for loan losses may not be sufficient to cover losses inherent in our loan portfolio, resulting in additions to our allowance which would decrease our net income. Although we are unaware of any specific problems with our loan portfolio that would require any increase in our allowance at the present time, it may need to be increased further in the future due to our emphasis on loan growth and on increasing our portfolio of commercial business and commercial real estate loans.

In addition, bank regulators periodically review our allowance for loan losses and may require us to increase our provision for loan losses or recognize further loan charge-offs, although we are unaware of any reason for them to do so at the present time. Any increase in our allowance for loan losses or loan charge-offs as required by these regulatory authorities may have a material adverse effect on our results of operations and financial condition.

Our Stock Value May be Negatively Affected by Federal Regulations Restricting Takeovers and our Mutual Holding Company Structure.

Federal and Connecticut Regulations Restricting Takeovers: The Change in Bank Control Act and the Bank Holding Company Act together with Federal Reserve Board regulations promulgated under those laws, require that a person obtain the consent of the Federal Reserve Board before attempting to acquire control of a bank holding company. In addition, the Plan of Reorganization and Minority Stock Issuance pursuant to which Rockville Financial, Inc. was created contains a provision allowed under Connecticut Banking regulations requiring the approval of the Connecticut Banking Commissioner prior to an offer being made to purchase or acquire 10% or more of Rockville Financial, Inc.’s stock through May 20, 2010.

The Mutual Holding Company Structure May Impede Takeovers: Rockville Financial MHC, Inc., as the majority stockholder of Rockville Financial, Inc., will be able to control the outcome of most matters presented to stockholders for their approval, including a proposal to acquire Rockville Financial, Inc. Accordingly, Rockville Financial MHC, Inc. may prevent the sale of or merger of Rockville Financial, Inc. or its subsidiaries even if such a transaction were favored by a majority of the public stockholders of Rockville Financial, Inc. Also, the Certificate of Incorporation of

- 35 -

Rockville Financial MHC, Inc. contains several provisions which make such a transaction more difficult to achieve than otherwise.

Persons Who Purchase Our Stock Will Own a Minority of Rockville Financial, Inc.’s Common Stock and Will Not Be Able to Exercise Voting Control Over Most Matters Put to a Vote of Stockholders.

Public stockholders own a minority of the outstanding shares of Rockville Financial, Inc.’s common stock. Rockville Financial MHC, Inc. owns a majority of Rockville Financial, Inc.’s common stock and is able to exercise voting control over most matters put to a vote of stockholders. The same directors who govern Rockville Financial, Inc. and Rockville Bank also govern Rockville Financial MHC, Inc. In addition, Rockville Financial MHC, Inc. may exercise its voting control to prevent a sale or merger transaction in which stockholders could receive a premium for their shares. In that regard, Rockville Financial MHC, Inc.’s Certificate of Incorporation requires its Board of Directors to consider the impact of its actions on a variety of constituencies in making certain business decisions. These constituencies include the depositors, employees and creditors of Rockville Bank, and the well-being of the communities in which Rockville Bank conducts business, in addition to Rockville Financial, Inc. stockholders. Thus, Rockville Financial MHC, Inc. should be expected to act in a manner that furthers the general interests of those constituencies. The Board of Directors of Rockville Financial, Inc. is committed to maintaining the Company’s independence and approved a resolution on the matter. The Certificate of Incorporation of Rockville Financial MHC, Inc. requires “super majority” votes by its corporators (80%) and directors (80%) to effect a second step conversion.

When We Declare Dividends on Our Common Stock, Rockville Financial MHC, Inc. Will be Prohibited From Waiving the Receipt of Dividends by Current Federal Reserve Board Policy.

Rockville Financial, Inc.’s Board of Directors has the authority to declare dividends on our common stock, subject to statutory and regulatory requirements. When Rockville Financial, Inc. pays dividends to its stockholders, it also is required to pay dividends to Rockville Financial MHC, Inc., unless the Company is permitted by the Federal Reserve Board to waive the receipt of dividends. The Federal Reserve Board’s current position is to not permit a bank holding company to waive dividends declared by its subsidiary. Accordingly, because dividends will be required to be paid to Rockville Financial MHC, Inc., along with all other stockholders, the amount of dividends available for all other stockholders will be less than if Rockville Financial MHC, Inc were permitted to waive the receipt of dividends.

We Have Opened New Branches and Expect to Open Additional New Branches Which May Incur Losses During Their Initial Years of Operation as They Generate New Deposit and Loan Portfolios.

Rockville Bank opened new branch offices in Tolland and Coventry in 2004, in Glastonbury in 2005, South Glastonbury in 2006 and in Enfield and East Windsor in 2007. Rockville Bank intends to continue to expand through de novo branching, including the expected opening of new branches in Colchester and Manchester in the second and third quarters of 2008, respectively. Losses are expected from these new branches for some time as the expenses associated with them are largely fixed and are typically greater than the income earned as the branches build up their customer bases. No assurance can be given as to when, if ever, new branches will become profitable.

Further Implementation of Our Stock Benefit Plans Will Increase Our Costs, Which Will Reduce Our Income.

As part of the reorganization and stock offering, the Company established an Employee Stock Ownership Plan (“ESOP”) for eligible employees and authorized the Company to lend the funds to the ESOP to purchase 699,659 or 8% of the shares issued in the initial public offering. The ESOP purchased 437,287 shares of common stock through the initial public offering, 203,072 shares were purchased in the open market in 2005 and the final 59,300 shares were purchased in the open market in 2006. The Company’s subsidiary, Rockville Bank intends to make annual contributions to the ESOP that will be adequate to fund the payment of regular debt service requirements attributable to the indebtedness of the ESOP. Annual employee stock ownership plan expenses will be recorded in

- 36 -

an amount equal to the fair value of shares of common stock committed to be released to employees. If shares of common stock appreciate in value over time, compensation expense relating to the Employee Stock Ownership Plan will increase.

Stockholders approved establishment of the Rockville Financial, Inc. 2006 Stock Incentive Plan (the “Stock Incentive Plan”) at the Company’s 2006 Annual Meeting on August 22, 2006. The Stock Incentive Plan allows for the granting of up to 1,224,405 shares, or 13.8%, of the number of shares of common stock held by persons other than Rockville Financial MHC, Inc. to (i) fund the Stock Incentive Plan’s recognition and retention plan and (ii) satisfy the exercise of options under its stock option plan. In the event that a portion of these shares used to fund awards under the Stock Incentive Plan is obtained from authorized but un-issued shares or from purchases of shares in the open market, such awards will decrease our net income per share and stockholders’ equity per share. The Company made awards in 2007 and 2006 of a portion of the shares allowed under the Stock Incentive Plan, the expenses of which are reflected in the Company’s 2007 and 2006 operating results. Additional awards under the Stock Incentive Plan will be funded either through open market purchases, if permitted, or from the issuance of authorized but un-issued shares. Such additional awards will reduce our income in the future.

Strong Competition Within Our Market Area May Limit Our Growth and Profitability.

Competition in the banking and financial services industry is intense. In our market area, we compete with commercial banks, savings institutions, mortgage brokerage firms, credit unions, finance companies, mutual funds, insurance companies, and brokerage and investment banking firms operating locally and elsewhere. Many of these competitors have substantially greater resources and lending limits than we have and offer certain services that we do not or cannot provide. Our profitability depends upon our continued ability to successfully compete in our market area. The greater resources and deposit and loan products offered by our competitors may limit our ability to increase our interest earning assets.

Because We Intend to Continue to Increase Our Commercial Real Estate and Commercial Business Loan Originations, Our Lending Risk Will Increase, and Downturns in the Real Estate Market or Local Economy Could Adversely Affect Our Earnings.

Commercial real estate and commercial business loans generally have more risk than residential mortgage loans. Because the repayment of commercial real estate and commercial business loans depends on the successful management and operation of the borrower’s properties or related businesses, repayment of such loans can be affected by adverse conditions in the real estate market or the local economy. Commercial real estate and commercial business loans may also involve relatively large loan balances to individual borrowers or groups of related borrowers. A downturn in the real estate market or the local economy could adversely impact the value of properties securing the loan or the revenues from the borrower’s business thereby increasing the risk of non-performing loans. As our commercial real estate and commercial business loan portfolios increase, the corresponding risks and potential for losses from these loans may also increase.

The Trading Volume in our Stock Is Less Than in Larger Publicly Traded Companies Which Can Cause Price Volatility, Hinder Your Ability to Sell Our Common Stock and May Lower the Market Price of the Stock.

Rockville Financial, Inc. began trading shares of common stock on the NASDAQ Global Select Stock Market under the symbol “RCKB” on May 23, 2005. The trading history of our common stock has been characterized by relatively low trading volume. The value of a stockholder’s investment may be subject to sudden decreases due to the volatility of the price of our common stock which trades on the NASDAQ Global Select Stock Market. The trading volume experienced since trading began in 2005 has been significantly less than that typically experienced by larger publicly traded companies. Persons purchasing shares may not be able to sell their shares when they desire if a liquid trading market does not continue or sell them at a price equal to or above their initial purchase price. This limited trading market for our common stock may reduce the market value of the common stock and make it difficult to buy or sell our shares on short notice.

- 37 -

We Operate in a Highly Regulated Environment and We May Be Adversely Affected by Changes in Laws and Regulations.

We are subject to extensive regulation, supervision and examination by the Connecticut Banking Commissioner, as our chartering authority, by the Federal Deposit Insurance Corporation, as insurer of deposits, and by the Federal Reserve Board as regulator of our two holding companies. Such regulation and supervision govern the activities in which a financial institution and its holding company may engage and are intended primarily for the protection of the insurance fund and depositors. Regulatory authorities have extensive discretion in connection with their supervisory and enforcement activities, including the imposition of restrictions on the operation of an institution, the classification of assets by the institution and the adequacy of an institution’s allowance for loan losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, or legislation, may have a material impact on our operations.

Item 1B. Unresolved Staff Comments

None.

- 38 -

Item 2. Properties

At December 31, 2007 the Company’s banking subsidiary, Rockville Bank, operated through 20 banking offices and our automated teller machines (“ATM”), including eleven stand-alone ATM facilities. Two additional banking offices are expected to open in 2008 pending regulatory approval and construction. The Company sub-leases part of two of its locations to third parties.

		Year	Date of
	Owned Or	Acquired	Lease
Location	Leased	Or Leased	Expiration
Main Office:
25 Park Street
Rockville, CT	Own	1895	N/A
Branches:
1671 Boston Turnpike
Coventry, CT	Lease	2005	2010(2)
265 Ellington Road(1)
East Hartford, CT	Lease	2001	2009
67 Prospect Hill Road(1)
East Windsor, CT	Lease	2001	2009
39 Prospect Hill Road
East Windsor, CT	Lease	2007	2027(2)
12 Main Street
Ellington, CT	Lease	1987	2012(2)
65 Palomba Drive(1)
Enfield, CT	Lease	2001	2008(2)
231 Hazard Avenue
Enfield, CT	Own	1997	N/A
660 Enfield Street
Enfield, CT	Lease	2006	2016(2)
1009 Hebron Avenue
Glastonbury, CT	Lease	2005	2015(2)
341 Broad Street
Manchester, CT	Own	2001(3)	N/A
234 Tolland Turnpike(1)
Manchester, CT	Lease	1996	2011
20 Hyde Avenue
Rockville, CT	Own	1992	N/A
612 Main Street
Somers, CT	Lease	1970	2012(4)
902 Main Street
South Glastonbury, CT	Lease	2005	2010(2)
1645 Ellington Road
South Windsor, CT	Own	2001	N/A
869 Sullivan Avenue
South Windsor, CT	Lease	1985	2011(5)
275 Mountain Road
Suffield, CT	Own	2001	N/A
6 Field Stone Commons
Tolland, CT	Own	2004(3)	N/A
Route 83 at Pitkin Road
Vernon, CT	Lease	1978	2008(2)

- 39 -

			Date of
	Owned Or	Year Acquired	Lease
Location	Leased	Or Leased	Expiration
Branches expected to open in 2008:
99 Linwood Avenue(6)
Colchester, CT	Lease	2007	2028(8)
780 Tolland Turnpike(7)
Manchester, CT	Lease	2007	2028(2)
Stand-Alone ATM Facilities:
135 West Road
Ellington, CT	Lease	2006	2011(9)
Scitico Plaza
Enfield, CT	Lease	2000	2010(9)
Highland Park Market
Glastonbury, CT	Lease	2007	2010(11)
Center Street
Manchester, CT	Lease	2005	2010(2)
MCC Community College
Manchester, CT	Lease	2005	2008
Rockville General Hospital
Rockville, CT	Lease	2005	2008
Southfield Road
Somers, CT	Lease	2004	2008(2)
Evergreen Walk (2 facilities)
South Windsor, CT	Lease	2004	2011(10)
Evergreen Walk (1 facility)
South Windsor, CT	Lease	2004	2008(11)
Big Y Supermarket
Tolland, CT	Lease	2005	2010(9)

(1)	Supermarket banking facility.
(2)	Has two (2) remaining renewal options each for five (5) year terms.
(3)	Originally leased properties that were purchased in 2006.
(4)	Has five (5) remaining renewal options each for a one (1) year term.
(5)	Has three (3) remaining renewal options each for five (5) year terms.
(6)	The Colchester branch is anticipated to open in the second quarter of 2008.
(7)	The Manchester branch is anticipated to open in the third quarter of 2008.
(8)	Has four (4) remaining renewal options each for five (5) year terms.
(9)	Has one (1) remaining renewal option for a five (5) year term.
(10)	Has one (1) remaining renewal option for a three (3) year term.
(11)	Has two (2) remaining renewal options each for three (3) year terms.

Item 3. Legal Proceedings

We are subject to certain pending and threatened legal actions which arise out of the normal course of our business, including typical customer claims and counterclaims arising out of the retail banking and mortgage banking business. We believe that the resolution of any pending or threatened litigation will not have a material adverse effect on our consolidated financial condition or results of operations.

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

None

- 40 -

Part II

Item 5. Market For The Registrant’s Common Equity and Related Stockholder Matters

The Company’s Common Stock has traded on the NASDAQ Global Select Stock Market under the symbol “RCKB” since the Company’s initial public offering closed on May 20, 2005 and the Common Stock began trading on May 23, 2005. The initial offering price was $10.00 per share. The following table sets forth the high and low prices (such prices reflect interdealer prices, without retail markup, markdown or commissions and may not necessarily represent actual transactions) of the Common Stock for 2007 and 2006, as reported by NASDAQ Global Select Stock Market.

Common Stock (per share)
	Market Price
					Dividends
	High		Low		Declared
2007:
First Quarter	$	18.20	$	14.24	$	0.04
Second Quarter		15.90		14.50		0.04
Third Quarter		15.45		12.87		0.04
Fourth Quarter		15.33		12.10		0.04
2006:
First Quarter	$	15.00	$	13.17	$	—
Second Quarter		15.00		13.55		—
Third Quarter		14.90		14.05		0.04
Fourth Quarter		18.06		14.24		0.04

As of December 31, 2007, there were 19,568,284 shares of our common stock outstanding. The Company had 4,286 holders of record as of December 31, 2007, including Rockville Financial MHC, Inc., which held 10,689,250 shares, Rockville Bank Foundation, Inc. which held 351,200 shares and the Rockville Bank Employee Stock Ownership Plan, which held 699,659 shares. The above amount does not reflect the number of persons or entities who hold their stock in nominee or “street” name.

Repurchase of Equity Securities During 2007:

The following table provides information about purchases⁽¹⁾ by us during the three months ending December 31, 2007 of equity securities that are registered by us pursuant to Section 12 of the Securities Act:

Issuer Purchases of Equity Securities
							Maximum
							Number of
					Total Number of		Shares that May
					Shares Purchased		Yet Be
	Total Number				as Part of Publicly		Purchased
	of Shares		Average Price		Announced Plans		Under the Plans
	Purchased		Paid per Share		or Programs		or Programs(2)
Period
10/1/07 - 10/31/07		73,000	$	14.69		73,000		110,100
11/1/07 - 11/30/07		49,500		14.58		49,500		60,600
12/1/07 - 12/31/07		53,200		13.42		53,200		7,400
Total		175,700	$	14.28		175,700

(1)	Effective September 20, 2007, the Company adopted a plan to repurchase of up to 212,100 of our outstanding shares of common stock on the open market.
(2)	Effective January 22, 2008, the Company adopted a plan to repurchase of up to 978,400 of our outstanding shares of common stock on the open market. Purchases of shares under this plan started on February 26, 2008.

- 41 -

Securities Authorized for Issuance Under Equity Compensation Plans

The following table summarizes certain information about the equity compensation plans of the Company as of December 31, 2007:

					Number Of Securities
	Number Of				Remaining Available For
	Securities To Be		Weighted-Average		Future Issuance Under
	Issued Upon		Exercise Price Of		Equity Compensation
	Exercise Of Options,		Outstanding		Plans (Excluding
	Warrants And		Options, Warrants		Securities Reflected In
	Rights		And Rights		Column (A))
Plan Category	(A)		(B)		(C)
Equity compensation plans approved by security holders		213,500	$	16.40		661,075
Equity compensation plans not approved by security holders		—		—		—
Total		213,500	$	16.40		661,075

Dividends:

The Company started paying dividends in 2006. The Company paid dividends of $0.16 per share to its stockholders in 2007. Declarations of dividends by the Board of Directors, if any, will depend upon a number of factors, including investment opportunities available to the Company, capital requirements, regulatory limitations, the Company’s financial condition and results of operations, tax considerations and general economic conditions. No assurances can be given, however, that dividends will continue to be paid.

- 42 -

Performance Graph:

The following graph compares the cumulative total return on the common stock for the period beginning May 23, 2005, the date on which Rockville Financial, Inc. common stock began trading, as reported by the NASDAQ Global Select Stock Market through December 31, 2007, with (i) the cumulative total return on the S&P 500 Index and (ii) the cumulative total return on the Keefe, Bruyette & Woods, Inc. 50 Index (“KBW50”) for that period. The KBW50 is a market-capitalization-weighted bank-stock index used by investors to assess performance and by banking companies to compare their own total return performance against an industry peer group. The index is composed of the nation’s top banking companies and was introduced in 1993. It includes all money-center and most regional banks and is designed to be representative of the price performance of the nation’s banks.

This graph assumes the investment of $100 on May 23, 2005 in our common stock (at the initial public offering price of $10.00 per share), the S&P 500 Index and the KBW50 and assumes that dividends are reinvested.

S&P 500	5/23/2005		12/31/2005			12/31/2006			12/31/2007
Price Index		1193.86		1248.29			1418.30			1468.36
Capital Appreciation				1.59	%		6.17	%		-3.82	%
Unannualized Dividend Yield				0.49	%		0.51	%		0.50	%
Total Quarterly Return				2.08	%		6.69	%		-3.33	%
		100.0		105.7			122.4			129.1

KBW50	5/23/2005		12/31/2005			12/31/2006			12/31/2007
Price Index		649.85		664.01			768.90			569.06
Capital Appreciation				7.93	%		6.35	%		-18.79	%
Unannualized Dividend Yield				0.83	%		0.84	%		1.12	%
Total Quarterly Return				8.76	%		7.19	%		-17.67	%
		100.0		104.0			124.2			95.6

RCKB	5/23/2005		12/31/2005			12/31/2006			12/31/2007
Price Index		10.48		13.05			17.85			12.2
Capital Appreciation				-2.17	%		23.19	%		-14.45	%
Unannualized Dividend Yield				—			0.28	%		0.28	%
Total Quarterly Return				-2.17	%		23.46	%		-14.17	%
		100.0		124.5			171.2			118.3

* Note for the S&P 500 Index and KBW 50 Index, the 6/30/05 Unannualized Dividend Yield is adjusted to reflect that the stock holding period was not for the duration of the entire quarter. Unannualized Dividend Yield for the indices is adjusted to reflect the 5/23/05-6/30/05 holding period.

- 43 -

Item 6. Selected Financial Data

Selected financial data for each of the years in the five-year period ended December 31, 2007 are set forth below. The consolidated financial statements and notes thereto as of December 31, 2007 and 2006 and for each of the years in the three-year period ended December 31, 2007 are included elsewhere in this Form 10-K.

On May 20, 2005 the Company completed its reorganization from a state-chartered mutual holding company to a state-chartered mid-tier mutual stock holding company. As such, the 2005 Selected Financial Data includes the effect of the reorganization and minority stock issuance.

	At December 31,
	2007		2006		2005			2004		2003
					(In Thousands)
Selected Financial Condition Data:
Total assets	$	1,327,012	$	1,232,836	$	1,056,169		$	889,913	$	712,018
Available for sale securities		136,372		132,467		129,049			136,007		127,597
Federal Home Loan Bank stock		11,168		9,836		8,498			7,412		6,069
Loans receivable, net		1,116,327		1,033,355		859,700			696,249		528,482
Cash and cash equivalents		23,998		22,381		23,611			22,100		28,454
Deposits		951,038		884,511		761,396			692,498		531,929
Mortgagors and investors escrow accounts		5,568		5,320		4,794			3,979		3,349
Advances from the Federal Home Loan Bank		201,741		178,110		130,867			118,015		105,153
Total stockholders’ equity		156,373		155,064		150,905	(1)		68,526		65,917
Allowance for loan losses		10,620		9,827		8,675			6,371		4,971
Non-performing loans(2)		1,569		1,493		7,177	(3)		2,398		2,088

(1)	The Company received proceeds of $83.6 million for the sale of 8,357,050 shares of its common stock, representing 43% of the outstanding common shares at $10.00 per share to eligible account holders and employee benefit plans of the Bank pursuant to subscription rights as set forth in the Plan. Reorganization costs of $2.3 million were incurred in conducting the offering and were recorded as a reduction of the proceeds from the shares sold in the reorganization.
(2)	Non-performing loans include loans for which the Bank does not accrue interest (nonaccrual loans), loans 90 days past due and still accruing interest, renegotiated loans and loans that have gone through troubled debt restructurings.
(3)	Balance includes a $4.9 million fully guaranteed United States Department of Agriculture loan that was past due 90 days and still accruing as of December 31, 2005 which was repaid in full in January 2006.

- 44 -

	Years Ended December 31,
	2007		2006		2005		2004		2003
			(Dollars in Thousands, Except Per Share Amounts)
Selected Operating Data:
Interest and dividend income	$	73,877	$	63,952	$	48,600	$	38,814	$	38,493
Interest expense		35,577		27,649		16,514		13,070		12,999
Net interest income		38,300		36,303		32,086		25,744		25,494
Provision for loan losses		749		1,681		2,700		2,372		2,100
Net interest income after provision for loan losses		37,551		34,622		29,386		23,372		23,394
Noninterest income		5,194		4,625		4,076		3,183		3,953
Noninterest expense		30,301		29,025		24,616		21,596		17,810
Contribution to Rockville Bank foundations		—		—		3,887		—		779
Income before income taxes		12,444		10,222		4,959		4,959		8,758
Provision for income taxes		4,116		3,368		1,533		1,510		2,667
Net income	$	8,328	$	6,854	$	3,426	$	3,449	$	6,091

					For the
	For the		For the		Period
	Year		Year		from May
	Ended		Ended		20, 2005 to
	December		December		December
	31, 2007		31, 2006		31, 2005
Net income (1)	$	8,328	$	6,854	$	1,669
Earnings per share (1)
Basic	$	0.44	$	0.36	$	0.09
Diluted	$	0.44	$	0.36	$	0.09
Dividends per share	$	0.16	$	0.08	$	—

(1) The earnings for the period prior to the mutual holding company reorganization which was completed on May 20, 2005, were excluded when calculating the earnings per share since shares of common stock were not issued until May 20, 2005; therefore, per share information for prior periods is not meaningful.

- 45 -

	At or For the Years Ended December 31,
	2007			2006			2005			2004			2003
Selected Financial Ratios and Other Data:
Performance Ratios:
Return on average assets		0.65	%		0.59	%		0.36	%		0.43	%		0.86	%
Return on average equity		5.32			4.42			2.88			5.14			9.67
Interest rate spread (1)		2.52			2.75			3.10			3.15			3.48
Net interest margin (2)		3.13			3.30			3.49			3.40			3.78
Noninterest expense to average assets		2.37			2.52			2.95			2.72			2.64
Efficiency ratio (3)		69.67			70.92			78.82			74.65			63.13
Efficiency ratio, excluding Foundation contributions		69.67			70.92			68.07			74.65			60.48
Average interest-earning assets to average interest-bearing liabilities		120.77			122.01			121.51			114.71			115.08
Dividend payout ratio		0.36			0.22			—			—			—
Capital Ratios:
Capital to total assets at end of year		11.78			12.58			14.29			7.70			9.26
Average capital to average assets		12.27			13.47			12.35			8.43			8.93
Total capital to risk-weighted assets		16.60			18.00			20.44			11.82			13.93
Tier I capital to risk-weighted assets		15.49			16.87			19.26			10.70			12.89
Tier I capital to total average assets		11.74			12.75			14.34			7.28			8.54
Asset Quality Ratios:
Allowance for loan losses as a percent of total loans		0.94			0.94			1.00			0.91			0.93
Allowance for loan losses as a percent of non-performing loans		676.86			658.20			120.87	(4)		265.68			238.07
Net charge-offs to average outstanding loans during the period		0.00			0.05			0.05			0.16			0.45
Non-performing loans as a percent of total loans		0.14			0.14			0.83			0.34			0.39
Non-performing loans as a percent of total assets		0.12			0.12			0.68			0.27			0.29
Other Data:
Number of full service offices		16			14			13			12			10
Number of limited service offices		4			4			4			4			4

(1)	Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.
(2)	Represents net interest income as a percent of average interest-earning assets.
(3)	Represents noninterest expense divided by the sum of net interest income and noninterest income.
(4)	The ratio at December 31, 2005 is 380.48 when excluding the $4.9 million fully guaranteed United States Department of Agriculture loan that was past due 90 days and still accruing as of December 31, 2005, which was repaid in full in January, 2006.

- 46 -

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation

Overview

Rockville Financial, Inc. (the “Company”) is a state-chartered mid-tier stock holding company formed on December 17, 2004. Rockville Financial MHC, Inc. holds fifty-five percent of the Company’s common stock, and the Company holds of all the common stock of Rockville Bank (“the Bank”). The Bank provides a full range of banking services to consumer and commercial customers through its main office in Rockville and nineteen branches located in Hartford and Tolland counties in Connecticut. The Bank’s new Colchester location in New London County is expected to be opened in the second quarter of 2008. The Bank’s deposits are insured under the Deposit Insurance Fund, which is administered by the Federal Deposit Insurance Corporation.

