10-Q

UNITED STATES

 SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

_____________________________

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

       EXCHANGE ACT OF 1934

       For the quarterly period ended March 31, 2012

OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

       EXCHANGE ACT OF 1934

     For the transition period from _______ to _______

Commission File Number: 000-23601

PATHFINDER BANCORP, INC.

(Exact Name of Company as Specified in its Charter)

FEDERAL	16-1540137
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification Number)

214 West First Street, Oswego, NY 13126

(Address of Principal Executive Office) (Zip Code)

(315) 343-0057

(Issuer's Telephone Number including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES T        NO *                                

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

                        YES T        NO *

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer*                                               Accelerated filer*                                                    Non-accelerated filer*                               Smaller reporting company  T

                                                                                                                                                (Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).   YES *    NO T

As of May 10, 2012, there were 2,979,969 shares issued and 2,617,682 shares outstanding of the Registrant’s Common Stock.

PATHFINDER BANCORP, INC.

INDEX

PART I - FINANCIAL INFORMATION		PAGE NO.
Item 1.	Consolidated Financial Statements (Unaudited)
	Consolidated Statements of Condition	3
	Consolidated Statements of Income	4
	Consolidated Statements of Comprehensive Income	5
	Consolidated Statements of Changes in Shareholders' Equity	6
	Consolidated Statements of Cash Flows	7
	Notes to Consolidated Financial Statements	8
Item 2.	Management's Discussion and Analysis of Financial Condition	28
	and Results of Operations
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	37
Item 4.	Controls and Procedures	37
PART II - OTHER INFORMATION		38
Item 1.	Legal proceedings
Item 1A.	Risk Factors
Item 2.	Unregistered sales of equity securities and use of proceeds
Item 3.	Defaults upon senior securities
Item 4.	Mine Safety Disclosures
Item 5.	Other information
Item 6.	Exhibits
SIGNATURES		39
EXHIBITS		40

PART I FINANCIAL INFORMATION

Item 1 – Consolidated Financial Statements

Pathfinder Bancorp, Inc.

Consolidated Statements of Condition

(Unaudited)

	March 31,			December 31,
(In thousands, except share data)	2012			2011
ASSETS:
Cash and due from banks	$	8,456		$	7,093
Interest earning deposits		662			3,125
Total cash and cash equivalents		9,118			10,218
Interest earning time deposits		2,000			2,000
Investment securities, at fair value		127,512			100,395
Federal Home Loan Bank stock, at cost		1,399			1,528
Loans		304,004			304,750
Less: Allowance for loan losses		4,112			3,980
Loans receivable, net		299,892			300,770
Premises and equipment, net		10,541			10,697
Accrued interest receivable		1,969			1,685
Foreclosed real estate		556			536
Goodwill		3,840			3,840
Bank owned life insurance		8,032			7,939
Other assets		3,271			3,372
Total assets	$	468,130		$	442,980
LIABILITIES AND SHAREHOLDERS' EQUITY:
Deposits:
Interest-bearing	$	354,716		$	328,976
Noninterest-bearing		40,549			37,153
Total deposits		395,265			366,129
Long-term borrowings		25,046			26,074
Junior subordinated debentures		5,155			5,155
Accrued interest payable		149			145
Other liabilities		4,722			7,636
Total liabilities		430,337			405,139
Shareholders' equity:
Preferred stock - SBLF, par value $0.01 per share; $1,000 liquidation preference;
13,000 shares authorized; 13,000 shares issued and outstanding		13,000			13,000
Common stock, par value $0.01; authorized 10,000,000 shares;
2,979,969 and 2,617,682 shares issued and outstanding, respectively		30			30
Additional paid in capital		8,048			8,730
Retained earnings		25,103			24,618
Accumulated other comprehensive loss		(2,547	)		(2,664	)
Unearned ESOP		(1,007	)		(1,039	)
Treasury stock, at cost; 362,287		(4,834	)		(4,834	)
Total shareholders' equity		37,793			37,841
Total liabilities and shareholders' equity	$	468,130		$	442,980
The accompanying notes are an integral part of the consolidated financial statements.