The Company strives to remain a leader in meeting the financial service needs of the local community and to provide quality service to the individuals and businesses in the market areas that it has served since 1858. Rockville Bank is a community-oriented provider of traditional banking products and services to business organizations and individuals, offering products such as residential and commercial real estate loans, consumer loans and a variety of deposit products. Our business philosophy is to remain a community-oriented franchise and continue to focus on providing superior customer service to meet the financial needs of the communities in which we operate. Current strategies include expanding our banking network by pursuing new branch locations and branch acquisition opportunities in our market area, continuing our residential mortgage lending activities which comprise a majority of our loan portfolio and expanding our commercial real estate and commercial business lending activities.

Critical Accounting Policies

The accounting policies followed by the Company and its subsidiaries conform with accounting principles generally accepted in the United States of America and with general practices within the banking industry.

Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions. We believe that our most critical accounting policies, which involve the most complex subjective decisions or assessments, relate to allowance for loan losses, other than temporary impairment of investment securities, income taxes, pension and other post-retirement benefits and stock compensation.

Allowance for Loan Losses: The allowance for loan losses is the amount estimated by management as necessary to cover probable 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. Management believes the policy is critical because determination of the amount of the allowance involves significant judgments and assumptions.

Management performs a quarterly evaluation of the adequacy of the allowance for loan losses and presents the evaluation to both the Board Lending Committee and the Board of Directors. In addition, the credit area of the Bank is responsible for the accuracy of loan risk ratings and prepares an Asset Quality Report on a quarterly basis and provides summary reports to the Board Lending Committee on a monthly basis. A variety of factors are considered in establishing this estimate including, but not limited to, historical loss and charge off data, current economic conditions, historical and current delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of our borrowers, results of internal and external 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.

The analysis has two broad components: specific and unallocated allowances. The specific allowance is comprised of two components. The first component is made for loans for which recovery of the Bank’s principal investment is uncertain. In such cases, the size of the specific allowance is measured by determining an expected collection or, for collateral-dependent loans, the

- 47 -

fair value of the collateral adjusted for market conditions and selling expenses. The second component of the specific allowance is determined by segregating the remaining loans by type of loan, risk weighting (if applicable) and payment history. Historical loss experience, delinquency trends, general economic conditions and geographic and industry concentrations are also considered. This analysis establishes factors that are applied to the loan groups to determine the amount of this component of the allowance. The unallocated allowance represents the results of an analysis that measures the probable losses inherent in each portfolio. If the allowance for loan losses is too low, the Company may incur higher provisions for loan losses in the future resulting in lower net income. If an estimate of the allowance for loan losses is too high, we may experience lower provisions for loan losses resulting in higher net income.

Other than Temporary Impairment of Securities: On a quarterly basis, securities with unrealized depreciation for twelve or more consecutive months and other securities with unrealized losses are reviewed as deemed appropriate to assess whether the decline in fair value is temporary or other than temporary. It is assessed whether the decline in value is from company-specific events, industry developments, general economic conditions or other reasons. After the reasons for the decline are identified, further judgments are required as to whether those conditions are likely to reverse and, if so, whether that reversal is likely to result in a recovery of the fair value of the investment in the near term. If it is judged not to be near term, a charge is taken which results in a new cost basis. Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary are reflected in earnings.

Management believes the policy for evaluating securities for other than temporary impairment is critical because it involves significant judgments by management and could have a material impact on our net income. Our investment portfolio contained no mortgage-backed securities that are subject to the risk of “sub-prime” lending as of December 31, 2007. As of December 31, 2007, there was an aggregate $188,000 of unrealized losses related to $21.7 million of securities in an unrealized loss position for 12 or more consecutive months. Management has determined that securities in an unrealized loss position were not other than temporarily impaired based on their evaluation of current market trends, the nature of the investments and industry analysis and their ability and intent to hold these securities until a forecasted recovery, which may be maturity in the case of debt securities. If management’s judgment regarding impairment of these securities changes in the future, it will reduce our net income accordingly.

During the year ended December 31, 2007, we recorded an other than temporary impairment charge of $233,000 related to the preferred stock of a U.S. government sponsored enterprise. The charge for the impairment was computed using the closing price of the security as of the date of the impairment. The Company’s remaining investment in this security was $544,000 with no unrealized gain or loss at December 31, 2007.

Income Taxes: We recognize income taxes under the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that all or some portion of the deferred tax assets will not be realized. The Company has not provided for Connecticut state income taxes since December 31, 1998 because it has created and maintained a “passive investment company” (“PIC”), as permitted by Connecticut law. The Company believes it is in compliance with the state PIC requirements and that no state taxes are due from December 31, 1998 through December 31, 2007; however, the Company has not been audited by the Department of Revenue Services for such periods. If the state were to determine that the PIC was not in compliance with statutory requirements, a material amount of taxes could be due. As of December 31, 2007, management believes it is more likely than not that the deferred tax assets will be realized through future reversals of existing taxable temporary differences. As of December 31, 2007 and 2006, our net deferred tax asset was $4.0 million and $5.2 million, respectively, and there was no valuation allowance.

- 48 -

On January 1, 2007, the Company changed its accounting policy related to accounting for tax contingencies in connection with the adoption of Financial Accounting Standards Board (“FASB”) Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes - An Interpretation of FASB Statement No. 109, an interpretation of FASB Statement 109. See Note 13 — Income Taxes appearing in the Consolidated Financial Statements contained in Part II, Item 8 of this Form 10-K.

Pension and Other Post-Retirement Benefits: We have a noncontributory defined benefit pension plan that provides benefits for substantially all employees hired before January 1, 2005 who meet certain requirements as to age and length of service. The benefits are based on years of service and average compensation, as defined. Our funding policy is to contribute annually the maximum amount that could be deducted for federal income tax purposes, while meeting the minimum funding standards established by the Employee Retirement Security Act of 1974 (“ERISA”).

In addition to providing pension benefits, we provide certain health care and life insurance benefits for retired employees. Participants or eligible employees hired before March 1993 become eligible for the benefits if they retire after reaching age 62 with five or more years of service. A fixed percent of annual costs are paid depending on length of service at retirement. We accrue for the estimated costs of these other post-retirement benefits through charges to expense during the years that employees render service; however, we do not fund this plan.

Management believes the policy for determining pension and other post-retirement benefit expenses is critical because judgments are required with respect to the appropriate discount rate, rate of return on assets, salary increases and other items. Management reviews and updates the assumptions annually. If our estimate of pension and post-retirement expense is too low we may experience higher expenses in the future reducing our net income. If our estimate is too high, we may experience lower expenses in the future increasing our net income.

While management believes the assumptions used to estimate expenses related to pension and other post-retirement benefits are reasonable and appropriate, actual experience may significantly differ. The pension expense is calculated based upon a number of actuarial assumptions, including an expected long-term rate of return on our Pension Plan assets of 8.25% and a discount rate of 6.0% for the year ended December 31, 2007. In developing our expected long-term rate of return assumption, we evaluated input from our actuary and investment consultant, including their review of asset class return expectations as well as long-term inflation assumptions, and their review of historical returns based on the current target asset allocations of 62% equity securities, 35% debt securities and 3% real estate. We regularly review our asset allocation and periodically rebalance our investments when considered appropriate. While all future forecasting contains some level of estimation error, we continue to believe that 8.25% falls within a range of reasonable long-term rate of return expectations for our pension plan assets.

Stock Compensation: The Company accounts for stock options and restricted stock awards in accordance with SFAS No. 123 (“SFAS 123R”), Share-Based Payments (revised 2004). This statement requires companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. These costs are recognized over the period during which an employee is required to provide services in exchange for the award, the requisite service period (usually the vesting period). SFAS 123R requires companies to measure the cost of employee services received in exchange for stock options, and the Company is required to expense the grant date fair value of the Company’s stock options and restricted stock with a corresponding increase in equity or a liability, depending on whether the instruments granted satisfy the equity or liability classification criteria. We use the Black-Scholes option valuation model to value employee stock awards. Determining the appropriate fair-value model and calculating the estimated fair value of stock-based awards at the grant date requires considerable judgment, including estimating stock price volatility, expected option life, expected dividend rate, risk-free interest rate and expected forfeiture rate. We develop our estimates based on historical data and market information which can change significantly over time.

Comparison of Operating Results for the Year Ended December 31, 2007 to the Year Ended December 31, 2006

The Company’s results of operations depend primarily on net interest income, which is the difference between the interest income from earning assets, such as loans and investments, and the

- 49 -

interest expense incurred on interest-bearing liabilities, such as deposits and other borrowings. The Company also generates noninterest income, including service charges on deposit accounts, mortgage servicing income, bank owned life insurance income, safe deposit box rental fees, brokerage fees, insurance commissions and other miscellaneous fees. The Company’s noninterest expense primarily consists of employee compensation and benefits, occupancy, equipment, and other noninterest expenses. The Company’s results of operations are also affected by its provision for loan losses. The following discussion provides a summary and comparison of the Company’s operating results for the years ended December 31, 2007 and 2006.

Income Statement Summary

	Years Ended
	December 31,
	2007		2006		$ Change			% Change
	(Dollars in Thousands)
Net interest income	$	38,300	$	36,303	$	1,997			5.5	%
Provision for loan losses		749		1,681		(932	)		(55.4	)
Noninterest income		5,194		4,625		569			12.3
Noninterest expense		30,301		29,025		1,276			4.4
Income before income taxes		12,444		10,222		2,222			21.7
Provision for income taxes		4,116		3,368		748			22.2
Net income	$	8,328	$	6,854	$	1,474			21.5	%

Earnings Summary

Net income of $8.3 million increased by $1.5 million for the year ended December 31, 2007 over the previous year. When comparing 2007 to 2006, net interest income increased by $2.0 million, or 5.5%, the provision for loan losses decreased by $932,000 or 55.4%, and noninterest income increased $569,000, or 12.3%. Other noninterest expense increased by $1.3 million, or 4.4%. Basic and diluted earnings per share were $0.44 for 2007 compared to basic and diluted earnings per share of $0.36 for 2006.

The increase in net interest income was primarily due to a $12.3 million, or 6.2%, increase in average net interest-earning assets offset by a 17 basis point decrease in the net interest margin. The $932,000 decrease in the provision for loan losses from the prior year is attributable to a reduction in the provision needed as a result of our evaluation of the required allowance amount based upon probable and reasonably estimable losses in our loan portfolio. The reduction in the provision reflects the favorable asset quality trends experienced by the Company including a low level of loan defaults and charge-offs.

The $569,000 increase in noninterest income is primarily due to a $670,000 increase in service charges and fees an increase in gains on sales of securities of $132,000 offset by an other than temporary impairment of securities of $233,000. The $670,000 increase in service charges and fees is primarily comprised of an increase of $187,000 in ATM fees due to increased volume in debit card transactions and additions made to our ATM network, a $315,000 increase in insufficient funds charges as a result of the growth in demand deposit accounts and an increase in Infinex brokerage fees of $105,000.

The $1.3 million increase in noninterest expense is primarily due to an increase of $989,000 in salaries and employee benefits, a $425,000 increase in service bureau fees and a $415,000 increase in occupancy costs offset by a $548,000 decrease in director fees and expenses and a $282,000 decrease in other various other noninterest expenses.

The $989,000 increase in salary and employee benefits includes a $1.2 million increase in salary costs, $541,000 increase in bonuses and a $330,000 increase in stock option compensation expense offset by a decrease of $1.2 million in restricted stock compensation expense when compared to the prior year. The increase in salary costs was primarily due to the growth in the number of full-time equivalent employees, which increased to 205 as of December 31, 2007 from 189 as of December 31, 2006 as a result of the expansion of branch facilities.

- 50 -

The $1.2 million decrease in restricted stock expense from the prior year reflects the fact that a significant portion of the expense related to the 2006 stock grant that vests over a four year period was accelerated for retirement-eligible officers who had constructively earned the award granted. The increase of $330,000 in stock option compensation expense when compared to the prior year is primarily due to the immediate recognition of $110,000 of unrecognized stock option compensation expense as a result of a tender offer consummated in 2007 to purchase 43,100 of options issued in the prior year to non-executive officers and $232,000 in expense recorded for a new stock option grant made to executive officers during 2007. Stock compensation expense is discussed in detail in Note 12 in the stock based compensation footnote in the financial statements.

The increase in service bureau fees of $425,000 is primarily due to increases in ATM servicing , core processing services and wide area network costs, due to increases in fees charged by the Company’s core processor and additions made to our ATM, branch and wide area network.

The $548,000 decrease in director fees from the prior year reflects the fact that a significant portion of the 2006 stock grant that vests over a four year period was accelerated for retirement eligible directors who had constructively earned the award.

- 51 -

Net Interest Income Analysis:

Average Balance Sheets, Interest and Yields/Costs: The following tables set forth average balance sheets, 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. Nonaccrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.

	For the Years Ended December 31,
	2007							2006							2005
			Interest							Interest							Interest
	Average		and		Yield/			Average		and		Yield/			Average		and		Yield/
	Balance		Dividends		Cost			Balance		Dividends		Cost			Balance		Dividends		Cost
								(Dollars in Thousands)
Interest-earning assets:
Loans receivable, net	$	1,076,674	$	66,995		6.22	%	$	960,770	$	58,000		6.04	%	$	778,358	$	42,997		5.52	%
Available for sale securities		135,059		6,122		4.53			126,271		5,325		4.22			128,180		5,144		4.01
Federal Home Loan Bank stock		10,248		658		6.42			9,472		521		5.50			8,214		359		4.37
Other earning assets		2,443		102		4.18			2,647		106		4.00			3,383		100		2.96
Total interest-earning assets		1,224,424		73,877		6.03			1,099,160		63,952		5.82			918,135		48,600		5.29
Noninterest-earning assets		52,460							52,816							46,662
Total assets	$	1,276,884						$	1,151,976						$	964,797
Interest-bearing liabilities:
NOW and money market accounts	$	191,192		3,323		1.74		$	186,113		2,881		1.55		$	177,726		1,956		1.10
Savings accounts		127,423		780		0.61			138,993		851		0.61			163,673		997		0.61
Time deposits		508,672		22,923		4.51			403,815		16,126		3.99			288,609		8,346		2.89
Total interest-bearing deposits		827,287		27,026		3.27			728,921		19,858		2.72			630,008		11,299		1.79
Mortgagor’s and investor’s escrow accounts		3,311		55		1.66			2,991		50		1.67			2,780		45		1.62
Advances from the Federal Home Loan Bank
		183,219		8,496		4.64			168,942		7,741		4.58			122,828		5,170		4.21
Total interest-bearing liabilities		1,013,817		35,577		3.51	%		900,854		27,649		3.07	%		755,616		16,514		2.19	%
Noninterest-bearing liabilities		106,398							95,951							90,043
Total liabilities		1,120,215							996,805							845,659
Capital		156,669							155,171							119,138
Total liabilities and capital	$	1,276,884						$	1,151,976						$	964,797
Net interest income			$	38,300						$	36,303						$	32,086
Net interest rate spread (1)						2.52	%						2.75	%						3.10	%
Net interest-earning assets (2)	$	210,607						$	198,306						$	162,519
Net interest margin (3)						3.13	%						3.30	%						3.49	%
Average interest-earning assets to average interest-bearing liabilities						120.77	%						122.01	%						121.51	%

(1)	Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2)	Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(3)	Net interest margin represents the annualized net interest income divided by average total interest-earning assets.

- 52 -

Rate Volume Analysis

The following table sets forth the effects of changing rates and volumes on 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 volume and rate columns. For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.

	Year Ended									Year Ended
	December 31, 2007									December 31, 2006
	Compared to									Compared to
	December 31, 2006									December 31, 2005
	Increase (Decrease)									Increase (Decrease)
	Due To									Due To
	Volume			Rate			Net			Volume			Rate			Net
	(Dollars in Thousands)
Interest and dividend income:
Loans receivable	$	7,168		$	1,827		$	8,995		$	10,702		$	4,301		$	15,003
Securities interest, dividends & income from other assets		418			512			930			(56	)		405			349
Total earning assets		7,586			2,339			9,925			10,646			4,706			15,352
Interest expense:
NOW and money market accounts		81			361			442			95			830			925
Savings accounts		(72	)		6			(66	)		(141	)		—			(141	)
Time deposits		4,547			2,250			6,797			3,982			3,798			7,780
Total interest-bearing deposits		4,556			2,617			7,173			3,936			4,628			8,564
FHLB Advances		661			94			755			2,084			487			2,571
Total interest bearing liabilities		5,217			2,711			7,928			6,020			5,115			11,135
Change in net interest income	$	2,369		$	(372	)	$	1,997		$	4,626		$	(409	)	$	4,217

Net Interest Income: Net interest income before the provision for loan loss increased 5.5% to $38.3 million for the year ended December 31, 2007, compared to $36.3 million for the year ended December 31, 2006. The increase is primarily due to a $12.3 million, or 6.2% increase in average net interest-earning assets. Average net interest-earning assets increased to $210.6 million for the year ended December 31, 2007 from $198.3 million for the prior year. Our net interest margin decreased 17 basis points to 3.13% for the year ended December 31, 2007 from 3.30% for the year ended December 31, 2006.

Interest and Dividend Income: Interest and dividend income increased 15.5% to $73.9 million for the year ended December 31, 2007 from $64.0 million for the year ended December 31, 2006. Interest income on loans receivable increased by 15.5% to $67.0 million for the year ended December 31, 2007 from $58.0 million for the year ended December 31, 2006 primarily due to a 12.1% increase in average loans receivable. The average loan yield for the year ended December 31, 2007 increased to 6.22% from 6.04% compared to the same period in the prior year. The prime rate used as an index to re-price various commercial and home equity adjustable rate loans decreased 100 basis points during the year to 7.25% at December 31, 2007 from 8.25% at December 31, 2006. Interest and dividend income on available for sale securities increased to $6.1 million for the year ended December 31, 2007 from $5.3 million for the year ended December 31, 2006 attributable to both a 7.0% increase in average available for sale securities and a 31 basis point increase in the average yield on available for sale investment securities for the year ended December 31, 2007 compared to the year ended December 31, 2006.

- 53 -

Interest Expense: Interest expense for the year ended December 31, 2007 increased 28.7% to $35.6 million from $27.6 million for the year ended December 31, 2006. The increase in interest expense for the year ended December 31, 2007 compared to the same period in the prior year was attributable to an increase in both volume and the weighted average rate paid due to a rising rate environment. For the year ended December 31, 2007, average interest-bearing liabilities rose 12.5% to $1.0 billion from $900.9 million for the year ended December 31, 2006. The average rate paid on interest-bearing liabilities for the year ended December 31, 2007 increased 44 basis points to 3.51% from 3.07% for the year ended December 31, 2006. The increase in the cost of funds was due to a competitive deposit gathering environment and the increase in higher cost time deposits, but was mitigated by deposit account strategies to attract lower cost demand, NOW and money market account deposits. For the year ended December 31, 2007, average core deposits decreased slightly to $408.7 million from $408.9 million for the year ended December 31, 2006.

Provision for Loan Losses: The allowance for loan losses is maintained at a level necessary to absorb estimated credit losses that are both probable and reasonably estimable at the dates of the financial statements. Management evaluates the adequacy of the allowance for loan losses on a quarterly basis and charges to current operations any provision for loan losses considered necessary. The assessment considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, and prevailing economic conditions. Based upon the evaluation of these factors, management recorded a provision of $749,000 for the year ended December 31, 2007, a decrease of $932,000 compared to the year ended December 31, 2006 as a result of an evaluation of the loan portfolio and estimated allowance requirements. At December 31, 2007, the allowance for loan losses totaled $10.6 million, or 676.9% of non-performing loans and 0.94% of total loans, compared to $9.8 million at December 31, 2006, or 658.2% of non-performing loans and 0.94% of total loans. The Company collected net loan recoveries of $44,000 during 2007 compared with the net charge-offs of $529,000 experienced during the prior year.

Noninterest Income: Sources of noninterest income primarily include banking service charges on deposit accounts, Infinex brokerage and insurance fees, bank owned life insurance and mortgage servicing income.

The $569,000 increase in noninterest income for the year ended December 31, 2007 compared to the year ended December 31, 2006 is principally due to a $670,000 increase in service charges and fees and an increase on the net gains on sales of securities of $132,000 offset by an other than temporary impairment of securities of $233,000. The $670,000 increase in service charges and fees is primarily comprised of an increase of $187,000 in ATM fees due to increased volume in debit card transactions and additions made to our ATM network, a $315,000 increase in insufficient funds charges as a result of the growth in demand deposit accounts and a $105,000 increase in Infinex brokerage fees.

- 54 -

Noninterest Expense: Noninterest expense increased by $1.3 million, or 4.4%, to $30.3 million for the year ended December 31, 2007 from $29.0 million for the year ended December 31, 2006.

The following table summarizes noninterest expense for the years ended December 31, 2007 and 2006:

	Years Ended
	December 31,
	2007		2006		$ Change			% Change
	(Dollars in Thousands)
Salaries and employee benefits	$	16,082	$	15,093	$	989			6.6	%
Service bureau fees		3,361		2,936		425			14.5
Occupancy and equipment		3,594		3,179		415			13.1
Professional fees		1,550		1,372		178			13.0
Marketing and promotions		1,131		1,134		(3	)		(0.3	)
Insurance and FDIC assessments		361		259		102			39.4
Other (1)		4,222		5,052		(830	)		(16.4	)
Total noninterest expense	$	30,301	$	29,025	$	1,276			4.4	%

(1) Includes directors fees and expenses for the years ended December 31, 2007 and 2006 of $755,000 and $1.3 million, respectively.

The increase of $1.3 million in noninterest expense is primarily due to a $989,000 increase in salaries and benefits, a $425,000 increase in service bureau fees, a $415,000 increase in occupancy costs, a $178,000 increase in professional fees and a $102,000 increase in insurance and FDIC assessments. Offsetting these increases was a $3,000 decrease in marketing and promotions and a $830,000 decrease in other noninterest expenses.

The $989,000 increase in salary and employee benefits includes a $1.2 million increase in salary costs, $541,000 increase in bonuses and a $330,000 increase in stock option compensation expense offset by a decrease of $1.2 million in stock compensation expense when compared to the prior year. The increase in salary costs was primarily due to the growth in the number of full-time equivalent employees, which increased to 205 as of December 31, 2007 from 189 as of December 31, 2006 as a result of the expansion of branch facilities and departments.

The $425,000 increase in service bureau fees is primarily due to increases in ATM servicing, core processing services and wide area network costs, due to increases in fees charged by the Company’s core processor and additions made to our ATM, branch and wide area network. The decrease of $830,000 in other noninterest expenses is primarily due to a $548,000 decrease in director fees and expenses, a $181,000 decrease in appraisals and credit reports and a $230,000 decrease in allowance for unfunded commitments. The $548,000 decrease in directors fees and expenses primarily reflects the fact that a significant portion of the 2006 director stock and options grant that vests over a four year period was accelerated for retirement eligible directors who had constructively earned the award.

- 55 -

Other noninterest expense decreased by 16.4% to $4.2 million for the year ended December 31, 2007 compared to $5.1 million for the year ended December 31, 2006. Significant components of other noninterest expense are as follows:

	Years Ended
	December 31,
	2007		2006		$ Change			% Change
	(Dollars in Thousands)
Directors fees and expenses	$	755	$	1,303	$	(548	)		(42.1	)%
Telephone		217		247		(30	)		(12.1	)
Postage		369		359		10			2.8
Courier		302		295		7			2.4
Dues and subscriptions		235		200		35			17.5
Service charges		128		131		(3	)		(2.3	)
Printing and forms		392		389		3			0.8
Other		1,824		2,128		(304	)		(14.3	)
Total other noninterest expense	$	4,222	$	5,052	$	(830	)		(16.4	)%

In 2007 director fees and expenses decreased by $548,000. This decrease was primarily due to the Company awarding restricted stock and stock options to the Directors in 2006, while no stock awards were granted to Directors in 2007, resulting in a $583,000 decrease in stock incentive plan expenses for the directors. This decrease in stock incentive plan expenses from the prior year reflects the fact that a significant portion of the 2006 stock grants that vest over a four year period were accelerated into 2006 for retirement-eligible directors who had constructively earned the award in 2006. Director fees increased $35,000 in 2007 from the prior year.

Income Tax Expense: Income tax expense increased by $748,000 to $4.1 million for the year ended December 31, 2007 compared to $3.4 million of income tax expense for the year ended December 31, 2006. The effective tax rate was 33.1% and 32.9% for the years ended December 31, 2007 and 2006, respectively. The effective tax rate differed from the statutory rate of 34% for the years ended December 31, 2007 and 2006 primarily due to the preferential tax treatment of the corporate dividends received, non-taxable earnings on bank owned life insurance and municipal investments offset by the non-deductibility of the excess book basis of ESOP expense that is recorded at the average market price for book purposes and is only deductible at cost basis for tax purposes.

Comparison of Operating Results for the Year Ended December 31, 2006 to the Year Ended December 31, 2005

Income Statement Summary:

	Years Ended
	December 31,
	2006		2005		$ Change			% Change
	(Dollars in Thousands)
Net interest income	$	36,303	$	32,086	$	4,217			13.1	%
Provision for loan losses		1,681		2,700		1,019			37.7
Noninterest income		4,625		4,076		549			13.5
Contribution to Rockville Bank Community Foundation, Inc.		—		3,887		3,887			100.0
Other noninterest expenses		29,025		24,616		(4,409	)		(17.9	)
Income before income taxes		10,222		4,959		5,263			106.1
Provision for income taxes		3,368		1,533		1,835			(119.7	)
Net income	$	6,854	$	3,426	$	3,428			100.1	%

General: Net income of $6.9 million increased by $3.4 million for the year ended December 31, 2006 over the previous year. In 2005, the Company incurred a $3.9 million expense related to a common stock contribution to Rockville Bank Community Foundation, Inc. in connection with the

- 56 -

initial public offering, with a related tax benefit of $1.3 million. The Company incurred no such expense in 2006. In addition, when comparing 2006 to 2005, note that net interest income increased by $4.2 million, or 13.1%, the provision for loan losses decreased by $1.0 million or 37.7%, and noninterest income increased $549,000, or 13.5%. Other noninterest expense (noninterest expense excluding the Rockville Bank Community Foundation, Inc. contribution) increased by $4.4 million, or 17.9%. Basic and diluted earnings per share were $0.36 for 2006 compared to basic and diluted earnings per share of $.09 for the period from May 20, 2005 to December 31, 2005. Earnings per share data is not presented for earlier periods as there were no shares outstanding prior to May 20, 2005.

The increase in net interest income was primarily due to a $35.8 million, or 22.0%, increase in average net interest-earning assets offset by a 19 basis point decrease in the net interest margin. The $1.0 million decrease in the provision for loan losses is attributable to a decrease in the allowance for loan losses to total loans outstanding from 1.00% at December 31, 2005 to 0.94% at December 31, 2006 and to a low experience of loan defaults in 2006. The allowance for loan losses is based upon probable and reasonably estimable losses in our loan portfolio.

The $549,000 increase in noninterest income is primarily due to a $497,000 increase in service charges and fees and an increase in gains on sales of securities of $52,000. The $549,000 increase in service charges and fees is primarily comprised of an increase of $218,000 in ATM fees due to increased volume in debit card transactions and additions made to our ATM network and a $327,000 increase in insufficient funds charges as a result of the growth in demand deposit accounts.

In 2005 the Foundation was established with a contribution of 2%, or 388,700 shares of the Company’s common stock to support educational activities and charitable causes in the communities that the Bank serves. No contributions were made to the Foundation in 2006.

The $4.4 million increase in other noninterest expense (noninterest expense excluding the Rockville Bank Community Foundation, Inc. contribution) is primarily due to an increase of $2.2 million in salaries and employee benefits, $930,000 increase in director fees and expenses, a $264,000 increase in service bureau fees, a $322,000 increase in occupancy costs, a $232,000 increase in printing and form fees and a $422,000 increase in other noninterest expense. In December 2006, the Company awarded 197,440 shares of restricted stock to officers and directors, with a fair value of $3.5 million, as measured on the grant date and options to purchase 179,200 shares of the Company’s stock with cliff vesting on December 13, 2008 and an exercise price of $17.77 per share. The fair value of the options awarded on grant date, net of estimated forfeitures, was $739,000 using the Black-Scholes pricing model. The right to exercise the stock options expires on December 13, 2016. Option and share awards provide for accelerated vesting if there is a change in control, as defined in the Plan. The total incentive awards expense included $2.1 million for restricted stock and $295,000 for options. Stock incentive award expenses of $2.4 million were recorded in December 2006 as noninterest expenses. Salaries and employee benefits included $1.5 million of stock incentive award expense for officers of the Company and other noninterest expenses included $924,000 of stock incentive award expense for the Directors. There was no stock incentive award expense in 2005.

The increase in service bureau fees of $264,000 is primarily due to increases in ATM servicing, core processing services and wide area network costs, due to increases in fees charged by the Company’s core processor and additions made to our ATM, branch and wide area network.

Net Interest Income: Net interest income before the provision for loan loss increased 13.1% to $36.3 million for the year ended December 31, 2006, compared to $32.1 million for the year ended December 31, 2005. The increase is primarily due to a $35.8 million, or 22.0% increase in average net interest-earning assets. Average net interest-earning assets increased to $198.3 million for the year ended December 31, 2006 from $162.5 million for the prior year. Our net interest margin decreased 19 basis points to 3.30% for the year ended December 31, 2006 from 3.49% for the year ended December 31, 2005.

Interest and Dividend Income: Interest and dividend income increased 31.6% to $64.0 million for the year ended December 31, 2006 from $48.6 million for the year ended December 31, 2005. Interest income on loans receivable increased by 34.9% to $58.0 million for the year ended December 31, 2006 from $43.0 million for the year ended December 31, 2005 primarily due to a 23.4% increase in average loans receivable. The average loan yield for the year ended December 31, 2006 increased to 6.04% from 5.52% compared to the same period in the prior year. The prime rate

- 57 -

used as an index to re-price various commercial and home equity adjustable rate loans increased 100 basis points during the year to 8.25% at December 31, 2006 from 7.25% at December 31, 2005. Interest and dividend income on available for sale securities increased slightly to $5.3 million for the year ended December 31, 2006 from $5.1 million for the year ended December 31, 2005 primarily due to a 21 basis point increase in the average yield on available for sale investment securities for the year ended December 31, 2006 compared to the year ended December 31, 2005.

Interest Expense: Interest expense for the year ended December 31, 2006 increased 67.4% to $27.6 million from $16.5 million for the year ended December 31, 2005. The increase in interest expense for the year ended December 31, 2006 compared to the same period in the prior year was attributable to an increase in both volume and the weighted average rate paid due to a rising rate environment. For the year ended December 31, 2006, average interest-bearing liabilities rose 19.2% to $900.9 million from $755.6 million for the year ended December 31, 2005. The average rate paid on interest-bearing liabilities for the year ended December 31, 2006 increased 88 basis points to 3.07% from 2.19% for the year ended December 31, 2005. The increase in the cost of funds was due to a rising interest rate environment and was mitigated by deposit account strategies to attract lower cost NOW and money market account deposits. For the year ended December 31, 2006, average core deposits decreased 4.8% to $325.1 million from $341.4 million for the year ended December 31, 2005.

Provision for Loan Losses: The allowance for loan losses is maintained at a level necessary to absorb estimated credit losses that are both probable and reasonably estimable at the dates of the financial statements. Management evaluates the adequacy of the allowance for loan losses on a quarterly basis and charges to current operations any provision for loan losses considered necessary. The assessment considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, and prevailing economic conditions. Based upon the evaluation of these factors, management recorded a provision of $1.7 million for the year ended December 31, 2006, a decrease of $1.0 million compared to the year ended December 31, 2005 as a result of an evaluation of the loan portfolio and estimated allowance requirements in addition to favorable loan charge-offs. At December 31, 2006, the allowance for loan losses totaled $9.8 million, or 658.2% of non-performing loans and 0.94% of total loans, compared to $8.7 million at December 31, 2005, or 120.9% of non-performing loans and 1.00% of total loans. Excluding a $4.9 million loan fully guaranteed by the United States Department of Agriculture (“USDA”) classified as non-performing as of December 31, 2005, the allowance for loan losses totaled 380.5% of non-performing loans.

Noninterest Income: Sources of noninterest income primarily include banking service charges on deposit accounts, Infinex brokerage and insurance fees, bank owned life insurance and mortgage servicing income.

The $549,000 increase in noninterest income for the year ended December 31, 2006 compared to the year ended December 31, 2005 is principally due to a $497,000 increase in service charges and fees and an increase on the net gains on sales of securities of $52,000. The $497,000 increase in service charges and fees is primarily comprised of an increase of $218,000 in ATM fees due to increased volume in debit card transactions and additions made to our ATM network and a $327,000 increase in insufficient funds charges as a result of the growth in demand deposit accounts offset by a reduction of $36,000 in Infinex brokerage fees.

- 58 -

Noninterest Expense: Noninterest expense increased by $522,000, or 1.8%, to $29.0 million for the year ended December 31, 2006 from $28.5 million for the year ended December 31, 2005.

The following table summarizes noninterest expense for the years ended December 31, 2006 and 2005:

	Years Ended
	December 31,
	2006		2005		$ Change			% Change
	(Dollars in Thousands)
Salaries and employee benefits	$	15,093	$	12,903	$	2,190			17.0	%
Service bureau fees		2,936		2,672		264			9.9
Occupancy and equipment		3,179		2,857		322			11.3
Professional fees		1,372		1,332		40			3.0
Marketing and promotions		1,134		1,183		(49	)		(4.1	)
Insurance and FDIC Assessments		259		201		58			28.9
Contribution to Rockville Bank Community Foundation, Inc.		—		3,887		(3,887	)		(100.0	)
Other (1)		5,052		3,468		1,584			45.7
Total noninterest expense	$	29,025	$	28,503	$	522			1.8	%

(1) Includes directors fees and expenses for the years ended December 31, 2006 and 2005 of $1.3 million and $373,000, respectively.

The increase of $522,000 in noninterest expense is primarily due to a $2.2 million increase in salaries and benefits, a $264,000 increase in service bureau fees, a $322,000 increase in occupancy costs, a $40,000 increase in professional fees and an increase in other noninterest expenses of $1.6 million. Offsetting these increases was a $49,000 decrease in marketing and promotions expense and a $3.9 million common stock contribution made to Rockville Bank Community Foundation, Inc. in May 2005 in connection with the initial public offering. No such contribution was made in 2006.

The $2.2 million increase in salary and employee benefits includes $1.5 million in stock incentive award expenses for officers of the Company awarded in December 2006 compared to no awards in 2005, an increase of $1.1 million in salary costs and an increase of $136,000 in ESOP expense. The ESOP expenses are $1.0 million in 2006, an increase of $136,000 when compared to $932,000 in ESOP expenses for 2005. This expense was offset by a decrease in bonus of $329,000 and a decrease of $505,000 in our phantom stock plan expense as a result of its termination in December 2005. The increase in salary costs was primarily due to the growth in the number of full-time equivalent employees, which increased to 189 as of December 31, 2006 from 171 as of December 31, 2005 as a result of the expansion of branch facilities and the commercial lending division.

The $264,000 increase in service bureau fees is primarily due to increases in ATM servicing, core processing services and wide area network costs, due to increases in fees charged by the Company’s core processor and additions made to our ATM, branch and wide area network. The increase of $1.6 million in other noninterest expenses is primarily due to $924,000 in stock incentive plan expenses for the directors awarded in December 2006 compared to none in 2005 and $232,000 increase in printing and forms.

- 59 -

Other noninterest expense increased by 45.7% to $5.1 million for the year ended December 31, 2006 compared to $3.5 million for the year ended December 31, 2005. Significant components of other noninterest expense are as follows:

	Years Ended
	December 31,
	2006		2005		$ Change			% Change
	(Dollars in Thousands)
Directors fees and expenses	$	1,303	$	373	$	930			249.3	%
Appraisal and credit report		432		383		49			12.8
Telephone		247		251		(4	)		(1.6	)
Postage		359		281		78			27.8
Courier		295		212		83			39.2
Dues and subscriptions		200		177		23			13.0
Service charges		131		127		4			3.2
Printing and forms		389		157		232			147.8
Other		1,696		1,507		189			12.5
Total other noninterest expense	$	5,052	$	3,468	$	1,584			45.7	%

In 2006 director fees and expenses increased by $930,000. This increase was primarily due the Company awarding restricted stock and stock options to the Directors in December of 2006.

Income Tax Expense: Income tax expense increased by $1.8 million to $3.4 million for the year ended December 31, 2006 compared to $1.5 million of income tax expense for the year ended December 31, 2005. The effective tax rate was 32.9% and 30.9% for the years ended December 31, 2006 and 2005, respectively. The effective tax rate differed from the statutory rate of 34% for the years ended December 31, 2006 and 2005 primarily due to the preferential tax treatment of the corporate dividends received, non-taxable earnings on bank owned life insurance and municipal investments offset by the non-deductibility of the excess book basis of ESOP expense that is recorded at average market price for book purposes and is only deductible at cost basis for tax purposes.

Comparison of Financial Condition at December 31, 2007 and December 31, 2006

Summary: The Company’s total assets increased $94.2 million, or 7.6%, to $1.3 billion at December 31, 2007, as compared to $1.2 billion at December 31, 2006, primarily due to a $83.0 million or 8.0% increase in loans which were funded primarily with the proceeds received from additional deposits of $66.5 million or 7.5%. Net loans receivable increased to $1.1 billion at December 31, 2007 from $1.0 billion at December 31, 2006 primarily due to increases in commercial real estate loans of $51.9 million and in one-to-four family residential mortgages of $25.9 million. Available for sale investment securities increased $3.9 million or 2.9% to $136.4 million at December 31, 2007 from $132.5 million at December 31, 2006.

Deposits increased $66.5 million, or 7.5%, to $951.0 million at December 31, 2007 from $884.5 million at December 31, 2006. The growth was principally attributable to a $43.3 million increase in time deposits as a result of several promotions conducted during the year in addition to a $24.5 million increase money market accounts. The $7.6 million decline in low cost regular savings and NOW deposits was principally offset by the $6.3 million increase in non-interest bearing demand deposits. During the fourth quarter of 2007 time deposits decreased $9.0 million due to competitive rates at other financial institutions while core deposits increased $7.1 million. Federal Home Loan Bank advances increased $23.6 million, or 13.3%, to $201.7 million at December 31, 2007 from $178.1 million at December 31, 2006. The increases in deposits and FHLB advances were also used to fund loan growth during the period.

Total capital increased $1.3 million, or 0.8%, to $156.4 million at December 31, 2007 from $155.1 million at December 31, 2006.

Investment Securities: At December 31, 2007, the Company’s investment portfolio, consisting solely of available for sale securities, was $136.4 million, a $3.9 million increase compared to

- 60 -

$132.5 million at December 31, 2006 was primarily due to a reduction of U.S. Government sponsored enterprise securities of $46.6 million as a result of securities being called and maturing in 2007 more than offset by a $51.7 million increase in mortgage-backed securities. At December 31, 2007, the net unrealized gain on investment securities available for sale was $3.2 million, net of taxes, compared to $2.7 million as of December 31, 2006. Declining long-term market interest rates during the last quarter of 2007 had a positive effect on the fair value of the Company’s debt securities during the period. That impact was augmented by unrealized gains on marketable equity securities.

Lending Activities: Net loans increased $83.0 million, or 8.0%, to $1.1 billion at December 31, 2007 from $1.0 billion at December 31, 2006 primarily due to increases in one-to-four family residential mortgages and commercial real estate loans.

Residential real estate loans increased $25.9 million, or 4.1%, to $666.0 million at December 31, 2007. This increase in loans reflected continued demand for loans in a favorable interest rate environment, a no-closing costs loan program for refinanced residential loans, the use of two established local mortgage banking firms to originate adjustable rate hybrid residential mortgage loans and a home equity line of credit marketing campaign. Commercial real estate loans increased $51.9 million, or 22.3%, to $284.5 million at December 31, 2007. This increase in commercial real estate loans reflects the hiring of additional lenders and the success of an out of state regional lending program.

The allowance for loan losses increased $793,000, or 8.1%, to $10.6 million at December 31, 2007 from $9.8 million at December 31, 2006. The increase in the allowance for loan losses resulted from a $749,000 provision for loan losses for the year ended December 31, 2007 increased by $44,000 in net recoveries from charge-offs. The increase in the allowance was deemed necessary based upon management’s estimate of probable estimated loan losses inherent in the loan portfolio and the growth of the loan portfolio. At December 31, 2007, the allowance for loan losses represented 0.94% of total loans and 676.9% of non-performing loans, compared to 0.94% of total loans and 658.2% of non-performing loans as of December 31, 2006.

Deposits increased $66.5 million, or 7.5%, to $951.0 million at December 31, 2007. The growth was principally attributable to a $43.3 million increase in time deposits as a result of several promotions conducted during the first three quarter of 2007. In the fourth quarter of 2007 deposits decreased $1.9 million which was attributed to a decrease in time deposits of $9.0 million offset by an increase in core deposits of $7.1 million.

Liquidity and Capital Resources: Liquid assets are maintained at levels considered adequate to meet the Company’s liquidity needs. Liquidity levels are adjusted to fund loan commitments, repay borrowings, fund deposit outflows and pay real estate taxes on mortgage loans held for investment. Liquidity is also adjusted as appropriate to meet asset and liability management objectives.

The Company’s primary sources of liquidity are deposits, amortization and prepayment of loans, maturities of investment securities and other short-term investments, periodic principal repayments on mortgage-back securities and earnings and funds provided from operations. While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. Interest rates on deposits are priced to maintain a desired level of total deposits. In addition, excess funds are invested in short-term interest-earning assets, which provide liquidity to meet lending requirements.

A portion of the Company’s liquidity consists of cash and cash equivalents, which are a product of operating, investing and financing activities. At December 31, 2007 and 2006, respectively, $24.0 million and $22.4 million of the Company’s assets were invested in cash and cash equivalents. The primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of investment securities, increases in deposit accounts and advances from the Federal Home Loan Bank of Boston.

During the years ended December 31, 2007 and 2006, loan originations and purchases, net of collected principal and loan sales, totaled $84.0 million and $174.7 million, respectively, reflecting continued growth in the loan portfolio due to a favorable interest rate environment, a no-closing cost residential loan program targeted at the refinance market and the use of two established local

- 61 -

mortgage banking firms to originate adjustable rate hybrid residential loans. Cash received from the calls and maturities of investment securities totaled $61.7 million and $22.1 million during the years ended December 31, 2007 and 2006, respectively. The Company purchased $83.0 million and $41.8 million and received proceeds from the sale of available for sale investment securities of $6.4 million and $4.8 million during the years ended December 31, 2007 and 2006, respectively.

Deposit flows are generally affected by the level of our interest rates, the interest rates and products offered by local competitors, and other factors. The net increases in total deposits were $66.5 million and $123.1 million for the years ended December 31, 2007 and 2006, respectively. The Company experienced increasing deposit levels in 2007 and 2006 largely due to the aggressive promotion of time deposits during the first nine months of 2007 and all of 2006.

Liquidity management is both a daily and longer-term function of business management. If the Company requires funds beyond its ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of Boston, which provide an additional source of funds. At December 31, 2007, the Company had $201.7 million in advances from the Federal Home Loan Bank of Boston and an additional available borrowing limit of $152.4 million based on collateral requirements of the Federal Home Loan Bank of Boston. The Company’s internal policies limit borrowings to 25% of total assets, or $331.8 million at December 31, 2007.

At December 31, 2007, the Company had outstanding commitments to originate loans of $71.0 million and unfunded commitments under lines of credit and stand-by letters of credit of $263.0 million. At December 31, 2007, time deposits scheduled to mature in less than one year totaled $429.9 million. Based on prior experience, management believes that a significant portion of such deposits will remain with the Company, although there can be no assurance that this will be the case. In the event a significant portion of our deposits are not retained by the Company, other funding sources will be utilized, such as Federal Home Loan Bank of Boston advances in order to maintain the level of assets. Alternatively, the Company would reduce the level of liquid assets, such as cash and cash equivalents in order to meet funding needs. In addition, the cost of such deposits may be significantly higher if market interest rates are higher or there is an increased amount of competition for deposits in our market area at the time of renewal.

The following tables present information indicating various obligations and commitments made by the Company as of December 31, 2007 and the respective maturity dates:

Contractual Obligations

					More than		More than
					One Year		Three
					Through		Years
			One Year		Three		Through		Over Five
	Total		or Less		Years		Five Years		Years
	(Dollars in Thousands)
Federal Home Loan Bank advances(1)	$	201,741	$	58,000	$	41,541	$	42,000	$	60,200
Interest expense payable on Federal Home Loan Bank Advances		32,206		7,122		11,396		8,230		5,458
Operating leases(2)		14,672		773		1,476		1,375		11,048
Other liabilities(3)		4,309		1,302		409		756		1,842
Total Contractual Obligations	$	252,928	$	67,197	$	54,822	$	52,361	$	78,548

(1)	Secured under a blanket security agreement on qualifying assets, principally, mortgage loans.
(2)	Represents non-cancelable operating leases for offices and office equipment.
(3)	Consists of estimated benefit payments over the next ten years to retirees under unfunded nonqualified pension plans.

- 62 -

Other Commitments

					More than		More than
					One Year		Three
					Through		Years
			One Year		Three		Through		Over Five
	Total		or Less		Years		Five Years		Years
	(Dollars in Thousands)
Real estate loan commitments(1)	$	33,579	$	18,274	$	2,000	$	665	$	12,640
Commercial business loan commitments(1)		37,414		1,000		7,849		98		28,467
Commercial business loan lines of credit		49,037		6,718		5,834		—		36,485
Unused portion of home equity lines of credit(2)		104,769		460		2,239		4,960		97,110
Unused portion of construction loans		96,788		20,573		48,717		3,927		23,571
Unused checking overdraft lines of credit(3)		104		—		—		—		104
Standby letters of credit		12,312		10,728		1,550		34		—
Total Other Commitments	$	334,003	$	57,753	$	68,189	$	9,684	$	198,377

General: Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract and generally have fixed expiration dates or other termination clauses.
(1)	Commitments for loans are extended to customers for up to 180 days after which they expire.
(2)	Unused portions of home equity lines of credit are available to the borrower for up to 10 years.
(3)	Unused portion of checking overdraft lines of credit are available to customers in “good standing.”

Off-Balance Sheet Arrangements

In the ordinary course of business, the Company is a party to credit-related financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer.

Unfunded commitments under construction lines of credit for residential and commercial properties and commercial lines of credit are commitments for possible future extensions of credit to existing customers. These lines of credit may or may not be requested to be drawn upon to the total extent to which the Company is committed depending upon the needs and desires of the customers to which the commitments have been made.

At December 31, 2007 and 2006, the Company had $71.0 million and $23.7 million, respectively, in commitments to grant loans, and $263.0 million and $270.3 million, respectively, of unfunded commitments under lines of credit and standby letters of credit.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

Management of Market and Interest Rate Risk

General: The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage loans, in general have longer contractual maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates. Accordingly, our Board of Directors has established an Asset/Liability Committee which is responsible for evaluating the interest rate risk 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. Management monitors the level of interest rate risk on a regular basis and the

- 63 -

Asset/Liability Committee meets at least quarterly to review our asset/liability policies and interest rate risk position.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. During the low interest rate environment that has existed in recent years, we have implemented the following strategies to manage our interest rate risk: (i) emphasizing adjustable rate loans including, adjustable rate one-to-four family, commercial and consumer loans, (ii) reducing and shortening the expected average life of the investment portfolio, and (iii) periodically lengthening the term structure of our borrowings from the Federal Home Loan Bank of Boston. These measures should serve to reduce the volatility of our future net interest income in different interest rate environments.

Quantitative Analysis:

Income Simulation: Simulation analysis is used to estimate our interest rate risk exposure at a particular point in time. It is a dynamic method in that it incorporates our forecasted balance sheet growth assumptions under the different interest rate scenarios tested. We utilize the income simulation method to analyze our interest rate sensitivity position to manage the risk associated with interest rate movements. At least quarterly, our Asset/Liability Committee reviews the potential effect changes in interest rates could have on the repayment or repricing of rate sensitive assets and funding requirements of rate sensitive liabilities. Our most recent simulation uses projected repricing of assets and liabilities at December 31, 2007 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Prepayment rate assumptions can have a significant impact on interest income simulation results. Because of the large percentage of loans and mortgage-backed securities we hold, rising or falling interest rates may have a significant impact on the actual prepayment speeds of our mortgage related assets that may in turn effect our interest rate sensitivity position. When interest rates rise, prepayment speeds slow and the average expected life of our assets would tend to lengthen more than the expected average life of our liabilities and therefore would most likely result in a decrease to our asset sensitive position.

	Percentage Decrease in
	Estimated
	Net Interest Income Over
	12 Months
200 basis point increase in rates		1.8	%
200 basis point decrease in rates		(4.3	)

The Company’s Asset/Liability policy limits projected changes in net interest income to a maximum variance of (5%) for every 100 basis point interest rate change measured over a twelve-month and a twenty-four month period when compared to the flat rate scenario. In addition, our return on assets (ROA) may change by a maximum of (15) basis points for every 100 basis point interest rate change when compared to the flat rate scenario, or the change will be limited to 20% of the flat rate scenario ROA (for every 100 basis point interest rate change), whichever is less. These limits are re-evaluated on a periodic basis (not less than annually) and may be modified, as appropriate. Because of the asset-sensitivity of our balance sheet, income is projected to decrease by a greater amount if interest rates fall. At December 31, 2007, income at risk (i.e., the change in net interest income) was an increase of 1.8% and a decrease of 4.3% based on a 200 basis point increase and a 200 basis point decrease in interest rates, respectively. At December 31, 2007, return on assets is modeled to increase by 4 basis point and to decrease by 8 basis points based on a 200 basis point increase and a 200 basis point decrease in interest rates, respectively. While we believe the assumptions used are reasonable, there can be no assurance that assumed prepayment rates will approximate actual future mortgage-backed security and loan repayment activity.

- 64 -

Item 8. Financial Statements and Supplementary Data

ROCKVILLE FINANCIAL, INC.
CONSOLIDATED FINANCIAL STATEMENTS

TABLE OF CONTENTS

	Page
REPORT OF MANAGEMENT ON INTERNAL CONTROL OVER FINANCIAL REPORTING		66
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM		67
CONSOLIDATED FINANCIAL STATEMENTS:
Consolidated Statements of Condition as of December 31, 2007 and 2006		70
Consolidated Statements of Income for the Years Ended December 31, 2007, 2006 and 2005		71
Consolidated Statements of Changes In Stockholders’ Equity for the Years Ended December 31, 2007, 2006 and 2005		73
Consolidated Statements of Cash Flows for the Years Ended December 31, 2007, 2006 and 2005		74
Notes to Consolidated Financial Statements		76

- 65-

REPORT OF MANAGEMENT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The management of Rockville Financial, Inc. (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting.

The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. The Company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2007, based on the framework set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control – Integrated Framework. Based on that assessment, management concluded that, as of December 31, 2007, the Company’s internal control over financial reporting is effective based on the criteria established in Internal Control – Integrated Framework.

The effectiveness of the Company’s internal control over financial reporting as of December 31, 2007, has been audited by Deloitte & Touche, LLP, an independent registered public accounting firm.

/s/ William J. McGurk   William J. McGurk	/s/ Gregory A. White   Gregory A. White
President, Chief Executive Officer and Director	Senior Vice President, Chief Financial Officer and Treasurer
Date: March 17, 2008

66

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
Rockville Financial, Inc.
Rockville, Connecticut

We have audited the internal control over financial reporting of Rockville Financial, Inc. and subsidiaries (the “Company”) as of December 31, 2007, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.  The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.  Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances.  We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed by, or under the supervision of, the company’s principal executive and principal financial officers, or persons performing similar functions, and effected by the company’s board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis.  Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2007, based on the criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of the Company as of and for the year ended December

67

31, 2007 and our report dated March 17, 2008 expressed an unqualified opinion on those financial statements and included an explanatory paragraph relating to the adoption of the provisions of Statement of Financial Accounting Standards No. 123 (revised 2004), “Share-Based Payment” and the recognition provisions of Statement of Financial Accounting Standards No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, as amendment of FASB Statements No. 87, 88, 106, and 132(R)” during 2006.

/s/ DELOITTE & TOUCHE LLP

Hartford, Connecticut
March 17, 2008

68

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
Rockville Financial, Inc.
Rockville, Connecticut

We have audited the accompanying consolidated balance sheets of Rockville Financial, Inc. and subsidiaries (the “Company”) as of December 31, 2007 and 2006, and the related consolidated statements of income, stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2007.  These financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Rockville Financial, Inc. and subsidiaries as of December 31, 2007 and 2006, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2007, in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 2 to the consolidated financial statements, the Company adopted the provisions of Statement of Financial Accounting Standards No. 123 (revised 2004), “Share-Based Payment” during 2006. The Company adopted the recognition provisions of Statement of Financial Accounting Standards No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, as amendment of FASB Statements No. 87, 88, 106, and 132(R)” during 2006.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2007, based on the criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 17, 2008 expressed an unqualified opinion on the Company’s internal control over financial reporting.

/s/ DELOITTE & TOUCHE LLP

Hartford, Connecticut
March 17, 2008

69

Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Condition
As of December 31, 2007 and 2006
(In Thousands Except Share Amounts)

	2007			2006
ASSETS
CASH AND CASH EQUIVALENTS
Cash and due from banks	$	18,616		$	21,000
Short-term investments		5,382			1,381
Total cash and cash equivalents		23,998			22,381
AVAILABLE FOR SALE SECURITIES-At fair value		136,372			132,467
LOANS RECEIVABLE (Net of allowance for loan losses of $10,620 in 2007 and $9,827 in 2006)		1,116,327			1,033,355
FEDERAL HOME LOAN BANK STOCK		11,168			9,836
ACCRUED INTEREST RECEIVABLE		4,156			4,473
DEFERRED TAX ASSET-Net		3,963			5,238
BANK PREMISES AND EQUIPMENT-Net		14,352			12,624
GOODWILL		1,070			1,070
CASH SURRENDER VALUE OF BANK OWNED LIFE INSURANCE		9,322			8,954
OTHER ASSETS		6,284			2,438
TOTAL	$	1,327,012		$	1,232,836
LIABILITIES AND CAPITAL
LIABILITIES
DEPOSITS
Noninterest bearing	$	99,378		$	93,068
Interest bearing		851,660			791,443
Total deposits		951,038			884,511
MORTGAGORS AND INVESTORS ESCROW ACCOUNTS		5,568			5,320
ADVANCES FROM THE FEDERAL HOME LOAN BANK		201,741			178,110
PAYABLE FOR SECURITIES PURCHASED		118			—
ACCRUED EXPENSES AND OTHER LIABILITIES		12,174			9,831
Total liabilities		1,170,639			1,077,772
COMMITMENTS AND CONTINGENCIES (Note 14)
STOCKHOLDERS’ EQUITY:
Preferred stock (no par value; 1,000,000 shares authorized; no shares issued and outstanding at December 31, 2007 and 2006)		—			—
Common stock (no par value; 29,000,000 shares authorized; 19,568,284 shares and 19,574,640 shares issued and outstanding (includes 110,970 and 163,960 shares of unvested restricted stock) at December 31, 2007 and 2006, respectively)		85,249			85,249
Additional paid in capital		3,009			1,854
Unallocated stock held by ESOP		(5,734	)		(6,434	)
Treasury stock, at cost (496,730 shares at December 31, 2007)		(7,293	)		—
Retained earnings		81,383			76,063
Accumulated other comprehensive loss, net of tax		(241	)		(1,668	)
Total stockholders’ equity		156,373			155,064
TOTAL	$	1,327,012		$	1,232,836

See accompanying notes to consolidated financial statements.

70

Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Income
Years Ended December 31, 2007, 2006 and 2005
(In Thousands, Except Share and Per Share Amounts)

	2007			2006		2005
INTEREST AND DIVIDEND INCOME:
Loans	$	66,995		$	58,000	$	42,997
Securities-interest		5,600			4,917		4,755
Interest bearing deposits		102			106		100
Securities-dividends		1,180			929		748
Total interest and dividend income		73,877			63,952		48,600
INTEREST EXPENSE
Deposits		27,081			19,908		11,344
Borrowed funds		8,496			7,741		5,170
Total interest expense		35,577			27,649		16,514
Net interest income		38,300			36,303		32,086
PROVISION FOR LOAN LOSSES		749			1,681		2,700
Net interest income after provision for loan losses		37,551			34,622		29,386
NONINTEREST INCOME:
Service charges and fees		4,919			4,249		3,752
Net gain from sale of securities		508			376		324
Other than temporary impairment of securities		(233	)		—		—
Total noninterest income		5,194			4,625		4,076
NONINTEREST EXPENSE:
Salaries and employee benefits		16,082			15,093		12,903
Service bureau fees		3,361			2,936		2,672
Occupancy and equipment		3,594			3,179		2,857
Professional fees		1,550			1,372		1,332
Marketing and promotions		1,131			1,134		1,183
Insurance and FDIC assessments		361			259		201
Contribution to Rockville Bank Community Foundation, Inc.		—			—		3,887
Other		4,222			5,052		3,468
Total noninterest expense		30,301			29,025		28,503
INCOME BEFORE INCOME TAXES		12,444			10,222		4,959
PROVISION FOR INCOME TAXES		4,116			3,368		1,533
NET INCOME	$	8,328		$	6,854	$	3,426

(Continued)

71

Rockville Financial, Inc. and Subsidiaries
Consolidated Statements of Income (Continued)
Years Ended December 31, 2007, 2006 and 2005
(In Thousands, Except Share and Per Share Amounts)

					For the Period
	For the Year		For the Year		from May 20,
	Ended		Ended		2005 to
	December 31,		December 31,		December 31,
	2007		2006		2005
Earnings per share (see Note 4):
Basic	$	0.44	$	0.36	$	0.09
Diluted	$	0.44	$	0.36	$	0.09
Weighted average shares outstanding:
Basic		18,750,935		18,838,951		18,973,282
Diluted		18,750,935		18,839,312		18,973,282

          See accompanying notes to consolidated financial statements.

72

Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Changes in Stockholders’ Equity
For the Years Ended December 31, 2007, 2006 and 2005
(In Thousands, Except Share Amounts)

									Unallocated												Accumulated
						Additional			Common												Other			Total
	Common Stock					Paid in			Shares Held			Retained			Treasury Stock						Comprehensive			Stockholders’
	Shares			Amount		Capital			by ESOP			Earnings			Shares			Amount			(Loss) Income			Equity
Balance at January 1, 2005		—		$	—	$	—		$	—		$	67,338			—		$	—		$	1,188		$	68,526
Comprehensive income:
Net income		—			—		—			—			3,426			—			—			—			3,426
Change in net unrealized gain on securities available for sale, net of tax		—			—		—			—			—			—			—			(1,329	)		(1,329	)
Decrease in minimum pension liability, net of tax		—			—		—			—			—			—			—			1,188			1,188
Total comprehensive income																									3,285
Issuance of common stock to Rockville Financial MHC, Inc.		10,689,250			—		—			—			—			—			—			—			—
Issuance of common stock, net of expenses of $2.3 million (Note 1)		8,357,050			81,299		—			—			—			—			—			—			81,299
Issuance of common stock to Rockville Bank Community Foundation, Inc., including additional tax benefit due to higher basis for tax purposes		388,700			3,950		—			—			—			—			—			—			3,950
Shares purchased for ESOP		—			—		—			(7,068	)		—			—			—			—			(7,068	)
Stock compensation expense		—			—		213			700			—			—			—			—			913
Balance at December 31, 2005		19,435,000			85,249		213			(6,368	)		70,764			—			—			1,047			150,905
Comprehensive income:
Net income		—			—		—			—			6,854			—			—			—			6,854
Change in net unrealized gain on securities available for sale, net of tax		—			—		—			—			—			—			—			1,355			1,355
Change in minimum pension liability, net of tax		—			—		—			—			—			—			—			(74	)		(74	)
Total comprehensive income																									8,135
Common stock repurchased		—			—		—			—			—			57,800			(962	)		—			(962	)
Shares purchased for ESOP		—			—		—			(817	)		—			—			—			—			(817	)
Stock compensation expense		139,640			—		1,641			700			—			(57,800	)		962			—			3,303
Dividends paid, $0.08 per common share		—			—		—			51			(1,555	)		—			—			—			(1,504	)
Adjustment to initially adopt SFAS No. 158, net of tax		—			—		—			—			—			—			—			(3,996	)		(3,996	)
Balance at December 31, 2006		19,574,640			85,249		1,854			(6,434	)		76,063			—			—			(1,668	)		155,064
Comprehensive income:
Net income		—			—		—			—			8,328			—			—			—			8,328
Change in net unrealized gain on securities available for sale, net of tax		—			—		—			—			—			—			—			451			451
Change in accumulated other comprehensive income related to employee benefit plans, net of tax		—			—		—			—			—			—			—			976			976
Total comprehensive income																									9,755
Common stock repurchased		—			—		—			—			—			496,730			(7,293	)		—			(7,293	)
Stock compensation expense		(4,800	)		—		1,276			700			—			—			—			—			1,976
Repurchase of stock options		—			—		(100	)		—			—			—			—			—			(100	)
Cancellation of shares for tax withholding		(1,556	)		—		(21	)		—			—			—			—			—			(21	)
Dividends paid, $0.16 per common share		—			—		—			—			(3,008	)		—			—			—			(3,008	)
Balance at December 31, 2007		19,568,284		$	85,249	$	3,009		$	(5,734	)	$	81,383			496,730		$	(7,293	)	$	(241	)	$	156,373

     See accompanying notes to consolidated financial statements.

73

Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Cash Flows
Years Ended December 31, 2007, 2006 and 2005
(In Thousands)

	2007			2006			2005
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	8,328		$	6,854		$	3,426
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization and accretion of premiums and discounts on investments, net		48			161			329
Stock compensation expense		1,855			3,303			913
Provision for loan losses		749			1,681			2,700
Net gain from sale of securities		(508	)		(376	)		(324	)
Other than temporary impairment of securities		233			—			—
Contributions of securities to Rockville Bank Community Foundation, Inc.		—			—			3,887
Depreciation and amortization		1,416			1,300			1,172
Loss on disposal of equipment		4			16			17
Deferred income taxes		540			(421	)		(1,675	)
Increase in cash surrender value of bank owned life insurance		(368	)		(339	)		(325	)
Change in assets and liabilities:
Deferred loan fees and premiums		283			(73	)		(8	)
Accrued interest receivable		317			(696	)		(764	)
Other assets		(2,979	)		(755	)		(1,648	)
Accrued expenses and other liabilities		2,955			888			3,112
Net cash provided by operating activities		12,873			11,543			10,812
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sales of available for sale securities		6,448			4,775			6,369
Proceeds from calls and maturities of available for sale securities		61,675			22,115			13,054
Principal payments on available for sale mortgage-backed securities		11,832			13,769			16,622
Purchases of available for sale securities		(82,950	)		(41,809	)		(31,106	)
Purchase of Federal Home Loan Bank stock		(1,332	)		(1,338	)		(1,086	)
Proceeds from sales of loans		574			948			—
Purchase of loans		(16,656	)		(27,402	)		(46,429	)
Net increase in loans		(67,922	)		(148,809	)		(119,714	)
Purchases of bank premises and equipment		(3,148	)		(2,623	)		(5,124	)
Proceeds from the surrender of bank owned life insurance		—			—			1,317
Net cash used in investing activities		(91,479	)		(180,374	)		(166,097	)

(Continued)

74

Rockville Financial, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (Continued)

	2007			2006			2005
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from common stock offering	$	—		$	—		$	81,299
Common stock purchased for ESOP		—			(817	)		(7,068	)
Common stock repurchased		(7,175	)		(962	)		—
Net increase in noninterest bearing deposits		6,310			7,213			7,883
Net increase in interest bearing deposits		60,217			115,902			61,015
Net increase in mortgagors’ and investors’ escrow accounts		248			526			815
Proceeds from Federal Home Loan Bank advances		67,800			57,400			431,649
Repayments of Federal Home Loan Bank advances		(44,169	)		(10,157	)		(418,797	)
Cash dividends paid on common stock		(3,008	)		(1,504	)		—
Net cash provided by financing activities		80,223			167,601			156,796
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		1,617			(1,230	)		1,511
CASH AND CASH EQUIVALENTS—Beginning of year		22,381			23,611			22,100
CASH AND CASH EQUIVALENTS—End of year	$	23,998		$	22,381		$	23,611
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for:
Interest	$	35,304		$	27,600		$	16,465
Income taxes	$	4,501		$	4,874		$	3,250

See notes to consolidated financial statements.

75

Rockville Financial, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

Note 1. MUTUAL HOLDING COMPANY REORGANIZATION AND MINORITY STOCK ISSUANCE

Rockville Financial, Inc., (the “Company”), a state-chartered mid-tier stock holding company was formed on December 17, 2004 to reorganize Charter Oak Community Bank Corp. from a state-chartered mutual holding company to a state-chartered two-tier mutual and stock holding company. The Reorganization and Minority Stock Issuance Plan (the “Plan”) adopted by the Company’s, Charter Oak Community Bank Corp.’s and Rockville Bank’s Board of Directors was completed on May 20, 2005. Charter Oak Community Bank Corp.’s name was changed to Rockville Financial MHC, Inc. and 100% of the stock of its wholly-owned subsidiary Rockville Bank (the “Bank”) was exchanged for 10,689,250 shares, or 55% of the stock issued by the Company. Rockville Bank provides a full range of banking services to consumer and commercial customers through its main office in Rockville and nineteen branches located in Hartford and Tolland counties in Connecticut. The Bank’s deposits are insured under the Deposit Insurance Fund, which is administered by the Federal Deposit Insurance Corporation.

The Company sold 8,357,050 shares of its common stock, representing 43% of the outstanding common shares at $10.00 per share to eligible account holders and employee benefit plans of the Bank pursuant to subscription rights as set forth in the Plan. Reorganization costs of approximately $2.3 million were incurred in the offering and were recorded as a reduction of the proceeds from the shares sold in the reorganization.

For a period of five years following completion of the Plan, no person, acting singly or with an associate or group of persons acting in concert, shall directly, or indirectly, offer to acquire or acquire the beneficial ownership of more than ten percent (10%) of any class of an equity security of the Company without the prior approval of the Connecticut Banking Commissioner.

As of December 31, 2007, the Company had not engaged in any business activities other than owning the common stock of Rockville Bank. Rockville Financial MHC, Inc. does not conduct any business activity other than owning a majority of the common stock of Rockville Financial, Inc.

In connection with the stock offering, the Company established Rockville Bank Community Foundation, Inc., a non-profit charitable organization dedicated to helping the communities that the Bank serves. The Foundation was funded with a contribution of 388,700 shares of the Company’s common stock, representing 2% of the outstanding common shares. The stock donation resulted in a $3.9 million contribution expense being recorded and an additional $63,000 deferred tax benefit was recognized as the basis of the contribution for tax purposes equal to the stock’s trading price on the first day of trading which was higher than the initial issuance price used to record the contribution expense.

As part of the reorganization and stock offering, the Company established an Employee Stock Ownership Plan (“ESOP”) for eligible employees. Upon conversion, the ESOP borrowed $4.4 million from the Company to purchase 437,287 shares of common stock, representing 2.2% of the outstanding common shares. An additional 203,072 shares were purchased in the open market in 2005 and the final 59,300 shares were purchased in the open market in 2006. The Bank makes annual contributions to the ESOP adequate to fund the payment of regular debt service requirements attributable to the indebtedness of the ESOP.

Note 2. BASIS OF PRESENTATION, PRINCIPLES OF CONSOLIDATION AND SIGNIFICANT ACCOUNTING POLICIES

The consolidated financial statements and the accompanying notes presented in this report include, subsequent to the formation of Rockville Financial, Inc., the accounts of the Company and its wholly-owned subsidiary Rockville Bank, and the Bank’s wholly-owned subsidiaries, SBR Mortgage Company, SBR Investment Corp. and Rockville Financial Services, Inc. The consolidated financial statements prior to the formation of Rockville Financial, Inc. are those of Charter Oak Community Bank Corp and subsidiaries.

76

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

A description of the Company’s significant accounting policies is presented below:

Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of income and expenses during the reporting periods. Operating results in the future could vary from the amounts derived from management’s estimates and assumptions. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, determination of pension assumptions, stock-based compensation, the valuation of deferred tax assets and the evaluation of available for sale securities for other than temporary impairment.

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

Debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. “Trading” securities, if any, are carried at fair value, with unrealized gains and losses recognized in earnings. Securities not classified as held to maturity or trading, including equity securities with readily determinable fair values, are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income. As of December 31, 2007 and 2006, all securities were classified as available for sale.

Purchase premiums and discounts are recognized in interest income using the interest method over the expected terms of the securities. On a quarterly basis, the Company reviews securities with unrealized depreciation for 12 or more consecutive months and other securities with unrealized losses as deemed appropriate to assess whether the decline in fair value is temporary or other than temporary. The Company judges whether the decline in value is from company-specific events, industry developments, general economic conditions or other reasons. Once the reasons for the decline are identified, further judgments are required as to whether those conditions are likely to reverse and, if so, whether that reversal is likely to result in a recovery of the fair value of the investment in the near term. If it is judged not to be near term, a charge is taken which results in a new cost basis. Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.

Loans: Loans are stated at current unpaid principal balances, net of the allowance for loan losses and deferred loan origination fees, including loan commitment fees, and loan purchase premiums. Commitment fees for which the likelihood of exercise is remote are recognized over the loan commitment period on a straight-line basis.

A loan is classified as a restructured loan when certain concessions have been made to the original contractual terms, such as reductions of interest rates or deferral of interest or principal payments due to the borrowers’ financial condition.

An impaired loan is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. A loan is impaired when it is probable the Company will be unable to collect all contractual principal and interest payments due in accordance with the terms of the loan agreement.

Management considers all nonaccrual loans and restructured loans to be impaired. In most cases, loan payments less than 90 days past due, based on contractual terms, are considered minor collection delays, and the related loans are generally not considered impaired. The Company considers consumer installment loans to be pools of smaller balance, homogenous loans that are collectively evaluated for impairment.

77

Allowance for Loan Losses: The allowance for loan losses, a material estimate which could change significantly in the near-term, is established as embedded losses are estimated to have occurred through provisions for losses charged against operations and is maintained at a level that management considers adequate to absorb losses in the loan portfolio. Management’s judgment in determining the adequacy of the allowance is inherently subjective and is based on a formula that considers past loan loss experience, known and inherent losses and size of the loan portfolios, an assessment of current economic and real estate market conditions, estimates of the current value of underlying collateral, review of regulatory authority examination reports and other relevant factors, and an allowance for impaired loans. Loans are charged against the allowance for loan losses when management believes that the uncollectibility of principal is confirmed. Any subsequent recoveries are credited to the allowance for loan losses when received. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties, when considered necessary.

In accordance with Statement of Financial Accounting Standards (“SFAS”) No. 114 (“SFAS 114”), Accounting by Creditors for Impairment of a Loan, as amended by SFAS No. 118 (“SFAS 118”), Accounting by Creditors for Impairment of Loan-Income Recognition and Disclosures, an allowance is maintained for impaired loans to reflect the difference, if any, between the principal balance of the loan and the present value of the projected cash flows, observable fair value or collateral value. SFAS 114 defines an impaired loan as a loan for which it is probable that the lender will not collect all amounts due under the contractual terms of the loan.

The majority of the Company’s loans are collateralized by real estate located in central and eastern Connecticut with a portion of the commercial real estate loan portfolio located in the Northeast region of the United States. Accordingly, the collateral value of a substantial portion of the Company’s loan portfolio and real estate acquired through foreclosure is susceptible to changes in market conditions.

Management believes that the allowance for loan losses is adequate. While management uses available information to recognize losses on loans, future additions to the allowance or write-downs may be necessary based on changes in economic conditions, particularly in Hartford and Tolland counties in Connecticut. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses. Such agencies have the authority to require the Company to recognize additions to the allowance or write-downs based on the agencies’ judgments about information available to them at the time of their examination.

Reserve for Off-Balance Sheet Commitments: The reserve for off-balance sheet commitments is a component of other liabilities and represents the estimate for probable credit losses inherent in unfunded commitments to extend credit. Unfunded commitments to extend credit include unfunded commercial and residential lines of credit, unfunded commercial and residential construction commitments, standby and commercial letters of credit. The process used to determine the reserve for off-balance sheet commitments is consistent with the process for determining the allowance.

Bank Owned Life Insurance: The cash surrender value of Bank Owned Life Insurance (“BOLI”), net of any deferred acquisition and surrender costs or loans is recorded as an asset. As of December 31, 2007 and 2006 there were no deferred acquisition costs, surrender costs or loans. There are no restrictions on the use of any insurance proceeds the Company receives from BOLI.

Interest and Fees on Loans: Interest on loans is accrued and included in operating income based on contractual rates applied to principal amounts outstanding. Accrual of interest is discontinued, and previously accrued income is reversed, when loan payments are 90 days or more past due or when, in the judgment of management, collectibility of the loan or loan interest becomes uncertain. Subsequent recognition of income occurs only to the extent payment is received subject to management’s assessment of the collectibility of the remaining interest and principal. A nonaccrual loan is restored to accrual status when it is no longer 90 days delinquent and collectibility of interest and principal is no longer in doubt. Interest collected on nonaccrual loans and impaired loans is recognized on a cash basis, only if in management’s judgment all principal is expected to be collected.

78

Loan origination fees and direct loan origination costs (including loan commitment fees) are deferred, and the net amount is recognized as an adjustment of the related loan’s yield utilizing the interest method over the contractual life of the loan.

Transfers of Financial Assets: Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the assets have been isolated from the Company, (2) the transferee obtains the right to pledge or exchange the transferred assets and no condition both constrains the transferee from taking advantage of that right and provides more than a trivial benefit for the transferor, and (3) the transferor does not maintain effective control over the transferred assets through either: (a) an agreement that both entitles and obligates the transferor to repurchase or redeem the assets before maturity or (b) the ability to unilaterally cause the holder to return specific assets, other than through a cleanup call.

Premises and Equipment: Premises and equipment are stated at cost, net of accumulated depreciation and amortization. Depreciation is charged to operations using the straight-line method over the estimated useful lives of the related assets which range from three to 40 years. Leasehold improvements are amortized over the shorter of the improvements’ estimated economic lives or the related lease terms. Gains and losses on dispositions are recognized upon realization. Maintenance and repairs are expensed as incurred and improvements are capitalized.

Impairment of Long-Lived Assets: Long-lived assets that are held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If impairment is indicated by that review, the asset is written down to its estimated fair value through a charge to noninterest expense. No write-downs of long-lived assets were recorded for any period presented herein.

Goodwill: In connection with a branch acquisition, the Company recorded goodwill, which represents the excess of the fair value of deposit liabilities assumed over the assets received. Goodwill is not amortized and is evaluated for impairment annually. No impairments were recorded during years ended December 31, 2007, 2006 and 2005.

Income Taxes: The Company recognizes income taxes under the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that all or some portion of the deferred tax assets will not be realized. As of December 31, 2007 and 2006, management believes it is more likely than not that the deferred tax assets will be realized through future reversals of existing taxable temporary differences.

On January 1, 2007, the Company changed its accounting policy related to accounting for tax contingencies in connection with the adoption of Financial Accounting Standards Board (“FASB”) Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes - An Interpretation of FASB Statement No. 109. See Note 13 — Income Taxes for additional information

Pension and Other Post-Retirement Benefits: The Company has a noncontributory defined benefit pension plan that provides benefits for full-time employees hired before January 1, 2005, meeting certain requirements as to age and length of service. The benefits are based on years of service and average compensation, as defined. The Company’s funding policy is to contribute annually the maximum amount that could be deducted for federal income tax purposes, while meeting the minimum funding standards established by the Employee Retirement Security Act of 1974 (“ERISA”).

In addition to providing pension benefits, the Company provides certain health care and life insurance benefits for retired employees hired prior to March 1, 1993. Participants become eligible for the benefits if they retire after reaching age 62 with five or more years of service. Benefits are paid in fixed amounts depending on length of service at retirement. The Company accrues for the

79

estimated costs of these benefits through charges to expense during the years that employees render service; however, the Company does not fund this plan.

The Company adopted the funded status provisions of SFAS No. 158 (“SFAS 158”), Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of the Financial Accounting Standards Board (“FASB”) Statements No. 87, 88, 106, and 132(R) requiring the recognition of the funded status of defined benefit plans as of December 31, 2006 (Note 11). SFAS 158 also requires that we change our measurement date from September 30 to the fiscal year end (i.e., December 31) by year-end 2008. In the year that we make this change, it will result in a separate adjustment to retained earnings to reflect three additional months of expense and a separate adjustment in accumulated other comprehensive income (“AOCI”) to reflect changes in plan assets and benefit obligations between September 30 and December 31. The Company will make this change in 2008.

Related Party Transactions: Directors and officers of the Company have been customers of and have had transactions with the Bank, and it is expected that such persons will continue to have such transactions in the future.

Federal Home Loan Bank Stock: As a member of the Federal Home Loan Bank of Boston (“FHLBB”), the Bank is required to hold a certain amount of FHLBB stock. The stock is considered to be a non-marketable equity security and, accordingly, is recorded at cost.

Treasury Stock: Shares of common stock that are repurchased are recorded in treasury stock at cost. On the date of subsequent re-issuance, the treasury stock account is reduced by the cost of such stock on a first-in, first-out basis.

Service Charges and Fee Income: Service charges and fee income which are not included in deferred loan fees are recorded on an accrual basis when earned.

Cash and Cash Equivalents: For purposes of reporting cash flows, the Company considers all highly liquid debt instruments with an original maturity of three months or less to be cash equivalents. The Company maintains amounts due from banks and Federal funds sold that, at times, may exceed federally insured limits. The Company has not experienced any losses from such concentrations. The Bank is required by the Federal Reserve System to maintain noninterest bearing cash reserves equal to a percentage of certain deposits.

Fair Values of Financial Instruments: The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:

Cash and Due from Banks, Short-Term Investments, Accrued Interest Receivable and Mortgagors’ and Investors’ Escrow Accounts - The carrying amount is a reasonable estimate of fair value.

Available for Sale Securities - Fair values, excluding FHLBB stock, are based on quoted market prices or dealer quotes, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. The carrying value of FHLBB stock approximates fair value based on the redemption provisions of the FHLBB.

Loans Receivable - The fair value of loans is estimated by discounting the future cash flows using the rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Deposits - The fair value of demand, NOW, savings and money market deposits is the amount payable on demand at the reporting date. The fair value of time deposits is estimated using a discounted cash flow calculation that applies interest rates being offered for deposits of similar remaining maturities to a schedule of aggregated expected maturities on such deposits.

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

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

80

Earnings per Share: Basic earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.

Unearned ESOP shares are not considered outstanding for calculating basic and diluted earnings per common share and ESOP shares committed to be released are considered to be outstanding for purposes of the earnings per share computation. ESOP shares that have not been legally released, but that relate to employee services rendered during an accounting period (interim or annual) ending before the related debt service payment is made, should be considered committed to be released.

Earnings per share data is not presented for consolidated financial statements prior to the May 20, 2005 mutual holding company reorganization since shares of common stock were not issued until May 20, 2005; therefore, per share information for prior periods is not meaningful.

ESOP Expenses: Unearned ESOP shares are not considered outstanding for calculating earnings per common share and are shown as a reduction of stockholders’ equity and presented as unearned common shares held by the ESOP. During the period the ESOP shares are committed to be released, the Company recognizes compensation cost equal to the fair value of the ESOP shares. When the shares are released, unearned common shares held by ESOP are reduced by the cost of the ESOP shares released and the differential between the fair value and the cost is charged to additional paid-in capital. The loan receivable from the ESOP to the Company is not reported as an asset nor is the debt of the ESOP reported as a liability in the Company’s consolidated financial statements.

Share-Based Payment: On January 1, 2006, the Company adopted SFAS No. 123 (“SFAS 123R”), Share-Based Payments (revised 2004) to account for stock options and restricted stock. This statement requires companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. These costs are recognized on a straight-line basis over the vesting period during which an employee is required to provide services in exchange for the award, the requisite service period.

The Company uses the Black-Scholes option pricing model to estimate the fair value of stock options granted. When determining the estimated fair value of stock options granted, the Company utilizes various assumptions regarding the expected volatility of the stock price, estimated forfeitures using historical data on employee terminations, the risk-free interest rate for periods within the contractual life of the stock option, and the expected dividend yield that the Company expects to declare over the expected life of the options granted. The Company measures the fair value of the restricted stock using the closing market price of the Company’s common stock on the date of grant. The Company expenses the grant date fair value of the Company’s stock options and restricted stock with a corresponding increase in equity or a liability, depending on whether the instruments granted satisfy the equity or liability classification criteria.

Segment Information: As a community oriented financial institution, substantially all of the Company’s operations involve the delivery of loan and deposit products to customers. Management makes operating decisions and assesses performance based on an ongoing review of these community-banking operations, which constitutes the Company’s only operating segment for financial reporting purposes.

Note 3. RECENT ACCOUNTING PRONOUNCEMENTS

In March 2006, FASB issued SFAS No. 156 (“SFAS 156”), Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities- an Amendment of FASB Statement No.140, which requires that all separately recognized servicing rights be initially measured at fair value, if practicable. For each class of separately recognized service assets and liabilities, the Statement will permit an entity to choose either of the following subsequent measurement methods (1) amortize servicing assets or liabilities in proportion to and over the period of estimated net servicing income or net servicing loss or (2) report servicing assets or liabilities at fair value at each reporting date and report changes in fair value in earnings in the period in which the changes occur. SFAS 156 also requires additional disclosures for all separately recognized servicing rights. The provisions of SFAS

81

156 were effective for the Company on January 1, 2007. The adoption of SFAS 156 did not have a material impact on the Company’s consolidated financial statements.

In July 2006, FIN 48 was issued clarifying the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation of FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 includes a recognition threshold of more-likely–than-not, and a measurement attribute for all tax positions taken or expected to be taken on a tax return, in order for those tax positions to be recognized in the financial statements.

Effective January 1, 2007, the Company adopted the provisions of FIN 48 and there was no material effect on the consolidated financial statements. As a result, there was no cumulative effect related to adopting FIN 48. As of January 1, 2007 and December 31, 2007, there were no unrecognized tax benefits related to federal and state income tax matters. The Company is currently open to audit under the statute of limitations by the Internal Revenue Service and state taxing authorities for the years ended December 31, 2004 through 2007.

In September 2006, the FASB issued SFAS No. 157 (“SFAS 157”), Fair Value Measurements, which provides enhanced guidance for using fair value to measure assets and liabilities. The standard applies whenever other standards require or permit assets or liabilities to be measured at fair value. The Standard does not expand the use of fair value in any new circumstances and is effective for financial statements for the Company on January 1, 2008. Early adoption is permitted. The Company does not expect the adoption of SFAS 157 to have a material impact on the consolidated financial statements or results of operations of the Company.

In September 2006, the FASB issued SFAS No. 158 (“SFAS 158”), Employers’ Accounting for Defined Benefit Pension and Other Post-Retirement Plans, an amendment of FASB Statements No. 87, 88, 106, and 132(R). The Company adopted the provisions of SFAS 158 requiring the recognition of the funded status of defined benefit plans as of December 31, 2006. The statement requires the Company to measure plan assets and benefit obligations as of the date of the Company’s fiscal year-end statement of financial position and is effective for the Company on January 1, 2008. During the prior year, the Company had adopted the provisions of SFAS 158 and recorded $4.4 million in accumulated other comprehensive loss related to the unfunded defined benefit plans as of December 31, 2006. The Company recorded the amortized benefit plan expense related to the adoption of $903,000, net of taxes of $307,000 for the year ended December 31, 2007. The Company offers a defined benefit pension plan whose measurement date of the pension plan asset’s and benefit obligations is presently October 1 and will be changed in accordance with the provisions of SFAS 158 to the Company’s year-end of December 31, effective December 31, 2008. Refer to Note 11 of a summary of the impact of the adoption of SFAS 158.

In September 2006, the FASB ratified the consensus reached by the Emerging Issues Task Force (“EITF”) on Issue No. 06-5, Accounting for Purchases of Life Insurance - Determining the Amount That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4, Accounting for Purchases of Life Insurance. FASB Technical Bulletin No. 85-4 requires that the amount that could be realized under the insurance contract as of the date of the statement of financial position should be reported as an asset. EITF Issue No. 06-5, which was effective January 1, 2007, concludes that the Company should consider any additional amounts (e.g., cash stabilization reserves and deferred acquisition cost taxes) included in the contractual terms of the insurance policy other than the cash surrender value in determining the amount that could be realized in accordance with FASB Technical Bulletin No. 85-4. The adoption of EITF Issue No. 06-5 did not have a material impact on the Company’s consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159 (“SFAS 159”), The Fair Value Option for Financial Assets and Financial Liabilities, effective for the Company beginning on January 1, 2008. This statement provides entities with an option to report selected financial assets and liabilities at fair value, with the objective to reduce the complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. The Company is currently assessing the impact of this guidance on its consolidated financial statements.

82

In December 2007, the FASB issued SFAS No. 141 (revised 2007) Business Combinations. The Statement requires that all business combinations be accounted for under the “acquisition method.” The Statement requires that the assets, liabilities and noncontrolling interests of a business combination be measured at fair value at the acquisition date. The acquisition date is defined as the date an acquirer obtains control of the entity, which is typically the closing date. The Statement requires that all acquisition and restructuring related costs be expensed as incurred and that any contingent consideration be measured at fair value and recorded as either equity or a liability with the liability remeasured at fair value in subsequent periods. The Statement is effective January 1, 2009. An entity may not apply it before that date. The Company does not expect the adoption of SFAS 141 to have a material effect on its consolidated financial statements.

In December 2007, the FASB issued SFAS No. 160 (“SFAS 160”), Noncontrolling Interests in Consolidated Financial Statements—an amendment to ARB No. 51. The Statement requires that a noncontrolling interest (formerly minority interest) be measured at fair value at the acquisition date and be presented in the equity section on the balance sheet. The Statement requires that purchases or sales of equity interests that do not result in a change in control be accounted for as equity transactions with no resulting gain or loss. If control is lost, the noncontrolling interest is remeasured to fair value and a gain or loss is recorded. The Statement is effective January 1, 2009. The Company does not expect the adoption of SFAS 160 to have a material effect on its consolidated financial statements.

In March 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-10 (“EITF 06-10”), Accounting for Collateral Assignment Split-Dollar Life Insurance Agreements, which provides guidance for determining a liability for the post-retirement benefit obligation as well as recognition and measurement of the associated asset on the basis of the terms of the collateral assignment agreement. EITF 06-10 is effective for fiscal years beginning after December 15, 2007. The Company does not expect the adoption of EITF 06-10 to have a material effect on its consolidated financial statements.

In November 2007, the Securities and Exchange Commission (the “SEC”) issued Staff Accounting Bulletin (“SAB”) No. 109, Written Loan Commitments Recorded at Fair Value through Earnings, which provides the SEC staff’s views on the accounting for written loan commitments recorded at fair value under generally accepted accounting principles. To make the staff’s views consistent with current authoritative accounting guidance, SAB 109 revises and rescinds portions of SAB No. 105, Application of Accounting Principles to Loan Commitments. Specifically, SAB 109 states that the expected net future cash flows related to the associated servicing of the loan should be included in the measurement of all written loan commitments that are accounted for at fair value through earnings. The provisions of SAB 109 are applicable to written loan commitments issued or modified beginning on January 1, 2008. The Company does not expect the adoption of SAB 109 to have a material effect on its consolidated financial statements.

Note 4. EARNINGS PER SHARE

Income earned during the year prior to May 20, 2005 is not included in the earning per share calculation because the shares of the Company’s common stock were not issued until May 20, 2005; therefore, per share information for prior periods is not meaningful.

The following table sets forth the calculation of basic and diluted earnings per share for the years ended December 31, 2007 and 2006 and the period from May 20, 2005 to December 31, 2005 (Dollars in thousands except share and per share information):

83

					For the Period
	For the Year		For the Year		from May 20,
	Ended		Ended		2005 to
	December 31,		December 31,		December 31,
	2007		2006		2005
Net income	$	8,328	$	6,854	$	1,669
Weighted-average basic shares outstanding		18,750,935		18,838,951		18,973,282
Diluted potential restricted stock common shares		—		361		—
Weighted-average diluted shares		18,750,935		18,839,312		18,973,282
Earnings per share:
Basic	$	0.44	$	0.36	$	0.09
Diluted	$	0.44	$	0.36	$	0.09

Treasury shares and unallocated common shares held by the ESOP are not included in the weighted-average number of common shares outstanding for either basic or diluted earnings per share calculations. Unvested restricted shares are not included in the weighted-average number of common shares outstanding for basic earnings per share calculations. The Company’s common stock equivalents relate solely to stock options issued and outstanding and unvested restricted stock awards. All options to purchase shares of common stock that were issued and outstanding were not included in the computation of diluted earnings per share because the options’ exercise price was greater than the average market price of the common shares during the period.

Note 5. RESTRICTIONS ON CASH AND DUE FROM BANKS

The Company is required to maintain a percentage of transaction account balances on deposit in noninterest earning reserves with the Federal Reserve Bank that was offset by the Company’s average vault cash. As of December 31, 2007 and 2006, the Company was required to have cash and liquid assets of approximately $941,000 and $1.1 million, respectively, to meet these requirements. The Company maintains a compensating balance of $600,000 to partially offset service fees charged by the Federal Reserve Bank. In addition, as of both December 31, 2007 and 2006, the Company maintained interest bearing cash equivalents of $1.3 million with a vendor for clearing purposes.

84

Note 6. AVAILABLE FOR SALE SECURITIES

The amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available for sale investment securities at December 31, 2007 and 2006 are as follows:

	Amortized		Gross Unrealized				Fair
	Cost		Gains		Losses		Value
December 31, 2007			(In Thousands)
Available for sale:
U.S. Government and agency obligations	$	2,016	$	9	$	—	$	2,025
U.S. Government sponsored enterprises		12,000		26		15		12,011
Mortgage-backed securities		96,494		767		165		97,096
Corporate debt securities		4,068		12		217		3,863
Other debt securities		978		17		—		995
Total debt securities		115,556		831		397		115,990
Marketable equity securities		15,744		4,593		196		20,141
Other equity securities		241		—		—		241
	$	131,541	$	5,424	$	593	$	136,372

At December 31, 2007, the net unrealized gain on securities available for sale of $4.8 million, net of income taxes of $1.6 million or $3.2 million, is included in accumulated other comprehensive (loss) income.

	Amortized		Gross Unrealized				Fair
	Cost		Gains		Losses		Value
December 31, 2006			(In Thousands)
Available for sale:
U.S. Government and agency obligations	$	1,989	$	—	$	2	$	1,987
U.S. Government sponsored enterprises		58,991		—		407		58,584
Mortgage-backed securities		45,953		106		697		45,362
Corporate debt securities		7,891		27		12		7,906
Other debt securities		981		19		—		1,000
Total debt securities		115,805		152		1,118		114,839
Marketable equity securities		12,273		5,311		197		17,387
Other equity securities		241		—		—		241
	$	128,319	$	5,463	$	1,315	$	132,467

At December 31, 2006, the net unrealized gain on securities available for sale of $4.1 million, net of income taxes of $1.4 million or $2.7 million, is included in accumulated other comprehensive (loss) income.

85

The amortized cost and fair value of available for sale debt securities at December 31, 2007 by contractual maturities are presented below. Actual maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be called or repaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following maturity summary.

	December 31, 2007
	Amortized		Fair
	Cost		Value
	(In Thousands)
Maturity:
Within 1 year	$	8,866	$	8,869
After 1 but within 5		5,600		5,633
After 5 but within 10 years		1,493		1,503
After 10 years		3,103		2,889
		19,062		18,894
Mortgage-backed securities		96,494		97,096
	$	115,556	$	115,990

Securities with a fair value of $2.0 million as of both December 31, 2007 and 2006 were pledged to secure public deposits and U.S. Treasury tax and loan payments.

For the years ended December 31, 2007, 2006 and 2005, gross gains of $754,000, $558,000 and $484,000, respectively, and gross losses of $246,000, $182,000 and $160,000, respectively, were realized on the sale of available for sale securities.

As of December 31, 2007 and 2006, the Company did not own any investment or mortgage-backed securities of a single issuer, other than securities guaranteed by the U.S. Government or its agencies, which had an aggregate book value in excess of 10% of the Company’s capital.

The Company’s investment portfolio contained no mortgage-backed securities that are subject to the risk of “sub-prime” lending as of December 31, 2007. Though the Company does not have a direct exposure to sub-prime related assets, the value and related income of the Company’s mortgage-backed securities are sensitive to changes in economic conditions, including delinquencies and/or defaults on the underlying mortgages. Though the Company has not been adversely impacted by recent events affecting the mortgage industry, continuing shifts in the market’s perception of credit quality on securities backed by residential mortgage loans may result in increased volatility of market price and periods of illiquidity that can negatively impact the valuation of certain securities held by the Company.

The following table summarizes gross unrealized losses and fair value, aggregated by investment category and length of time the investments have been in a continuous unrealized loss position, at December 31, 2007 and 2006:

	Less than 12 Months				12 Months or More				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Loss		Value		Loss		Value		Loss
December 31, 2007	(In Thousands)
Available for sale:
U.S. Government sponsored enterprises	$	—	$	—	$	7,985	$	15	$	7,985	$	15
Mortgage-backed securities		11,931		48		12,665		117		24,596		165
Corporate debt securities		2,651		217		100		—		2,751		217
Total debt securities		14,582		265		20,750		132		35,332		397
Marketable equity securities		6,730		140		944		56		7,674		196
Total	$	21,312	$	405	$	21,694	$	188	$	43,006	$	593

86

	Less than 12 Months				12 Months or More				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Loss		Value		Loss		Value		Loss
December 31, 2006	(In Thousands)
Available for sale:
U.S. Government and agency obligations	$	1,987	$	2	$	—	$	—	$	1,987	$	2
U.S. Government sponsored enterprises		49,630		361		8,954		46		58,584		407
Mortgage-backed securities		1,377		11		35,241		686		36,618		697
Corporate debt securities		2,594		12		601		—		3,195		12
Total debt securities		55,588		386		44,796		732		100,384		1,118
Marketable equity securities		823		62		2,231		135		3,054		197
Total	$	56,411	$	448	$	47,027	$	867	$	103,438	$	1,315

Management has determined that securities in an unrealized loss position were not other than temporarily impaired based on their evaluation of current market trends, credit quality, the nature of the investments and industry analysis and the Company’s ability and intent to hold these securities until a forecasted recovery, which may be maturity with regard to debt securities.

During the year ended December 31, 2007, the Company recorded an other than temporary impairment charge of $233,000 related to a U.S. government sponsored entity preferred stock. The Company’s remaining investment in this security was $544,000 with no unrealized gain or loss at December 31, 2007 and an unrealized gain of $77,000 at December 31, 2006. The charge was computed using the closing price of the security as of the date of the impairment.

Note 7. LOANS AND ALLOWANCE FOR LOAN LOSSES

A summary of the Company’s loan portfolio at December 31, 2007 and 2006 is as follows:

	December 31,
	2007			2006
	(In Thousands)
Real estate loans:
Residential	$	666,003		$	640,076
Commercial		284,460			232,550
Construction (net of undisbursed portion of $96.8 million and $93.6 million, respectively)		70,617			63,902
Total real estate loans		1,021,080			936,528
Commercial business loans		92,869			97,234
Installment loans		9,673			6,158
Collateral loans		1,796			1,449
Total loans		1,125,418			1,041,369
Net deferred loan costs and premiums		1,529			1,813
Allowance for loan losses		(10,620	)		(9,827	)
Loans — net	$	1,116,327		$	1,033,355

The Company services certain loans for third parties. The aggregate of loans serviced for others approximated $18.9 million and $20.8 million as of December 31, 2007 and 2006, respectively.

87

At December 31, 2007 and 2006, the unpaid principal balances of loans placed on nonaccrual status were approximately $1,178,000 and $855,000, respectively. If nonaccrual loans had been performing in accordance with their original terms, the Company would have recorded approximately $53,000, $52,000 and $59,000 in additional interest income during the years ended December 31, 2007, 2006 and 2005, respectively. As of December 31, 2007 and 2006, there were no loans contractually past due 90 days or more and still accruing interest.

The following information relates to impaired loans as of and for the years ended December 31, 2007, 2006 and 2005:

	2007		2006		2005
	(In Thousands)
Recorded investment in impaired loans for which there is a related allowance for loan losses	$	489	$	9	$	2,280
Recorded investment in impaired loans for which there is no related allowance for loan losses		1,080		1,484		—
Allowance for loan losses related to impaired loans (calculated in accordance with SFAS 114 and SFAS 118)		155		9		139
Average recorded investment in impaired loans		1,493		1,689		1,998
Interest income recognized		52		102		116

The Company has no commitments to lend additional funds to borrowers whose loans are impaired.

The Company’s lending activities are conducted principally in Connecticut. The Company grants single-family and multi-family residential loans, commercial loans and a variety of consumer loans. In addition, the Company grants loans for the construction of residential homes, residential developments and land development projects. The ultimate repayment of these loans is dependent on the local economy and real estate market. The intent of management is to hold loans originated and purchased to maturity.

The Company has established credit policies applicable to each type of lending activity in which it engages. The Company evaluates the creditworthiness of each customer and, in most cases, generally extends credit of up to 80% of the market value of the collateral at the date of the credit extension, depending on the borrowers’ creditworthiness and the type of collateral. The market value of the collateral is monitored on an ongoing basis and additional collateral is obtained when warranted. Residential and commercial real estate is the primary form of collateral. Other important forms of collateral are business assets, time deposits and marketable securities. While collateral provides assurance as a secondary source of repayment, the Company ordinarily requires the primary source of repayment to be based on the borrower’s ability to generate continuing cash flows. Generally, one-to-four family residential mortgage loans are originated in amounts up to 80% of the lesser of the appraised value or purchase price of the property, with private mortgage insurance required on loans with a loan-to-value ratio in excess of 80%. The Company does not make loans with a loan-to-value ratio in excess of 97% for loans secured by single-family homes.

88

Changes in the allowance for loan losses for the years ended December 31, 2007, 2006 and 2005 are as follows:

	2007			2006			2005
	(In Thousands)
Balance, beginning of year	$	9,827		$	8,675		$	6,371
Provision for loan losses		749			1,681			2,700
Loans charged-off		(173	)		(621	)		(646	)
Recoveries of loans previously charged-off		217			92			250
Balance, end of year	$	10,620		$	9,827		$	8,675

In the normal course of business, the Company grants loans to executive officers, directors and other related parties. Changes in loans outstanding to such related parties for the years ended December 31, 2007 and 2006 are as follows:

	2007			2006
	(In Thousands)
Balance, beginning of year	$	3,802		$	4,406
Additional loans		1,327			446
Repayments		(1,321	)		(1,050	)
Balance, end of year	$	3,808		$	3,802

As of December 31, 2007 and 2006, all related party loans were performing.

Related party loans were made on the same terms as those for comparable loans and transactions with unrelated parties, other than certain mortgage loans which were made to employees with over one year of service with the Company which have rates 0.5% below market.

The balance of capitalized servicing rights, included in other assets at December 31, 2007 and 2006, was $94,000 and $119,000, respectively. No impairment charges related to servicing rights were recognized during the years ended December 31, 2007, 2006 and 2005.

Note 8. PREMISES AND EQUIPMENT

Premises and equipment at December 31, 2007 and 2006 are summarized as follows:

	December 31,
	2007			2006
	(In Thousands)
Land and improvements	$	236		$	184
Buildings		12,727			11,014
Furniture and equipment		8,469			9,588
Leasehold improvements		3,428			3,071
		24,860			23,857
Less accumulated depreciation and amortization		(10,508	)		(11,233	)
	$	14,352		$	12,624

Depreciation and amortization expense was $1.4 million, $1.3 million and $1.2 million for the years ended December 31, 2007, 2006 and 2005, respectively.

89

Note 9. DEPOSITS

Deposits at December 31, 2007 and 2006 were as follows:

	December 31,
	2007		2006
	(In Thousands)
Demand and NOW	$	185,232	$	179,738
Regular savings		121,800		128,604
Money market and investment savings		120,971		96,442
Club accounts		216		211
Time deposits		522,819		479,516
	$	951,038	$	884,511

Time deposits in denominations of $100,000 or more were approximately $175.2 million and $159.1 million as of December 31, 2007 and 2006, respectively.

Contractual maturities of time deposits as of December 31, 2007 are summarized below:

	(In Thousands)
2008	$	429,919
2009		45,183
2010		20,852
2011		11,738
2012		12,214
Thereafter		2,913
	$	522,819

Deposit accounts of officers, directors, and other related parties aggregated approximately $2.8 million and $1.0 million at December 31, 2007 and 2006, respectively.

A summary of interest expense by account type for the years ended December 31, 2007, 2006 and 2005 is as follows:

	2007		2006		2005
	(In Thousands)
Savings and demand deposits	$	4,158	$	3,781	$	2,998
Time deposits		22,923		16,127		8,346
	$	27,081	$	19,908	$	11,344

Note 10. FEDERAL HOME LOAN BANK BORROWINGS AND STOCK

The Bank is a member of the Federal Home Loan Bank of Boston (“FHLBB”). At December 31, 2007 and 2006, the Bank had access to a pre-approved secured line of credit with the FHLBB of $10.0 million. At December 31, 2007 and 2006 the Company had the capacity for additional advances of up to $152.4 million and $159.3 million, respectively. In accordance with an agreement with the FHLBB, the qualified collateral must be free and clear of liens, pledges and encumbrances. At December 31, 2007 and 2006, there were no advances outstanding under the line of credit.

90

At December 31, 2007 and 2006, outstanding advances from the FHLBB are as follows:

		December 31,
Interest Rate	Maturity Date	2007		2006
		(In Thousands)
5.125%	January 2, 2007	$	—	$	65,000
3.41%	July 9, 2007		—		5,000
3.55%	November 23, 2007		—		2,000
4.00%	January 2, 2008		28,000		—
5.52%	May 8, 2008		5,000		5,000
2.77%	May 27, 2008		5,000		5,000
5.61%	July 30, 2008		5,000		5,000
3.84%	August 6, 2008		5,000		5,000
3.86%	October 31, 2008		10,000		10,000
3.80%	January 9, 2009		7,000		7,000
4.10%	July 9, 2009		7,000		7,000
4.18%	November 23, 2009		2,000		2,000
3.30%	May 27, 2010		5,000		5,000
4.28%	August 11, 2010		5,000		5,000
6.47%	September 8, 2010		541		710
4.95%	December 20, 2010		10,000		10,000
4.06%	December 21, 2010		5,000		—
4.52%	August 8, 2011		5,000		5,000
4.15%	October 3, 2011		5,000		5,000
4.57%	August 20, 2012		8,000		8,000
4.09%	September 7, 2012		7,000		—
4.60%	October 1, 2012		5,000		5,000
4.75%	November 23, 2012		2,000		2,000
4.14%	December 7, 2012		10,000		—
4.99%	May 16, 2013		10,000		—
3.89%	May 28, 2013		5,000		5,000
4.75%	July 5, 2013		5,000		5,000
4.78%	January 13, 2014		4,400		4,400
4.86%	March 17, 2014		7,800		—
4.18%	October 14, 2014		5,000		—
5.05%	May 18, 2015		5,000		—
3.69%	September 11, 2017		5,000		—
4.39%	November 6, 2017		8,000		—
3.19%	November 30, 2017		5,000		—
		$	201,741	$	178,110

The Bank is required to acquire and hold shares of capital stock in the FHLBB in an amount at least equal to the sum of 0.35% of the aggregate principal amount of its unpaid residential mortgage loans and similar obligations at the beginning of each year, and up to 4.5% of its advances (borrowings) from the FHLBB. The carrying value of FHLBB stock approximates fair value based on the redemption provisions of the stock. The advances are collateralized by first mortgage loans with an estimated eligible collateral value of $354.1 million and $337.4 million at December 31, 2007 and 2006, respectively.

The following table sets forth information concerning balances and interest rates on our FHLBB advances at the dates and for the periods indicated.

91

	At or For the Years Ended December 31,
	2007			2006			2005
	(Dollars in Thousands)
FHLBB Advances:
Maximum amount of advances outstanding at any month end during the year	$	206,785		$	195,637		$	131,104
Average advances outstanding during the year		183,219			168,942			122,828
Balance outstanding at end of year		201,741			178,110			130,867
Weighted average interest rate during the year		4.64	%		4.58	%		4.21	%
Weighted average interest rate at the end of year		4.28	%		4.59	%		4.29	%

Note 11. BENEFIT PLANS

Pension and Other Post-Retirement Benefits:

The Company sponsors a noncontributory defined benefit pension plan (the “Pension Plan”) covering all full-time employees hired before January 1, 2005. Participants become 100% vested after five years of employment of vesting service. The Company’s funding policy is to contribute annually the maximum amount that can be deducted for Federal income tax purposes, while meeting the minimum funding standards established by the ERISA.

The measurement date of the pension plan assets and benefit obligations is presently October 1 and will be changed in accordance with the provisions of SFAS 158 to the Company’s year-end of December 31 effective December 31, 2008. The Company uses January 1 as the measurement date for its post-retirement benefit plan.

The Company entered into a supplemental retirement agreement with two executive officers of the Bank. Additionally, effective December 1, 2004, the Bank adopted the Supplemental Executive Retirement Plan (the “SERP”) covering two designated executive officers of the Company. The SERP provides the two designated officers with a retirement benefit equal to 70% of their respective average annual earnings, as defined.

The Company also has supplemental retirement plans (the “Supplemental Plans”) that provide benefits for certain key executive officers. The Supplemental Plans provide restorative payments to certain executives who are prevented from receiving the full benefits contemplated by the tax-qualified Retirement Plan, 401(k) Plan and Employee Stock Ownership Plan. Benefits under the Supplemental Plans are based on a predetermined formula. The benefits under the Supplemental Plans are reduced by other employee benefits. The liability arising from the Supplemental Plans is being accrued over the participants’ remaining periods of service so that at the expected retirement dates, the present value of the annual payments will have been expensed.

The Company also provides an unfunded post-retirement medical, health and life insurance benefit plan for retirees and employees hired prior to March 1, 1993.

The amounts related to the Pension Plan, Supplemental Plans and the SERPs are reflected in the tables that follow as “Pension Plans”.

92

The following is information regarding the changes in benefit obligations, changes in plan assets, funded status and amounts recognized in the consolidated statements of condition as of and for the years ended December 31, 2007 and 2006.

	Pension Plans						Post-Retirement Benefits
	Years Ended						Years Ended
	2007			2006			2007			2006
				(In Thousands)
Change in Benefit Obligation:
Benefit obligation at beginning of measurement period	$	16,737		$	15,586		$	2,091		$	1,692
Service cost		951			807			18			16
Interest cost		993			887			122			107
Plan participants’ contributions		—			—			19			—
Actuarial (gain) loss		591			(270	)		(543	)		361
Benefits paid		(227	)		(273	)		(96	)		(85	)
Benefit obligation at end of measurement period	$	19,045		$	16,737		$	1,611		$	2,091
Change in Plan Assets:
Fair value of plan assets at beginning of measurement period	$	12,263		$	11,630		$	—		$	—
Actual return on plan assets		1,676			906			—			—
Employer contributions		676			-			77			85
Plan participants’ contributions		—			—			19			—
Benefits paid		(227	)		(273	)		(96	)		(85	)
Fair value of plan assets at end of measurement period	$	14,388		$	12,263		$	—		$	—
Funded Status:
Funded Status at end of measurement period	$	(4,657	)	$	(4,474	)	$	(1,611	)	$	(2,091	)
Contribution made after measurement date		2,500			—			—			—
Net amount recognized	$	(2,157	)	$	(4,474	)	$	(1,611	)	$	(2,091	)
Amounts Recognized in the Consolidated Statements of Condition:
Other assets	$	3,106		$	—		$	—		$	—
Current liabilities		(1,302	)		—			(101	)		—
Noncurrent liabilities		(3,961	)		(4,474	)		(1,510	)		(2,091	)
Net amount recognized	$	(2,157	)	$	(4,474	)	$	(1,611	)	$	(2,091	)
Amounts Recognized in Accumulated Other Comprehensive Income Consist of:
Prior service cost	$	387		$	699		$	67		$	86
Net loss		4,508			5,025			235			866
Total accumulated other comprehensive income		4,895			5,724			302			952
Deferred tax asset		(1,664	)		(1,946	)		(103	)		(324	)
Net impact on other comprehensive income	$	3,231		$	3,778		$	199		$	628

93

The following table sets forth the components of net periodic benefits costs and other amounts recognized in accumulated other comprehensive income for the retirement plans:

	Pension Plans									Post-Retirement Benefits
	2007			2006			2005			2007			2006		2005
	(In Thousands)
Components of Net Periodic Benefit Cost:
Service cost	$	951		$	807		$	850		$	18		$	16	$	9
Interest cost		993			887			739			122			107		80
Expected return on plan assets		(1,052	)		(974	)		(838	)		—			—		—
Amortization of net actuarial losses		485			494			335			19			83		46
Amortization of prior service cost (benefits)		312			622			622			87			19		(2	)
Net periodic benefit cost	$	1,689		$	1,836		$	1,708		$	246		$	225	$	133
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income:
Net loss (gain)	$	(33	)	$	—		$	—		$	(543	)	$	—	$	—
Amortization of net loss		(485	)		—			—			(19	)		—		—
Amortization of prior service cost		(312	)		—			—			(87	)		—		—
Total recognized in other comprehensive income	$	(830	)	$	—		$	—		$	(649	)	$	—	$	—
Total recognized in net periodic benefit cost and other comprehensive income	$	859		$	1,836		$	1,708		$	(403	)	$	225	$	133

The amounts in accumulated other comprehensive income that are expected to be recognized as components of net periodic benefit cost during 2008 are as follows:

			Post-
Amounts Recognized in Accumulated	Pension		Retirement
Other Comprehensive Loss consist of:	Plans		Benefits
	(In Thousands)
Net actuarial losses	$	408	$	19
Prior service costs		312		19
Net amount recognized	$	720	$	38

Assumptions

Weighted-average assumptions used to determine pension benefit obligations at December 31,

	2007			2006
Discount rate		6.30% / 6.20	%(1)		6.00	%
Rate of compensation increase	4.50%				4.25	%

(1) The Company uses the same discount rate for all of our pension plans. The rate was 6.30% for our pension plan with a measurement date of September 30, 2007 and was 6.20% for the supplemental and SERPs plans with a measurement dates of December 31, 2007.

94

Certain disaggregated information related to the Company’s defined benefit pension plans is as follows as of their respective measurement dates:

					Supplemental Plans
	Pension Plan				and SERPs
	2007		2006		2007		2006
	(In Thousands)
Change in Benefit Obligation:
Projected benefit obligation	$	13,782	$	12,526	$	5,263	$	4,211
Accumulated benefit obligation		11,122		10,531		5,263		3,950
Fair value of plan assets		14,388		12,263		—		—

Weighted average assumptions used to determine net benefit pension expense for the years ended December 31,

	2007			2006			2005
Discount rate		6.00	%		5.75	%		6.00	%
Expected long-term rate of return on plan assets		8.25	%		8.50	%		8.50	%
Rate of compensation increase		4.25	%		4.00	%		4.00	%

The accumulated post-retirement benefit obligation was $1.6 million and $2.1 million as of December 31, 2007 and 2006, respectively.

The Company does not intend to apply for the government subsidy under Medicare Part-D for post-retirement prescription drug benefits. Therefore, the impact of the subsidy is not reflected in the development of the liabilities for the plan. As of December 31, 2007, prescription drug benefits are included in the post-retirement benefits offered to employees hired prior to March 1, 1993.

The expected long-term rate of return is based on the actual historical rates of return of published indices that are used to measure the plans’ target assets allocation. The historical rates are then discounted to consider fluctuations in the historical rates as well as potential changes in the investment environment.

Assumed Healthcare Trend Rates

The Company’s accumulated post-retirement benefit obligations, exclusive of pensions, take into account certain cost-sharing provisions. The annual rate of increase in the cost of covered benefits (i.e., healthcare cost trend rate) is assumed to be 10% at December 31, 2007 and 2006, and 9% at December 31, 2005, decreasing gradually to a rate of 5% at December 31, 2012. Assumed healthcare cost trend rates have a significant effect on the amounts reported for the healthcare plans. A one percentage point change in the assumed healthcare cost trend rate would have the following effects (dollars in thousands):

	1%		1%
	Increase		Decrease
	(In Thousands)
Effect on post-retirement benefit obligation	$	169	$	(144	)
Effect on total service and interest		17		(14	)

95

 Plan Assets

 The Company’s pension plan weighted-average asset allocations at December 31, 2007 and 2006, by asset category are as follows:

Asset Category	2007			2006
Equity securities		62	%		62	%
Debt securities		35			35
Real estate		3			3
Total		100	%		100	%

The Company’s investment goal is to obtain a competitive risk adjusted return on the pension plan assets commensurate with prudent investment practices and the plan’s responsibility to provide retirement benefits for its participants, retirees and their beneficiaries. The 2008 targeted allocation for equity securities, debt securities and real estate is 62%, 35% and 3%, respectively. The pension plan’s investment policy does not explicitly designate allowable or prohibited investments, instead, it provides guidance regarding investment diversification and other prudent investment practices to limit the risk of loss. The Plan’s asset allocation targets are strategic and long-term in nature and are designed to take advantage of the risk reducing impacts of asset class diversification.

Plan assets are periodically rebalanced to their asset class targets to reduce risk and to retain the portfolio’s strategic risk/return profile. Investments within each asset category are further diversified with regard to investment style and concentration of holdings.

Contributions

The Company contributed $2.5 million and $676,000 to the Pension Plan during the years ended December 31, 2007 and 2006, respectively. The Company plans to contribute $601,000 to the Pension Plan in 2008.

Estimated Future Benefit Payments

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

	Pension		Post-Retirement
	Plan		Benefits
	(In Thousands)
2008	$	1,787	$	101
2009		524		110
2010		899		108
2011		911		112
2012		953		113
Years 2013-2017		5,162		619

401(k) Plan: The Company has a tax-qualified 401(k) plan for the benefit of its eligible employees. Beginning January 1, 2005, the 401(k) Plan was amended to pay all employees, even those who do not contribute to the 401(k) Plan, an automatic 3% of pay “safe harbor” contribution that is fully vested instead of the matching contribution provided to participants of the 401(k) Plan. The Company contributed $271,000, $359,000 and $222,000 to the plan for the years ended December 31, 2007, 2006 and 2005, respectively.

96

Note 12. STOCK BASED COMPENSATION

The Board of Directors and stockholders of the Company approved the Rockville Financial, Inc. 2006 Stock Incentive Award Plan (the “Plan”) in 2006. The Plan allows the Company to use stock options, stock awards, stock appreciation rights and performance awards to attract, retain and reward performance of qualified employees and others who contribute to the success of the Company. The Plan allowed for the issuance of a maximum of 349,830 restricted stock shares and 874,575 stock options in connection with Awards under the Plan. As of December 31, 2007, there were 149,682 restricted stock shares and 661,075 stock options that remain available for future grants under the Plan.

On January 1, 2006, the Company adopted SFAS 123R (revised 2004), Share-Based Payment. The adoption of these rules did not impact the Company’s consolidated financial statements since the Company had not issued any stock options or restricted stock before the adoption date. Under SFAS 123R, the fair value of stock option and restricted stock awards, measured at grant date, are amortized to compensation expense on a straight-line basis over the vesting period. The Company accelerates the recognition of compensation costs for stock-based awards granted to retirement-eligible employees and employees who become retirement-eligible prior to full vesting of the award because the Company’s incentive compensation plans allow for vesting at the time an employee or director retires. Stock-based compensation granted to non-retirement-eligible individuals is expensed over the normal vesting period.

Total employee and director share-based compensation expense recognized for stock options and restricted stock was $952,000, with a related tax benefit recorded of $324,000, for the year ended December 31, 2007 of which director share-based compensation expense recognized (in the consolidated statement of income as other noninterest expense) was $341,000 and officer share-based compensation expense recognized (in the consolidated statement of income as salaries and benefit noninterest expense) was $611,000. The total charge of $952,000 includes $21,000 related to 1,556 vested restricted shares used for income tax withholding payments on behalf of certain executives.

Total employee and director share-based compensation expense recognized for stock options and restricted stock was $2.4 million, with a related tax benefit of $817,000, for the year ended December 31, 2006 of which director share-based compensation expense recognized (in the consolidated statement of income as other noninterest expense) was $924,000 and officer share-based compensation expense recognized (in the consolidated statement of income as salaries and benefit noninterest expense) was $1.5 million. The total charge of $2.4 million includes $129,000 related to 7,508 vested restricted shares used for income tax withholding payments on behalf of certain executives.

On February 20, 2008, the Board of Directors Stock Award Committee awarded 92,559 shares of restricted stock to executive officers (net of 16,441 shares which were used by the executives for income tax withholding as described below) with a fair value of $1.3 million, net of estimated forfeitures, as measured on the grant date. The Board of Directors Stock Award Committee also awarded stock options to purchase 128,625 shares of the Company’s stock with a grant date fair value of $350,000, net of estimated forfeitures, to both executive officers and directors of the Company. The stock options were granted with an exercise price of $11.98 per share and the right to exercise the stock options expires February 20, 2018. Twenty percent of the restricted stock and stock options vested immediately with the remaining award vesting twenty percent annually over with next four years. The Company anticipates it will recognize expense related to these awards of approximately $1.2 million, $134,000, $129,000, $126,000 and $18,000 in calendar years 2008 through 2012.

97

     Stock Options:

     The following table presents the activity related to stock options under the Plan for the year ended December 31, 2007:

						Weighted Average		Aggregate
				Weighted		Remaining		Intrinsic
	Stock			Average		Contractual Term		Value
	Options			Exercise Price		(in years)		(in thousands)
Stock options outstanding at January 1, 2007		179,200		$	17.77
Granted		85,500			14.35		—		—
Exercised		—			—		—		—
Forfeited or expired (1)		(51,200	)		17.77		—		—
Stock options outstanding at December 31, 2007		213,500			16.40		9.1	$	—
Stock options vested and exercisable at December 31, 2007		107,900			16.16		9.0		—

(1) The Company purchased 43,100 stock options pursuant to a tender offer made to non-executive officer to purchase 45,500 outstanding eligible options employees for a price of $2.61 per share. The Company paid an aggregate purchase price of $112,000 for the tendered options. This tender offer resulted in the immediate recognition of $110,000 of unrecognized stock compensation. In addition, an additional stock compensation expense of $13,000 was recorded to reflect the excess of the price paid over the fair value of the options purchased at the date of settlement.

The following table presents the unvested Stock Option activity for the year ended December 31, 2007:

				Weighted Average
				Grant-
	Number of Shares			Date Fair Value
Unvested as of January 1, 2007		122,000			4.34
Granted		85,500			4.08
Vested		(50,700	)		4.08
Forfeited, expired or canceled		(51,200	)		4.34
Unvested as of December 31, 2007		105,600		$	4.25

The aggregate fair value of options vested was $207,000 and $248,000 for 2007 and 2006, respectively.

As of December 31, 2007, the unrecognized cost related to the stock options awarded of $263,000 will be recognized over a weighted-average period of 1.6 years.

For share-based compensation recognized for the years ended December 31, 2007 and 2006, the Company used the Black-Scholes option pricing model for estimating the fair value of stock options granted. The weighted average estimated fair values of stock option grants and the assumptions that were used in calculating such fair values were based on estimates at the date of grant as follows:

	2007			2006
Weighted per share average fair value of options granted	$	4.08		$	4.34
Assumptions:
Risk free interest rate		4.60	%		4.55	%
Expected volatility		19.06	%		15.83	%
Expected dividend yield		.84	%		.90	%
Expected life of options granted	6.5 years			6.0 years

98

The expected volatility was determined using both the Company’s historical trading volatility as well as the historical volatility of an index published by SNL Financial for mutual holding company’s common stock over the expected average life of the options. The index was used as the Company’s stock has only been publicly traded since May 23, 2005.

The Company estimates option forfeitures using historical data on employee terminations.

The expected life of stock options granted is derived using the simplified method and represents the period of time that stock options granted are expected to be outstanding.

The risk-free interest rate for periods within the contractual life of the stock option is based on the average five and seven U.S. Treasury Note yield curve in effect at the date of grant.

The expected dividend yield reflects an estimate of the dividends the Company expects to declare over the expected life of the options granted.

Stock options provide grantees the option to purchase shares of common stock at a specified exercise price and expire ten years from the date of grant.

The Company plans to use Treasury stock to satisfy future stock option exercises.

Additional information regarding stock options outstanding as of December 31, 2007, is as follows:

Options Outstanding							Exercisable Options
			Weighted-
			Average
Range			Remaining		Weighted-				Weighted-
of			Contractual		Average				Average
Exercise			Life		Exercise				Exercise
Prices	Shares		(Years)		Price		Shares		Price
$14.35		85,000		9.6	$	14.35		50,700	$	14.35
$17.77		128,000		8.7	$	17.77		57,200	$	17.77

Restricted Stock:

Restricted stock provides grantees with rights to shares of common stock upon completion of a service period. During the restriction period, all shares are considered outstanding and dividends are paid on the restricted stock

The following table presents the activity for Restricted Stock for the year ended December 31, 2007:

				Weighted Average
				Grant-
	Number of Shares			Date Fair Value
Unvested as of January 1, 2007(1)		84,760		$	17.61
Granted		—			—
Vested		(19,990	)		17.63
Forfeited		(4,800	)		17.22
Unvested as of December 31, 2007		59,970		$	17.63

(1) The unvested balance was revised to exclude shares that were constructively vested by employees and directors who are retirement-eligible as of the reporting date and prior to full vesting of the award because the Company’s incentive compensation plans allow for vesting at the time an employee or director retires.

The fair value of restricted shares that vested during the years ended December 31, 2007 and 2006 was $264,000 and $2.1 million, respectively. The weighted average grant date fair value of restricted stock granted during the year ended December 31, 2006 was $17.50. There were no restricted stock shares granted in 2007.

As of December 31, 2007, there was $945,000 million of total unrecognized compensation cost related to unvested restricted stock which is expected to be recognized over a weighted-average period of 2.6 years.

99

Ten percent, or 21,190, of the remaining unvested restricted stock shares will vest in 2008, 21,885 shares in 2009 and 16,895 shares will vest in 2010. All unvested restricted stock shares are expected to vest.

Phantom Stock Plan: Effective January 1, 2004, the Company adopted the Rockville Bank Phantom Stock Plan (the “Plan”), a non-qualified deferred compensation agreement that provided for benefits for certain executive officers and directors of the Bank. The Plan was amended and terminated on December 13, 2005. The Plan created hypothetical or “phantom” shares valued in accordance with independent appraisals of Rockville Bank. If the value of a phantom share increased from year to year, the participants in the Plan earned a benefit, subject to vesting requirements, equivalent to the increase in value of the phantom shares allocated to their accounts; however, the value of a participant’s phantom shares could not increase more than 20% nor decrease more than 10% in any one year. The Plan provided for an “Option” type of phantom share and a “Retirement” type. Any increase in value of an Option phantom share awarded under the Plan was to be paid in a lump sum on the fifth anniversary of the grant of such phantom share. The Retirement phantom shares were to be paid upon retirement subject to vesting requirements.

The Plan was amended on December 13, 2005 to provide for a 7% appreciation in the value of the participants’ accounts for 2005, provide for an additional retirement award equal to 50% of the total appreciation in all Option phantom shares awarded since the effective date of the Plan which was allocated in equal shares to all Directors participating in the Plan, fully vest the Retirement phantom shares of all participants, provide for 50% vesting of the Option phantom shares of all participants and distribute the Plan benefits in an aggregate amount of $1.5 million to the participants. During the year ended December 31, 2005, the Company recorded $505,000, respectively, for compensation expense related to the Plan. The Plan was terminated following the 2005 distribution.

Employee Stock Ownership Plan: As part of the reorganization and stock offering completed in 2005, the Company established an ESOP for eligible employees of the Bank, and authorized the Company to lend the funds to the ESOP to purchase 699,659 or 3.6% of the shares issued in the initial public offering. Upon completion of the reorganization, the ESOP borrowed $4.4 million from the Company to purchase 437,287 shares of common stock. Additional shares of 59,300 and 203,072 were subsequently purchased by the ESOP in the open market at a total cost of $817,000 and $2.7 million in 2006 and 2005, respectively, with additional funds borrowed from the Company. The Bank intends to make annual contributions to the ESOP that will be adequate to fund the payment of regular debt service requirements attributable to the indebtedness of the ESOP.

The interest rate for the ESOP loan is the prime rate plus one percent, or 8.25% as of December 31, 2007. As the loan is repaid to the Company, shares will be released from collateral and will be allocated to the accounts of the participants. As of December 31, 2007 the outstanding principal and interest due was $5.9 million and principal payments of $2.0 million have been made on the loan since inception.

ESOP expense was $1.0 million for the years ended December 31, 2007 and 2006. At December 31, 2007, there were 209,898 allocated and 489,761 unallocated ESOP shares and the unallocated shares had an aggregate fair value of $6.0 million.

100

Note 13. INCOME TAXES

The components of the income tax provision (benefit) for the years ended December 31, 2007, 2006 and 2005 are as follows:

	2007		2006			2005
	(In Thousands)
Current	$	3,576	$	3,789		$	3,208
Deferred		540		(421	)		(1,675	)
Total provision for income taxes	$	4,116	$	3,368		$	1,533

The tax effects of temporary differences that give rise to significant components of the deferred tax assets and deferred tax liabilities at December 31, 2007 and 2006 are presented below:

	December 31,
	2007			2006
	(In Thousands)
Deferred tax assets:
Allowance for loan losses	$	3,611		$	3,341
Contribution carryforwards		296			677
Investment losses		368			289
Pension and post-retirement liabilities		3,242			3,551
Stock incentive award plan		219			100
Other		265			502
Gross deferred tax assets		8,001			8,460
Deferred tax liabilities:
Unrealized gains on securities		(1,642	)		(1,410	)
Prepaid pension expense		(2,213	)		(1,505	)
Premises and equipment		—			(174	)
Other		(183	)		(133	)
Gross deferred tax liabilities		(4,038	)		(3,222	)
Net deferred tax asset	$	3,963		$	5,238

Management believes that it is more likely than not that the deferred tax assets will be realized through future earnings and for future reversals of existing taxable temporary differences.

Retained earnings at December 31, 2007 includes a contingency reserve for loan losses of approximately $1.2 million, which represents the tax reserve balance existing at December 31, 1987, and is maintained in accordance with provisions of the Internal Revenue Code applicable to mutual savings banks. Amounts transferred to the reserve have been claimed as deductions from taxable income, and, if the reserve is used for purposes other than to absorb losses on loans, a Federal income tax liability could be incurred. It is not anticipated that the Company will incur a Federal income tax liability relating to this reserve balance, and accordingly, deferred income taxes of approximately $408,000 at December 31, 2007 have not been recognized.

Effective for taxable years commencing after December 31, 1998, financial services institutions doing business in Connecticut are permitted to establish a “passive investment company” (“PIC”) to hold and manage loans secured by real property. PICs are exempt from Connecticut corporation business tax, and dividends received by the financial services institutions from PICs are not taxable. In January 1999, the Bank established a PIC as a wholly-owned subsidiary and transferred a portion of its residential mortgage loan portfolio from the Bank to the PIC. A substantial portion of the Company’s interest income is now derived from the PIC, a state tax-exempt entity, and accordingly, there is no provision for state income taxes subsequent to January 1999. The Company’s ability to continue to realize the tax benefits of the PIC is subject to the PIC continuing to comply with all

101

statutory requirements related to the operations of the PIC. The Company believes it is in compliance with such requirements.

In July 2006, the FASB issued FIN 48, Accounting for Uncertainty in Income Taxes — An Interpretation of FASB Statement No. 109. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation of FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 includes a recognition threshold of more-likely-than-not, and a measurement attribute for all tax positions taken or expected to be taken on a tax return, in order for those tax positions to be recognized in the financial statements.

Effective January 1, 2007, the Company has adopted the provisions of FIN 48 and there was no material effect on the consolidated condensed financial statements. As a result, there was no cumulative effect related to adopting FIN 48. As of January 1, 2007 and December 31, 2007, there were no unrecognized tax benefits related to federal and state income tax matters. The Company is currently open to audit under the statute of limitations by the Internal Revenue Service and state taxing authorities for the years ended December 31, 2004 through 2007.

As of January 1, 2007 and December 31, 2007, the Company has not accrued any interest related to uncertain tax positions.

For the years ended December 31, 2007, 2006 and 2005, a reconciliation of the anticipated income tax provision (computed by applying the Federal statutory income tax rate of 34% to income before income tax expense), to the provision for income taxes as reported in the statements of incomes is as follows:

	Years Ended December 31,
	2007			2006			2005
	(In Thousands)
Provision for income tax at statutory rate	$	4,230		$	3,475		$	1,686
Increase (decrease) resulting from:
Increase in cash surrender value of Bank Owned Life Insurance		(125	)		(115	)		(110	)
Dividend received deduction		(67	)		(67	)		(65	)
Tax exempt interest and disallowed interest expense		(17	)		(17	)		(22	)
Excess book basis of Employee Stock Ownership Plan		84			82			44
Other, net		11			10			—
Total provision for income taxes	$	4,116		$	3,368		$	1,533

102

Note 14. COMMITMENTS AND CONTINGENCIES

Leases: The Company leases certain of its branch offices under operating lease agreements which contain renewal options for periods up to fifteen years. In addition to rental payments, the branch leases require payments for executory costs. The Company also leases certain equipment under non-cancelable operating leases.

Future minimum rental commitments under the terms of these leases, by year and in the aggregate, are as follows as of December 31, 2007:

	(In Thousands)
2008	$	773
2009		764
2010		712
2011		695
2012		680
Thereafter		11,048
	$	14,672

Total rental expense charged to operations for all cancelable and non-cancelable operating leases approximated $780,000, $566,000 and $527,000 for the years ended December 31, 2007, 2006 and 2005, respectively.

The Company, as a landlord, leases space to third party tenants under non-cancelable operating leases. In addition to base rent, the leases require payments for executory costs. Future minimum rental receivable under the non-cancelable leases are as follows as of December 31, 2007:

	(In Thousands)
2008	$	314
2009		305
2010		305
2011		305
2012		305
Thereafter		1,115
	$	2,649

Rental income is a reduction to occupancy and approximated $346,000, $119,000 and $61,000 for the years ended December 31, 2007, 2006 and 2005, respectively.

Employment and Change in Control Agreements: The Bank and the Company entered into an employment agreement, which was amended on December 22, 2006, with the Bank’s President and Chief Executive Officer, with an extension in December 2007 ending December 31, 2008, which may be extended only in the event the Bank serves written notice sixty days prior to the expiration date. An employment agreement was also entered into with the Bank’s Chief Operating Officer, which was amended on December 22, 2006, with an extension in December 2007 to continue through December 31, 2008. As of December 22, 2006, the Bank has also amended existing employment agreements with all but one of its remaining Executive Officers, (each, an “Executive Officer”); these agreements, with an extension in December 2007 will end on December 31, 2008, unless extended by written notice sixty days prior to the expiration date. One Executive Officer retains his three-year employment agreement, which will expire on December 31, 2009 and will be extended on an annual basis unless written notice of non-renewal is given by the Human Resources Committee. Under certain specified circumstances, the employment agreements require certain payments to be made for certain reasons other than cause, including a “change in control” as defined in the agreement. However, such employment may be terminated for cause, as defined, without

103

incurring any continuing obligations. If the Bank chooses to terminate these employment agreements for reasons other than cause, or if the Executive Officer resigns from the Bank after specified circumstances that would constitute good reason, as defined in the employment agreement, would be entitled to receive a severance benefit in the amount of three times the sum of his or her base salary and his or her potential annual incentive compensation for the year of termination or, if higher, his or her actual annual incentive compensation for the year prior to the year of termination, payable in monthly installments over the 36 months following termination. In addition, the Executive Officer will be entitled to a pro-rata portion of the annual incentive compensation potentially payable to them for the year of termination; accelerated vesting of any outstanding stock options, restricted stock or other stock awards; immediate exercisability of any such options; and deemed satisfaction of any performance-based objectives under any stock plan or other long-term incentive award. In consideration for the compensation and benefits provided under their employment agreement, the Executive Officers are prohibited from competing with the Bank and the Company during the term of the employment agreements and for a period of two years following termination of employment for any reason.

The Bank and the Company have also entered into change in control agreements with three additional officers (each, an “Officer”). Each change in control agreement had an initial term that ended December 31, 2005, which term has been and is automatically extended on each January 1st for one additional year unless written notice is given by either party; provided, however, that no such notice by the Bank or the Company will be effective if a change of control or potential change in control has occurred prior to the date of such notice. If, following a change in control of the Bank or the Company, the Officer’s employment is terminated without cause, or the Officer voluntarily resigns upon the occurrence of circumstances specified in the agreements constituting good reason, the Officer will receive a severance payment under the agreement equal to two times the sum of the Officer’s annual base salary and their potential annual incentive compensation for the year of termination or, if higher, their actual annual incentive compensation for the year prior to the year of termination. The Officer will also be entitled to a pro-rata portion of the annual incentive compensation potentially payable to them for the year of termination; accelerated vesting of any outstanding stock options, restricted stock or other stock awards; immediate exercisability of any such options; and deemed satisfaction of any performance-based objectives under any stock plan or other long-term incentive award. The Bank will also provide the Officer with a cash allowance for outplacement assistance in the amount of 20% of their annual base salary and annual incentive compensation taken into account for purposes of calculating the severance payment described above for expenses incurred during the 24 months following termination of employment.

The Bank and the Company have also entered into change in control and restrictive covenant agreements with four lending officers (each a “Lending Officer”). Each change in control and restrictive covenant agreement had an initial term that ended December 31, 2005, which has been and is extended on each January 1st for one additional year unless written notice is given by either party; provided, however, that no such notice by the Bank or the Company will be effective if a change in control or potential change in control has occurred prior to the date of such notice. If, following a change in control of the Bank or the Company, the Lending Officer’s employment is terminated without cause, or the Lending Officer voluntarily resigns upon the occurrence of circumstances specified in the agreements constituting good reason, the Lending Officer will receive a severance payment under the agreement equal to two times the sum of the Lending Officer’s annual base salary and their potential annual incentive compensation for the year of termination or, if higher, their actual annual incentive compensation for the year prior to the year of termination. The Lending Officer will also be entitled to a pro-rata portion of the annual incentive compensation potentially payable to them for the year of termination; accelerated vesting of any outstanding stock options, restricted stock or other stock awards; immediate exercisability of any such options; and deemed satisfaction of any performance-based objectives under any stock plan or other long-term incentive award. The Bank will also provide the Lending Officer with a cash allowance for outplacement assistance in the amount of 20% of their annual base salary and annual incentive compensation taken into account to calculate the severance payment described above for expenses incurred during the 24 months following termination of employment.

Change in Control Severance Plan: The Bank and the Company adopted a Change in Control Severance Plan to provide benefits to eligible employees upon a change in control of the Bank or the

104

Company. Eligible employees are those with a minimum of one year of service with the Bank as of the date of the change in control. Generally, all eligible employees, other than officers who will enter into separate employment or change in control or change in control and restrictive covenant agreements with the Bank and the Company, will be eligible to participate in the plan. Under the plan, if a change in control of the Bank or the Company occurs, eligible employees who are terminated, or who terminate employment upon the occurrence of events specified in the plan, within 24 months of the effective date of the change in control, will be entitled to 1/26th of the sum of the employee’s annual base salary and his or her potential annual incentive compensation for the year of termination or, if higher, his or her actual annual incentive compensation for the year prior to the year of termination, multiplied by the employee’s total years of service with the Bank. Subsidized COBRA coverage will also be made available to such employees for a period of weeks equal to the employee’s years of service with the Bank multiplied by two.

Legal Matters: The Company is involved in various legal proceedings which have arisen in the normal course of business. Management believes that resolution of these matters will not have a material effect on the Company’s financial condition, results of operations or cash flows.

Financial Instruments With Off-Balance Sheet Risk: In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit and undisbursed portions of construction loans and involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the statements of financial condition. The contractual amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

The contractual amounts of commitments to extend credit represent the amounts of potential accounting loss should the contract be fully drawn upon, the customer default, and the value of any existing collateral obligations as it does for on-balance sheet instruments. Off-balance sheet financial instruments whose contract amounts represent credit risk are as follows at December 31, 2007 and 2006:

	December 31,
	2007		2006
	(In Thousands)
Commitments to extend credit:
Future loan commitments	$	70,993	$	23,740
Undisbursed construction loans		96,788		93,563
Undisbursed home equity lines of credit		104,769		101,675
Undisbursed commercial lines of credit		49,037		57,368
Standby letters of credit		12,312		17,614
Unused checking overdraft lines of credit		104		98
	$	334,003	$	294,058

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Since these commitments could expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include residential and commercial property, accounts receivable, inventory, property, plant and equipment, deposits, and securities.

Note 15. REGULATORY MATTERS

The Company and the Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy

105

guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items, as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). Management believes, as of December 31, 2007, 2006 and 2005, that the Company and the Bank meet all capital adequacy requirements to which they are subject.

As of December 31, 2007, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table below. There are no conditions or events since then that management believes have changed the Bank’s category.

The following is a summary of the Bank’s regulatory capital amounts and ratios as December 31, 2007 and 2006 compared to the Federal Deposit Insurance Corporation’s requirements for classification as a well-capitalized institution and for minimum capital adequacy. Also included is a summary of Rockville Financial, Inc.’s regulatory capital and ratios as of December 31, 2007 and 2006:

						For Capital					Capitalized Under
						Adequacy					Prompt Corrective
	Actual					Purposes					Action Provisions
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Dollars in Thousands)
Rockville Bank:
December 31, 2007
Total capital to risk weighted assets	$	137,212		13.7	%	$	80,124		8.0	%	$	100,155		10.0	%
Tier I capital to risk weighted assets		126,099		12.6			40,031		4.0			60,047		6.0
Tier I capital to total average assets		126,099		9.5			53,094		4.0			66,368		5.0
Rockville Bank:
December 31, 2006
Total capital to risk weighted assets	$	127,949		13.9	%	$	73,640		8.0	%	$	92,050		10.0	%
Tier I capital to risk weighted assets		117,606		12.8			36,752		4.0			55,128		6.0
Tier I capital to total average assets		117,606		9.6			49,003		4.0			61,253		5.0
Rockville Financial, Inc.:
December 31, 2007
Total capital to risk weighted assets	$	166,647		16.6	%	$	80,312		8.0	%	$	100,390		10.0	%
Tier I capital to risk weighted assets		155,534		15.5			40,138		4.0			60,207		6.0
Tier I capital to total average assets		155,534		11.7			53,174		4.0			66,468		5.0
Rockville Financial, Inc.:
December 31, 2006
Total capital to risk weighted assets	$	165,992		18.0	%	$	73,774		8.0	%	$	92,218		10.0	%
Tier I capital to risk weighted assets		155,649		16.9			36,840		4.0			55,260		6.0
Tier I capital to total average assets		155,649		12.8			48,640		4.0			60,800		5.0

The Company is also considered to be well capitalized under the regulatory framework specified by the Federal Reserve. Actual and required ratios are not substantially different from those shown above.

Connecticut law restricts the amount of dividends that the Bank can pay based on retained earnings for the current year and the preceding two years. As of December 31, 2007, $18.6 million was available for the payment of dividends.

106

Note 16. ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME

Components of accumulated other comprehensive (loss) income, net of taxes, consist of the following:

				Unrealized
				Income
				(Loss) on			Accumulated
	Minimum			Available			Other
	Pension			For Sale			Comprehensive
	Liability			Securities			(Loss) Income
	(In Thousands)
January 1, 2005	$	(1,524	)	$	2,712		$	1,188
Change		1,188			(1,329	)		(141	)
December 31, 2005		(336	)		1,383			1,047
Change		(4,070	)		1,355			(2,715	)
December 31, 2006		(4,406	)		2,738			(1,668	)
Change		976			451			1,427
December 31, 2007	$	(3,430	)	$	3,189		$	(241	)

The following table summarizes other comprehensive income and the related tax effects for the years ended December 31, 2007, 2006 and 2005:

	For the Year Ended
	December 31,
	2007			2006			2005
	(In thousands)
Net income as reported	$	8,328		$	6,854		$	3,426
Unrealized gain (loss) on securities available for sale		684			2,052			(2,013	)
Tax (benefit) expense		(233	)		(697	)		684
Net unrealized gain (loss) on securities available for sale		451			1,355			(1,329	)
Change in funded status of pension and post-retirement defined benefit plans		1,479			(112	)		1,800
Tax (benefit) expense		(503	)		38			(612	)
Net change in funded status of pension and post-retirement defined benefit plans		976			(74	)		1,188
Other comprehensive income (loss), net of tax		1,427			1,281			(141	)
Total comprehensive income	$	9,755		$	8,135		$	3,285

107

Note 17. FAIR VALUE OF FINANCIAL INSTRUMENTS AND INTEREST RATE RISK

Financial Accounting Standards Board Statement No. 107, Disclosures About Fair Value of Financial Instruments, requires disclosure of fair value information about financial instruments, whether or not recognized in the statements of condition, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rates and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparisons to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. Statement No. 107 excludes certain financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

Management uses its best judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates presented herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction at either December 31, 2007 or 2006. The estimated fair value amounts for 2007 and 2006 have been measured as of their respective year ends, and have not been reevaluated or updated for purposes of these consolidated financial statements subsequent to those respective dates. As such, the estimated fair values of these financial instruments subsequent to those respective reporting dates may be different than the amounts reported at each year end.

The information presented should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only required for a limited portion of the Company’s assets. Due to the wide range of valuation techniques and the degree of subjectivity used in making the estimate, comparisons between the Company’s disclosures and those of other banks may not be meaningful.

As of December 31, 2007 and 2006, the recorded book balances and estimated fair values of the Company’s financial instruments were:

	December 31,
	2007				2006
	Recorded				Recorded
	Book				Book
	Balance		Fair Value		Balance		Fair Value
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	23,998	$	23,998	$	22,381	$	22,381
Available for sale securities		136,372		136,372		132,467		132,467
Loans receivable—net		1,116,327		1,106,846		1,033,355		1,022,881
FHLBB stock		11,168		11,168		9,836		9,836
Accrued interest receivable		4,156		4,156		4,473		4,473
Financial liabilities:
Regular savings		121,800		121,800		128,604		128,604
Money market and investment savings		120,971		120,971		96,442		96,442
Demand and NOW		185,232		185,232		179,738		179,738
Club accounts		216		216		211		211
Time deposits		522,819		523,345		479,516		479,359
Mortgagors’ and investors’ escrow accounts		5,568		5,568		5,320		5,320
Advances from FHLBB		201,741		203,693		178,110		175,137

108

Off-Balance Sheet Instruments: Loan commitments on which the committed interest rate is less than the current market rate are insignificant at December 31, 2007 and 2006.

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

109

Note 18. PARENT COMPANY FINANCIAL INFORMATION

The parent company, Rockville Financial, Inc., a state-chartered mid-tier stock holding company was formed on December 17, 2004 to reorganize Charter Oak Community Bank Corp. from a state-chartered mutual holding company to a state-chartered two-tier mutual and stock holding company. It was inactive until it began operations on May 20, 2005 following the completion of the reorganization and the minority stock issuance. The following represents the Parent Company’s condensed statement of condition as of December 31, and 2007 and 2006 and condensed statements of income and cash flows for the year ended December 31, 2007 and 2006 and for the period May 20, 2005 through December 31, 2005 and should be read in conjunction with the consolidated financial statements and related notes:

Condensed Statements of Condition

	December 31,
	2007		2006
	(In Thousands)
Assets:
Cash and due from banks	$	23,285	$	34,481
Accrued interest receivable		18		25
Deferred tax asset-net		307		748
Investment in Rockville Bank		126,935		117,020
Due from Rockville Bank		2,841		2,088
Other assets		3,227		702
Total Assets	$	156,613	$	155,064
Liabilities and Capital:
Accrued expenses and other liabilities	$	240	$	—
Shareholders’ equity		156,373		155,064
Total	$	156,613	$	155,064

Condensed Statements of Income

							For the Period
	For the Years ended						May 20, 2005 to
	December 31,						December 31,
	2007			2006			2005
	(In Thousands)
Interest and dividend income:
Interest on investments	$	384		$	470		$	258
Net interest income		384			470			258
Noninterest expenses:
Contribution to Rockville Bank
Community Foundation, Inc.		—			—			3,887
Other		628			611			121
Total noninterest expense		628			611			4,008
Loss before tax benefit and equity in undistributed net income of Rockville Bank		(244	)		(141	)		(3,750	)
Income tax benefit		82			47			1,275
Loss before equity in undistributed net income of Rockville Bank		(162	)		(94	)		(2,475	)
Equity in undistributed net income of Rockville Bank		8,490			6,948			5,901
Net income	$	8,328		$	6,854		$	3,426

110

Condensed Statements of Cash Flows

							For the Period
	For the Years ended						May 20, 2005 to
	December 31,						December 31,
	2007			2006			2005
				(In Thousands)
Cash flows from operating activities
Net income	$	8,328		$	6,854		$	3,426
Adjustments to reconcile net income to net cash provided by operating activities Contribution to Rockville Bank Community Foundation, Inc.		—			—			3,950
Stock compensation expense		1,855			3,354			913
Undistributed income of Rockville Bank		(8,490	)		(6,948	)		(5,901	)
Decrease (increase) in deferred tax benefit		441			276			(1,024	)
Net change in assets and liabilities:
Accrued interest receivable		7			1			(26	)
Net change in due from Rockville Bank		(753	)		(2,088	)		—
Other assets		(2,525	)		(378	)		(325	)
Accrued expenses and other liabilities		124			(33	)		33
Net cash (used in) provided by operating activities		(1,013	)		1,038			1,046
Cash flows from investing activities
Capital investment in Rockville Bank		—			—			(38,500	)
Net cash used in investing activities		—			—			(38,500	)
Cash flows from financing activities
Net proceeds from common stock offering		—			—			81,299
Acquisition of common stock by ESOP		—			(817	)		(7,068	)
Acquisition of common stock		(7,175	)		(962	)		—
Cash dividends paid on common stock		(3,008	)		(1,555	)		—
Net cash (used in) provided by financing activities		(10,183	)		(3,334	)		74,231
Net (decrease) increase in cash and cash equivalents		(11,196	)		(2,296	)		36,777
Cash and cash equivalents — beginning of period		34,481			36,777			—
Cash and cash equivalents — end of year	$	23,285		$	34,481		$	36,777
Supplemental disclosures of cash flow information:
Cash paid for income taxes	$	2,001		$	63		$	1,850

As of December 31, 2007 and 2006, the Company had not engaged in any business activities other than owning the common stock of Rockville Bank.

111

Note 19. SELECTED QUARTERLY CONSOLIDATED INFORMATION (UNAUDITED):

The following table presents quarterly financial information of the Company for the years ended December 31, 2007 and 2006:

	For the three months ended,
	December 31, 2007		September 30, 2007		June 30, 2007		March 31, 2007		December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006
					(In Thousands, except earnings per share and stock prices)
Interest and dividend income	$	19,244	$	18,949	$	18,158	$	17,526	$	17,441	$	16,852	$	15,332	$	14,327
Interest expense		9,444		9,150		8,507		8,476		8,321		7,558		6,340		5,430
Net interest income		9,800		9,799		9,651		9,050		9,120		9,294		8,992		8,897
Provision for loan losses		159		157		207		226		260		414		557		450
Net interest income after provision for loan losses		9,641		9,642		9,444		8,824		8,860		8,880		8,435		8,447
Noninterest income		1,129		1,406		1,357		1,302		1,358		1,175		1,091		1,001
Other noninterest expense(1)		7,952		7,651		7,433		7,265		9,330		6,811		6,354		6,530
Income before income taxes		2,818		3,397		3,368		2,861		888		3,244		3,172		2,918
Provision for income taxes		917		1,136		1,114		949		273		1,076		1,050		969
Net income (1)	$	1,901	$	2,261	$	2,254	$	1,912	$	615	$	2,168	$	2,122	$	1,949
Basic and diluted earnings per share	$	0.10	$	0.12	$	0.12	$	0.10	$	0.03	$	0.12	$	0.11	$	0.10
Stock Price (per share):
High	$	15.33	$	15.45	$	15.90	$	18.20	$	18.06	$	14.90	$	15.00	$	15.00
Low	$	12.10	$	12.87	$	14.50	$	14.24	$	14.24	$	14.05	$	13.55	$	13.17

(1) In the fourth quarter of 2006, other noninterest expense included $2,402,000 in restricted stock and stock option expenses for directors and officers. Restricted stock and stock option expenses continued quarterly in 2007. Refer to Note 12 for additional information on stock-based compensation.

112

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

There were no changes in or disagreements with accountants on accounting and financial disclosure as defined in Item 304 of
Regulation S-K.

Item 9A. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures:

Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Exchange Act Rule 13a-15(e). Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this annual report.

Management’s Report on Internal Control Over Financial Reporting:

Our management is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

Our internal control over financial reporting includes those policies and procedures that:

• Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;

• Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that our receipts and expenditures are being made only in accordance with authorizations of the Company’s management and directors; and

• Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2007. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework. Based on management’s assessment and those criteria, management believes that the Company maintained effective internal control over financial reporting as of December 31, 2007.

The Company’s independent registered public accounting firm has audited and issued a report on the Company’s internal control over financial reporting, which appears on page 67.

Item 9B. Other Information

Not applicable.

113

Part III

Item 10. Directors, Executive Officers and Corporate Governance

The information required by this Item is incorporated into this Form 10-K by reference to the Company’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

Item 11. Executive Compensation

The information required by this Item is incorporated into this Form 10-K by reference to the Company’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by this Item is incorporated into this Form 10-K by reference to the Company’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

Item 13. Certain Relationships and Related Transactions, and Director Independence

The information required by this Item is incorporated into this Form 10-K by reference to the Company’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

Item 14. Principal Accountant Fees and Services

The information required by this Item is incorporated into this Form 10-K by reference to the Company’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

114

Part IV

Item 15. Exhibits, Financial Statements and Financial Statement Schedules

a) The consolidated financial statements, including notes thereto, and financial schedules required in response to this item are set forth in Part II, Item 8 of this Form 10-K, and can be found on the following pages:

		Page No.
1.	Financial Statements
	Report of Management on Internal Control Over Financial Reporting	66
	Reports of Independent Registered Public Accounting Firm	67
	Consolidated Statements of Condition	70
	Consolidated Statements of Income	71
	Consolidated Statements of Changes in Stockholders' Equity	73
	Consolidated Statements of Cash Flows	74
	Notes to Consolidated Financial Statements	76

2.	Financial Statement Schedules
	Schedules to the consolidated financial statements required by Article 9 of Regulation S-X and all other schedules to the consolidated financial statements have been omitted because they are either not required, are not applicable or are included in the consolidated financial statements or notes thereto, which can be found in this report in Part II, Item 8.
3.	Exhibits:

3.1	Certificate of Incorporation of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.1 to the Registration Statement on the Form S-1 filed for Rockville Financial Inc., as amended, initially filed on December 17, 2004 (File No. 333-121421))
3.2	Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Quarterly Report on Form 10-Q filed for Rockville Financial, Inc. on May 13, 2005)
3.2.1	Amendment dated December 12, 2007 to the Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Current Report on the Company’s Form 8-K filed on December 12, 2007)
3.2.2	Amendment and restatement dated February 13, 2008 to the Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Current Report on the Company’s Form 8-K filed on February 14, 2008)
3.3	Form of Common Stock Certificate of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 4 to the Registration Statement on the Form S-1 filed for Rockville Financial, Inc., as amended, initially filed on December 17, 2004 (File No. 333-121421))
10.1	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and William J. McGurk, effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4 to the Post Effective Amendment No. 1 to the Registration Statement on Form S-1 of Rockville Financial, Inc. filed on April 22, 2005)
10.1.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and William J. McGurk (incorporated herein by reference to Exhibit 10.1.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)

115

10.2	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Joseph F. Jeamel, Jr., effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.1 to the Post Effective Amendment No. 1 to the Registration Statement on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)
10.2.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.2.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.3	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Gregory A. White effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.2 to the Post Effective Amendment No. 1 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)
10.3.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Gregory A. White (incorporated herein by reference to Exhibit 10.3.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.4	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Charles J. DeSimone, Jr., effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.2 to the Post Effective Amendment No. 1 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)
10.4.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Charles J. DeSimone, Jr. (incorporated herein by reference to Exhibit 10.5.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.5	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Christopher E. Buchholz, effective June 7, 2006 (incorporated herein by reference to Exhibit 10.2 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on June 13, 2006)
10.6	Supplemental Savings and Retirement Plan of Rockville Bank as amended and restated effective December 31, 2007 (incorporated herein by reference to Exhibit 10.5 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.7	Rockville Bank Officer Incentive Compensation Plan (incorporated herein by reference to Exhibit 10.2.3 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2005 filed on March 31, 2006)
10.8	Rockville Bank Supplemental Executive Retirement Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.9 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on December 17, 2004)
10.8.1	First Amendment to the Supplemental Executive Retirement Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.7.1 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.9	Executive Split Dollar Life Insurance Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.11 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on December 17, 2004)
10.10	Rockville Bank Supplemental Executive Retirement Plan as amended and restated effective December 31, 2007 (incorporated herein by reference to Exhibit 10.9 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.11	Rockville Financial, Inc. 2006 Stock Incentive Award Plan (incorporated herein by reference to Appendix B in the Definitive Proxy Statement on Form 14A for Rockville Financial, Inc. filed on July 3, 2006)
14	Standards of Conduct Policy — Employees filed herewith.
21	Subsidiaries of Rockville Financial, Inc. and Rockville Bank filed herewith.

116

23	Consent of Independent Registered Public Accounting Firm filed herewith.
31.1	Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer filed herewith.
31.2	Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer filed herewith.
32.0	Section 1350 Certification of the Chief Executive Officer and Chief Financial Officer attached hereto.

117

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Rockville Financial, Inc.
By:	/s/ William J. McGurk
	William J. McGurk
	President, Chief Executive Officer
	and Director
and
By:	/s/ Gregory A. White
	Gregory A. White
	Senior Vice President, Chief
	Financial Officer and Treasurer

Date: March 17, 2008

118

Pursuant to the requirements of the Securities Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signatures	Title	Date
/s/ William J. McGurk	President, Chief Executive Officer and Director	March 17, 2008
William J. McGurk	(Principal Executive Officer)
/s/ Gregory A. White	Senior Vice President, Chief Financial Officer	March 17, 2008
Gregory A. White	and Treasurer (Principal Financial and Accounting Officer)
/s/ Michael A. Bars Michael A. Bars	Vice Chairman	March 17, 2008
/s/ C. Perry Chilberg C. Perry Chilberg	Director	March 17, 2008
	Director
David A. Engelson
/s/ Pamela J. Guenard Pamela J. Guenard	Director	March 17, 2008
/s/ Joseph F. Jeamel, Jr. Joseph F. Jeamel, Jr.	Executive Vice President and Director	March 17, 2008
/s/ Raymond H. Lefurge, Jr. Raymond H. Lefurge, Jr.	Chairman	March 17, 2008
/s/ Stuart E. Magdefrau Stuart E. Magdefrau	Director	March 17, 2008
/s/ Thomas S. Mason Thomas S. Mason	Director	March 17, 2008
/s/ Peter F. Olson Peter F. Olson	Director	March 17, 2008

119

Signatures	Title	Date
/s/ Rosemarie Novello Papa Rosemarie Novello Papa	Director	March 17, 2008
/s/ Richard M. Tkacz Richard M. Tkacz	Director	March 17, 2008

120

EXHIBIT INDEX

Exhibit
Number	Description
3.1	Certificate of Incorporation of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.1 to the Registration Statement on the Form S-1 filed for Rockville Financial Inc., as amended, initially filed on December 17, 2004 (File No. 333-121421))
3.2	Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Quarterly Report on Form 10-Q filed for Rockville Financial, Inc. on May 13, 2005)
3.2.1	Amendment dated December 12, 2007 to the Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Current Report on the Company’s Form 8-K filed on December 12, 2007)
3.2.2	Amendment and restatement dated February 13, 2008 to the Bylaws of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 3.2 to the Current Report on the Company’s Form 8-K filed on February 14, 2008)
3.3	Form of Common Stock Certificate of Rockville Financial, Inc. (incorporated herein by reference to Exhibit 4 to the Registration Statement on the Form S-1 filed for Rockville Financial, Inc., as amended, initially filed on December 17, 2004 (File No. 333-121421))
10.1	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and William J. McGurk, effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4 to the Post Effective Amendment No. 1 to the Registration Statement on Form S-1 of Rockville Financial, Inc. filed on April 22, 2005)
10.1.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and William J. McGurk (incorporated herein by reference to Exhibit 10.1.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.2	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Joseph F. Jeamel, Jr., effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.1 to the Post Effective Amendment No. 1 to the Registration Statement on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)
10.2.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.2.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.3	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Gregory A. White effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.2 to the Post Effective Amendment No. 1 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)

1

Exhibit
Number	Description
10.3.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Gregory A. White (incorporated herein by reference to Exhibit 10.3.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.4	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Charles J. DeSimone, Jr., effective May 20, 2005 (incorporated herein by reference to Exhibit 10.4.2 to the Post Effective Amendment No. 1 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on April 22, 2005)
10.4.1	Amendment dated December 22, 2006 to the Employment Agreement dated as of May 20, 2005 between Rockville Financial, Inc., Rockville Bank and Charles J. DeSimone, Jr. (incorporated herein by reference to Exhibit 10.5.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 filed on March 16, 2007)
10.5	Employment Agreement by and among Rockville Financial, Inc., Rockville Bank and Christopher E. Buchholz, effective June 7, 2006 (incorporated herein by reference to Exhibit 10.2 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on June 13, 2006)
10.6	Supplemental Savings and Retirement Plan of Rockville Bank as amended and restated effective December 31, 2007 (incorporated herein by reference to Exhibit 10.5 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.7	Rockville Bank Officer Incentive Compensation Plan (incorporated herein by reference to Exhibit 10.2.3 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2005 filed on March 31, 2006)
10.8	Rockville Bank Supplemental Executive Retirement Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.9 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on December 17, 2004)
10.8.1	First Amendment to the Supplemental Executive Retirement Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.7.1 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.9	Executive Split Dollar Life Insurance Agreement for Joseph F. Jeamel, Jr. (incorporated herein by reference to Exhibit 10.11 to the Registration Statement filed on Form S-1 filed for Rockville Financial, Inc. filed on December 17, 2004)
10.10	Rockville Bank Supplemental Executive Retirement Plan as amended and restated effective December 31, 2007 (incorporated herein by reference to Exhibit 10.9 to the Current Report on Form 8-K filed for Rockville Financial, Inc. filed on December 18, 2007)
10.11	Rockville Financial, Inc. 2006 Stock Incentive Award Plan (incorporated herein by reference to Appendix B in the Definitive Proxy Statement on Form 14A for Rockville Financial, Inc. filed on July 3, 2006)
14	Standards of Conduct Policy — Employees filed herewith.
21	Subsidiaries of Rockville Financial, Inc. and Rockville Bank filed herewith.
23	Consent of Independent Registered Public Accounting Firm filed herewith.

2

Exhibit
Number	Description
31.1	Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer filed herewith.
31.2	Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer filed herewith.
32.0	Section 1350 Certification of the Chief Executive Officer and Chief Financial Officer attached hereto.

3

EX-14

EXHIBIT 14

ROCKVILLE FINANCIAL INC.
ROCKVILLE BANK
STANDARDS OF CONDUCT POLICY — EMPLOYEES

January 2008

I. INTRODUCTION

The continued success of Rockville Financial, Inc., Rockville Bank and its subsidiaries (hereinafter collectively referred to as the “Bank”) depends in large part on the confidence and trust the public places in the Bank. Our Employees play a key role in helping preserve public trust by making sure that their behavior will serve to enhance, not diminish, that trust. We expect each Employee to monitor his/her personal conduct so as to ensure that the lawful interests of the Bank are placed above the Employee’s personal interests.

The purpose of this Standards of Conduct Policy-Employees (“Policy”) is to provide general guidance to our Employees on acceptable conduct in a number of areas, including conflicts of interest, outside activities and employment, political activities, the acceptance of gifts, and the treatment of confidential information. This Policy applies to all Employees of the Bank, including Employees who are out on approved leave of absence.

This Policy is not comprehensive. It provides guidance for carrying out your responsibilities on behalf of the Bank and observing the highest standards of ethical conduct. This Policy does not address every conceivable situation that may arise, and you are responsible for exercising sound judgment, applying ethical principles and raising questions when in doubt.

For purposes of this Policy, “Employee” means all current officers and full-time and part-time employees of the Bank, and “Immediate Family” means a parent, spouse, child, brother or sister of an Employee.

II. CONFLICTS OF INTEREST

A conflict of interest may arise when an Employee or an Employee’s Immediate Family member has a financial or other interest in any company doing business with the Bank. Each Employee must manage his/her personal and business affairs so as to avoid situations that might lead to a conflict between self-interest and duty to the Bank, its Employees, and its customers. An Employee who discovers an actual or potential conflict of interest must disclose it immediately to his/her supervisor or to a member of senior management.

Employees may not process transactions or adjustments to deposit, loan or other accounts in which they or a member of their Immediate Family has a personal financial interest.

1

Customer relationships between the Bank and an Employee or members of the Employee’s Immediate Family are not considered to be conflict of interest activities unless favoritism or unauthorized conduct is present.

III. INSIDER TRADING

Investments are an area in which a conflict of interest can very easily develop. As an Employee, you may, from time to time, have access to material, nonpublic information concerning the Bank, its customers or suppliers, or other companies. Under the Bank’s Insider Trading Policy, an Employee may not purchase or sell securities of the Bank or any other company when the Employee is aware of any material nonpublic information about that company, no matter how the Employee learned of the information. This prohibition extends to “tipping” or otherwise providing material, non-public information to others who might make an investment decision on the basis of this information.

For purposes of this section, Employees should consider information “material” if a reasonable investor would consider it important in deciding whether to buy, sell or hold a company’s securities (in other words, if the information is reasonably likely to have an effect on the price of the securities, whether such effect is positive or negative). Employees should consider information “nonpublic” if it is not generally available to the public or investment community.

IV. OUTSIDE ACTIVITIES AND EMPLOYMENT

     A. Outside Financial Interests/Activities/Employment

     Employees may not have an outside financial interest or activity (employment, consulting or volunteer) that will:

1)	materially encroach on the time or attention which should be devoted to banking duties;
2)	adversely affect the quality of work performed;
3)	compete with the Bank’s activities;
4)	involve any use of the Bank’s equipment, supplies or facilities (except as approved by the President or, in the case of such interest or activity by the president, approved by the Chairman;
5)	infer sponsorship or support by the Bank (except as approved by the President, or, in the case of such interest or activity by the president, approved by the Chairman; or
6)	potentially have an adverse affect on the good name of the Bank.

2

     B. Outside Officer/Directorships

Before an Employee accepts a position as officer or director of a business, corporation, or a partnership in a for profit or not for profit organization, he/she must inform the President and obtain his permission or, in the case of the President, inform and obtain the permission of the Chairman.

     C. Fees for Speaking or Writing Engagements

Employees are encouraged to make business speeches and write articles that will reflect favorably on them and the Bank. Permission for such engagements during normal banking hours should be obtained by the Employee ahead of time from the Employee’s supervisor or, in the case of the President, from the Chairman. Written materials should be submitted for prior review by the Employee’s supervisor or, in the case of the President, by the Chairman.

If such written articles and speeches are Bank-related, no fee should be accepted. If not Bank-related, a written article or speech shall be considered as outside employment and must, therefore, meet the requirements listed in the Outside Financial Interests/Activities/Employment section of this Policy.

V. POLITICAL ACTIVITIES

Employees are encouraged to keep themselves well informed concerning political issues and candidates, and to take an active interest in all such matters. In all cases, Employees participating in political activities do so as individuals and not as representatives of the Bank. To avoid any interpretation of Bank sponsorship or endorsement, an Employee should not use Bank stationery in mailed material or fund collections, nor should the Bank be identified in any advertisement or literature. Any Employee who wishes to run for an elective political office or to accept an appointment to a state or local government office should discuss the matter in advance with the Bank President or, in the case of the President, with the Chairman, in order to make certain that the duties of the office and the time away from the job will not conflict with the Bank’s expectations relative to the Employee’s performance.

It is illegal for an individual representing the Bank to make a gift, in cash or in kind, of the Bank’s resources to any public office holder or person running for office.

Employees may not make donations of Bank funds or services to elected officials or candidates for office for the purpose of financing their election or running their political offices.

Nothing in this Policy shall in any way interfere with, or preclude, an individual from donating funds within legal bounds to a political party or candidate. However, such donations shall not be reimbursable in any manner by the Bank.

3

VI. GIFTS AND FEES FROM CUSTOMERS AND SUPPLIERS

The acceptance of gifts from customers or suppliers of the Bank may give rise to serious questions of business ethics and, at certain levels, is illegal. The following activities by Employees are, therefore, prohibited: (a) soliciting for themselves or a third party (other than the Bank itself) anything of value from anyone in return for any business, service or confidential information of the Bank; and (b) accepting anything of value (other than bona fide salary, wages and fees from the Bank) from anyone in connection with the business of the Bank, either before or after a transaction is discussed or consummated. This applies with respect to Bank customers and suppliers of products or services to the Bank, such as attorneys, real estate agents and insurance agents. No gifts of cash in any amount are acceptable. Gifts to Employees or members of their Immediate Family of securities, real property, or legacies under wills or trust instruments of customers must be disclosed to the President or in the case of any such gift to the President, the President shall make such disclosure to the Chairman as soon as practicable.

The Bank realizes, however, and the law allows that a “reasonable” standard of conduct permits an Employee to receive the normal amenities that facilitate the discussion of bona fide Bank business, such as business meals, entertainment activities, or special occasion gifts, but does not allow the receipt of benefits that serve no demonstrable business purpose. Acceptance is permissible where it is based on family or personal relationships existing independent of Bank business, where the benefit is available to the general public under the same conditions on which it is available to the Employee, or where the benefit would be paid by the Bank as a reasonable business expense if not paid for by another party.

Other circumstances where the acceptance of amenities by an Employee may be permissible include: (a) Acceptance of loans from other banks or financial institutions on customary terms to finance proper and usual activities of Employees, such as home mortgage loans, except where prohibited by law; (b) Acceptance of advertising or promotional material of reasonable value, such as pens, pencils, note pads, key chains, calendars and similar items; (c) Acceptance of discounts or rebates on merchandise or services that do not exceed those available to other customers; or (d) Acceptance of civic, charitable, educational, or religious organization awards for recognition of service and accomplishment.

Any gift of tangible goods of more than $100.00 in value must be reported to and approved by the President or, in the case of any such gift to the President, reported to and approved by the Chairman. If acceptance of the gift is not approved in writing, the gift must be returned or gifted to a charity of the Bank’s choice with a letter explaining Bank policy, with a copy filed with the Bank’s Senior Vice President of Human Resources. No specific dollar limit is established with respect to gifts that are intangible in nature, such as meals, entertainment, accommodations, travel arrangements, and the like. Employees should use discretion in accepting such intangible gifts, which must be of reasonable value and provide an opportunity for facilitating bona fide business discussions or relationships. Any situation raising questions as to whether it is appropriate to accept an intangible gift should be discussed in advance with the Employee’s supervisor.

4

VII. BORROWING FROM CUSTOMERS

Employees may not borrow from customers or suppliers of the Bank, other than recognized lending institutions.

VIII. CONFIDENTIAL INFORMATION

It is extremely important to the Bank that our Employees keep confidential certain information that they have access to in the course of their employment with the Bank, both during the time they are Employees and afterwards. Employees must comply with the following rules:

1.	Confidential information of the Bank, its customers and suppliers acquired by an Employee through his/her employment with the Bank is to be used solely for Bank purposes. Such information may not be communicated to persons outside the Bank, or even to others in the Bank who do not need to know such information to discharge their official duties.
2.	The discussion of confidential Employee information obtained by another Employee in the performance of Bank related activities is improper, except as it relates to the performance of Bank duties.
3.	Financial information regarding the Bank shall not be released unless it has been published in reports to the public or otherwise made generally available to the public.
4.	An Employee may be served with process from a court that requires the Employee to disclose confidential information concerning the Bank, its customers or suppliers, or another Employee. If this occurs, the Employee must immediately notify his/her supervisor, who shall arrange to seek the advice of legal counsel through the Bank and advise the Employee as to what action to take.
5.	Any questions regarding whether particular information is confidential or the disclosure of confidential information should be reviewed with the Employee’s supervisor or the Bank’s Vice President, Compliance and Security Officer.
6.	Employees who use the Bank’s computers and facsimile machines are responsible for adhering to all policies, standards, and procedures to ensure that all data and business information are secure.
7.	The Bank’s E-Mail system and Internet access are business property and are not to be used in a manner that violates this Policy. The Bank reserves the right to enter, search and monitor the E-Mail or computer files of any Employee, without advance notice, for business purposes, including, without limitation, to investigate theft, misappropriation of funds, disclosure of confidential business or proprietary information, personal abuse of the system, or for monitoring work flow or productivity.
8.	The privacy and confidentiality of customer information is of critical importance to the Bank. Significant restrictions are placed on the Bank’s use of customer information by the Gramm-Leach-Bliley Act. Employees must adhere to the privacy policy of the Bank as it may exist from time to time.

5

IX. PROTECTION AND PROPER USE OF BANK ASSETS

Employees should protect the Bank’s assets and ensure that they are used efficiently for legitimate business purposes. Theft, carelessness, and waste have a direct impact on the Bank’s profitability.

X. PUBLIC COMPANY DISCLOSURES

As a public company, it is of critical importance to ensure that all public disclosures are complete, timely and accurate and that they are provided in a manner that is fair and understandable. Employees are expected to take this responsibility seriously and use their best efforts to ensure that information that is compiled or maintained is accurate and complete, and that the Bank’s internal and financial control processes are complied with.

XI. ACCOUNTING COMPLAINTS (“WHISTLEBLOWER POLICY”)

Introduction

It is the policy of the Bank to comply with and require its employees to comply with appropriate accounting and internal accounting controls and maintain effective auditing. Every employee of the Bank has the responsibility to assist in meeting these legal and regulatory requirements.

The Bank’s internal operating controls are intended to prevent, deter and remedy any violation of the applicable laws and regulations that relate to accounting and auditing controls and procedures. The Bank has a responsibility to investigate and report to appropriate governmental authorities, as required, any violations of applicable legal and regulatory requirements relating to accounting and auditing controls and procedures and the actions taken by the Bank to remedy such violations.

This Whistleblower Policy governs the process through which the Audit Committee of the Bank’s Board of Directors can be notified of complaints regarding accounting, internal accounting controls or auditing matters. In addition, this Whistleblower Policy establishes a mechanism for responding to, and keeping records of, any such complaints.

6

Inappropriate Action or Behavior

The following are examples of actions or behavior that should be reported:

o Fraud or deliberate error in the preparation, evaluation, review or audit of any financial statement or accounting records of the Bank.

o Deviation from full and fair reporting of the Bank’s financial condition.

o Stealing or misappropriation of the Bank or its customers’ funds or assets.

o Deficiencies in or non-compliance with the Bank’s internal accounting controls.

o Misrepresentations or false statements.

o Violation of Bank policy, regulation or law.

Reporting Responsibility and Procedures

Employees who become aware of any act or behavior described above have the right and responsibility to report such incidents to one or more of the following:

o Senior Vice President of Human Resources*
Richard J. Trachimowicz
1645 Ellington Road, South Windsor, CT 06074
Telephone number: (860) 291-3618
email address: rtrachimowicz@rockvillebank.com

o Chairman of Audit Committee of the Board of Directors*
Thomas Mason
183 Reservoir Road, Vernon, CT 06066
Home Telephone Number: (860) 875-0527

If the Chairman of the Audit Committee of the Board of Directors is unavailable:

o Vice Chairman of the Audit Committee of the Board of Directors*
Stuart Magdefrau
7 Keynote Drive, Vernon, CT 06066
Telephone Number: (860) 490-6618

*If the issue involves the Senior Vice President listed above, you must bring the matter directly to the attention of the Chairman of the Audit Committee, or in his absence, the Vice Chairman of the Audit Committee.

The Chairman of the Audit Committee will be notified of all such complaints by any of the other individuals receiving such reports. A copy of any written complaint will be forwarded to the Chairman of the Audit Committee.

Employees may make such reports on an anonymous basis if they so choose.

7

The complaint should assure a clear understanding of the issues raised. The complaint should be factual rather than speculative or conclusory, and should contain as much specific information as possible to allow for proper assessment. The complaint describing an alleged violation or concern should be candid and set forth all of the information regarding the allegation or concern. In addition, all complaints must contain sufficient corroborating information to support the commencement of an investigation. An investigation may not be commenced if a complaint contains only unspecified or broad allegations of wrongdoing without appropriate informational support.

Confidentiality

All reports made under these procedures will be handled with the maximum degree of confidentiality, and information from the report will be shared only to the extent necessary to conduct a complete and fair investigation.

Non-retaliation

The reporting of such action or behavior that an employee reasonably believes is inappropriate is an important component of our business ethics. Employees making such reports will be free from any retribution, retaliation or adverse effect in their employment. The Bank does not tolerate retaliation; this is the Bank’s promise in return for our employees’ making such reports.

Any employee who discourages or prevents other employees from making such reports or seeking the help or assistance they need will be subject to disciplinary action, up to and including termination.

Investigation and Resolution of Complaints

All complaints will receive immediate attention and, if appropriate, an investigation will commence as soon as practical based on the risk assessment and exposure. As appropriate, resources from the Internal Audit, Human Resources, Security or any other necessary departments will be included to fully investigate the complaint. If necessary, legal counsel and/or the Bank’s independent auditing firm will be involved in any investigation.

Where possible and appropriate, the employee filing the complaint will be contacted upon the completion of the investigation and informed of the resolution.

Reporting

On at least a quarterly basis, the Chairman of the Audit Committee will report to the Audit Committee the receipt of any such complaints and the current status of the investigation and disposition at the conclusion of the investigation.

8

Corrective Action

The Audit Committee, with the input of management, if requested, will determine the validity of a complaint and any corrective action, as appropriate. It is the responsibility of the Audit Committee to inform Bank management of any identified noncompliance with legal and regulatory requirements and to assure that management takes corrective action including, where appropriate, reporting any violation to the relevant federal or state regulatory authorities. Directors, officers and employees who are found to have violated any laws, governmental regulations or Bank policies will face appropriate, case-specified disciplinary action, which may include demotion or discharge.

Retention of Complaints and Documents

All complaints regarding accounting, internal accounting controls or auditing matters will remain confidential to the extent practicable. In addition, all written statements, along with the results of any investigations relating thereto, shall be retained by the Bank for the Audit Committee for a minimum of six years.

It may be illegal and against the Bank’s policy to destroy any audit records that may be subject to or related to an investigation by the Bank or any federal, state or regulatory body.

Employee Communication

The “Whistleblower Policy” will be communicated to all employees annually, will be posted on the Bank’s L: drive, incorporated into new employee orientation programs, Standards of Conduct training programs and the Employee Handbook. The Human Resources Department will be responsible for such communication.

XII. SENIOR FINANCIAL OFFICER STANDARDS OF CONDUCT

Rockville Financial, Inc, (hereinafter referred to as the “Company”), is committed to the highest standards of professional and ethical conduct. The purpose of this Standards of Conduct Policy- Senior Financial Officers (“Policy”) is to promote honest and ethical behavior, proper disclosure of financial information in the Company’s periodic reports, and compliance with applicable laws, rules and regulations by the Company’s senior officers who have financial responsibility. This Policy applies to the Chief Executive Officer, the Chief Financial Officer and the Chief Accounting Officer (“Senior Financial Officers”) of the Company and is intended to supplement the Standards of Conduct Policy — Employees (“Employee Policy”) which is applicable to all employees generally.

Conduct

In performing his or her duties, each Senior Financial Officer will:

9

1.	Engage in and promote honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;
2.	Avoid conflicts of interest and disclose any material transaction or relationship that reasonably could be expected to give rise to such a conflict, as required by the Employee Policy;
3.	Take all reasonable measures to protect the confidentiality of material non-public information about the Company and its affiliates and their customers obtained or created in connection with the activities of the Senior Financial Officers, and prevent the unauthorized disclosure of such information unless required by applicable law or regulation, or legal or regulatory process;
4.	Promote full, fair, accurate, timely, and understandable disclosure in reports and documents that the Company and Rockville Bank file with, or submit to, the Securities and Exchange Commission, their federal and state bank regulatory agencies, and in other public communications;
5.	Comply and take all reasonable steps to cause others to comply with applicable laws and governmental rules and regulations; and
6.	Promptly report violation of this Policy through the Company’s Whistleblower Policy described in the Standards of Conduct Policy-Employees.

Senior Financial Officers are prohibited from directly or indirectly taking any action to coerce, manipulate, mislead or fraudulently influence the independent public auditors of the Company or its affiliates for the purpose of rendering the Company’s or its affiliates’ financial statements misleading.

Amendments and Waivers of the Policy

This Policy shall be publicly available and may be amended or modified only by the Board of Directors.

Waivers of the provisions of this Policy are subject to special rules and may be made only with the approval of the Board of Directors. Any such waiver will be publicly disclosed in accordance with applicable law, regulations and NASDAQ listing requirements.

Compliance and Accountability

Senior Financial Officers will be held accountable for adherence to this Policy. The Audit Committee will assess compliance with this Policy, report material violations to the Board of Directors and make recommendations to the Board as to the appropriate action.

Each Senior Financial Officer is required to complete an Annual Statement of Acknowledgement regarding the Policy. This statement will be filed with the Corporate Secretary. Any questions regarding this Policy may be discussed with the Chairman of the Audit Committee.

10

XIII. REPORTING OF ILLEGAL OR UNETHICAL BEHAVIOR

Violations, or suspected violations of this Policy should be reported to the Senior Vice President of Human Resources (unless the subject matter involves such Senior Vice President, in which case the report should be made directly to the Chairman of the Audit Committee) who will conduct a confidential investigation and report her findings to the Audit Committee. Disciplinary action will be taken, where appropriate.

The Bank will not permit retaliation of any kind by or on behalf of the Bank and its employees, officers and directors against good faith reports or complaints of violations of this Policy or other illegal or unethical conduct.

XIV. AMENDMENTS AND WAIVERS OF THE POLICY

This Policy shall be publicly available and may be amended or modified by the Board of Directors and, with respect to the “Whistleblower Policy”, only by the Audit Committee.

Waivers of the provisions of this Policy for employees below the Executive Vice President level may be made only with the written approval of both the President and Senior Vice President of Human Resources and will be reported to the Audit Committee.

Waivers involving executive officers and senior financial officers are subject to special rules and may be made only with the approval of the Board of Directors. Any such waiver will be publicly disclosed in accordance with applicable law, regulations and NASDAQ listing requirements.

XV. EMPLOYMENT DISCLAIMER

THIS POLICY DOES NOT AND IS NOT INTENDED TO CREATE EITHER AN EXPRESS OR IMPLIED CONTRACT OF EMPLOYMENT OR WARRANTY OF BENEFITS BETWEEN THE BANK AND ANY OR ALL OF ITS EMPLOYEES. EMPLOYMENT WITH THE BANK IS ON AT “AT WILL” BASIS. THIS MEANS THAT EACH EMPLOYEE’S EMPLOYMENT MAY BE TERMINATED WITH OR WITHOUT CAUSE, AND WITH OR WITHOUT NOTICE, AT ANY TIME, AT THE OPTION OF EITHER THE EMPLOYEE OR THE BANK.

XVI. CONCLUSION

Each Employee is expected to read and understand the contents of this Policy and to review it regularly in order to be alert to situations that could create a violation or a conflict of interest. Each Employee is expected to comply with this Policy in its present form and as it may be revised in the future. Any questions regarding this Policy may be discussed with the Senior Vice President of Human Resources. Disclosures of exceptions to the Policy to Senior

11

Management should be recorded in writing and placed on file. Employees are also expected to become familiar and comply with other policies of the Bank as they are adopted from time to time, whether referenced in this Policy or not.

Each Employee is required to complete a Statement of Acknowledgement regarding this Policy, and may be required from time to time in the future to complete a new Statement of Acknowledgement. The Statement(s) of Acknowledgement will be filed in each Employee’s personnel file.

Violation of this Policy may result in discipline, including but not limited to, a written warning, demotion or salary reduction, suspension with or without pay or dismissal for cause, depending on the seriousness of the violation.

12

ROCKVILLE FINANCIAL, INC.
ROCKVILLE BANK
STANDARDS OF CONDUCT POLICY — EMPLOYEES

STATEMENT OF ACKNOWLEDGEMENT

I,                                         , AN EMPLOYEE OF ROCKVILLE BANK AND/OR ITS PARENT, ROCKVILLE FINANCIAL, INC. OR SUBSIDIARIES, HAVE REVIEWED AND UNDERSTAND THE STANDARDS OF CONDUCT POLICY — EMPLOYEES (INCLUDING THE EMPLOYMENT DISCLAIMER DESCRIBED IN SECTION XIV.) AND HAVE COMPLIED, AND UNDERSTAND THAT I AM EXPECTED TO COMPLY WITH IT IN THE FUTURE.

DATE	SIGNATURE
	NAME, PLEASE PRINT

13

ROCKVILLE FINANCIAL, INC.
STANDARDS OF CONDUCT POLICY — SENIOR FINANCIAL
OFFICERS

STATEMENT OF ACKNOWLEDGEMENT

I,                                         , A SENIOR FINANCIAL OFFICER OF ROCKVILLE FINANCIAL, INC., HAVE REVIEWED AND UNDERSTAND THE STANDARDS OF CONDUCT POLICY-SENIOR FINANCIAL OFFICERS (INCLUDING THE EMPLOYMENT DISCLAIMER DESCRIBED IN SECTION V.) AND HAVE COMPLIED, AND UNDERSTAND THAT I AM EXPECTED TO COMPLY WITH IT IN THE FUTURE.

DATE	SIGNATURE
	NAME, PLEASE PRINT

14

EX-21

EXHIBIT 21

SUBSIDIARIES OF ROCKVILLE FINANCIAL, INC. AND ROCKVILLE BANK

Subsidiary of Rockville Financial, Inc.:
Rockville Bank

Subsidiaries of Rockville Bank:
SBR Mortgage Company
SBR Investment Corp.
Rockville Financial Services, Inc.

EX-23

EXHIBIT 23

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in Registration Statement No. 333-126587 on Form S-8 of our reports (which reports express an unqualified opinion and include an explanatory paragraph relating to the adoption of Statement of Financial Accounting Standards No. 158, “Employer’s Accounting for Defined Benefit Pension and Other Postretirement Plans,” effective December 31, 2006 and Statement of Financial Accounting Standards No. 123(R), “Share Based Payment”, effective January 1, 2006) dated March 17, 2008, relating to the financial statements and financial statement schedules of Rockville Financial, Inc., and the effectiveness of Rockville Financial Inc.’s internal control over financial reporting, appearing in this Annual Report on Form 10-K of Rockville Financial, Inc. for the year ended December 31, 2007.

/s/ DELOITTE & TOUCHE LLP

Hartford, Connecticut
March 17, 2008

EX-31.1

EXHIBIT 31.1

Certification

I, William J. McGurk, certify that:

1.	I have reviewed this Annual Report on Form 10-K of Rockville Financial, Inc.;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report, based on such evaluation; and
(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

March 17, 2008	/s/ William J. McGurk
	William J. McGurk
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

Certification

I, Gregory A. White, certify that:

1.	I have reviewed this Annual Report on Form 10-K of Rockville Financial, Inc.;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report, based on such evaluation; and
(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

March 17, 2008	/s/ Gregory A. White
	Gregory A. White
	SVP, Chief Financial Officer and Treasurer

EX-32.0

EXHIBIT 32

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADDED BY
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Rockville Financial, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2007, as filed with the Securities and Exchange Commission (the “Report”), I hereby certify pursuant to 18 U.S.C. Section 1350, as added by Section 906 of the Sarbanes-Oxley Act of 2002, that:

1.	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2.	The information contained in this Report fairly presents, in all material respects, the consolidated financial condition and results of the Company as of and for the period covered by this Report.

By:	/s/ William J. McGurk
	William J. McGurk
	President and Chief Executive Officer March 17, 2008
By:	/s/ Gregory A. White
	Gregory A. White
	SVP, Chief Financial Officer and Treasurer March 17, 2008

The forgoing certification is being furnished solely pursuant to 12 U.S.C. Section 1350 and is not being filed as part of the Report or as a separate disclosure document.

Note: A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to Rockville Financial, Inc. and will be retained by Rockville Financial, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.