- 3 -

Pathfinder Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

	For the three			For the three
	months ended			months ended
(In thousands, except per share data)	March 31, 2012			March 31, 2011
Interest and dividend income:
Loans, including fees	$	4,011		$	3,875
Debt securities:
Taxable		458			594
Tax-exempt		163			74
Dividends		33			42
Interest earning time deposits		7			-
Federal funds sold and interest earning deposits		1			1
Total interest income		4,673			4,586
Interest expense:
Interest on deposits		761			813
Interest on short-term borrowings		3			11
Interest on long-term borrowings		252			279
Total interest expense		1,016			1,103
Net interest income		3,657			3,483
Provision for loan losses		225			263
Net interest income after provision for loan losses		3,432			3,220
Noninterest income:
Service charges on deposit accounts		273			295
Earnings on bank owned life insurance		93			62
Loan servicing fees		41			42
Net gains on sales and redemptions of investment securities		112			27
Net (losses) gains on sales of loans and foreclosed real estate		(24	)		26
Debit card interchange fees		97			84
Other charges, commissions & fees		136			136
Total noninterest income		728			672
Noninterest expense:
Salaries and employee benefits		1,974			1,709
Building occupancy		383			363
Data processing		341			353
Professional and other services		153			126
Advertising		60			139
FDIC assessments		77			162
Audits and exams		56			60
Other expenses		411			371
Total noninterest expenses		3,455			3,283
Income before income taxes		705			609
Provision for income taxes		176			183
Net income		529			426
Preferred stock dividends and discount accretion		138			117
Net income available to common shareholders	$	391		$	309
Earnings per common share - basic	$	0.16		$	0.12
Earnings per common share - diluted	$	0.16		$	0.12
Dividends per common share	$	0.03		$	0.03
The accompanying notes are an integral part of the consolidated financial statements.

- 4 -

Pathfinder Bancorp, Inc.

Consolidated Statements of Comprehensive Income

(Unaudited)

	For the three			For the three
	months ended			months ended
(In thousands)	March 31, 2012			March 31, 2011
Change in accumulated unrealized plan loss for pension and other postretirement obligations	$	134		$	67
Unrealized holding (loss) gain on financial derivative:
Change in unrealized holding (loss) gain on financial derivative		(8	)		10
Reclassification adjustment for interest expense included in net income		14			15
Net unrealized gains on financial derivative		6			25
Unrealized holding gain on available-for-sale securities:
Unrealized holding gains arising during the period		167			482
Reclassification adjustment for net gains included in income		(112	)		(27	)
Net unrealized gains on securities available-for-sale		55			455
Other comprehensive income, before tax		195			547
Tax effect		(78	)		(219	)
Other comprehensive income, net of tax		117			328
Net Income		529			426
Comprehensive Income	$	646		$	754
Tax Effect Allocated to Each Component of Comprehensive Income
Unrealized gain on pension and other postretirement obligations	$	(53	)	$	(27	)
Unrealized gain on financial derivative instruments used in cash flow hedging relationships		(2	)		(10	)
Unrealized gain on available-for-sale securities arising during the period		(23	)		(182	)
Income tax expense related to other comprehensive income	$	(78	)	$	(219	)
	As of			As of
	March 31, 2012			December 31, 2011
Accumulated Other Comprehensive Loss By Component:
Unrealized loss and transition obligation for pension and other postretirement obligations	$	(5,895	)	$	(6,029	)
Tax effect		2,359			2,412
Net unrealized loss for pension and other postretirement obligations		(3,536	)		(3,617	)
Unrealized loss on financial derivative instruments used in cash flow hedging relationships		(194	)		(200	)
Tax effect		78			80
Net unrealized loss on financial derivative instruments used in cash flow hedging relationships		(116	)		(120	)
Unrealized gain on available-for-sale securities		1,844			1,789
Tax effect		(739	)		(716	)
Net unrealized gain on available-for-sale securities		1,105			1,073
Accumulated other comprehensive loss	$	(2,547	)	$	(2,664	)
The accompanying notes are an integral part of the consolidated financial statements.

- 5 -

Pathfinder Bancorp, Inc.

Consolidated Statements of Changes in Shareholders' Equity

Three Months Ended March 31, 2012 and March 31, 2011

(Unaudited)

											Accumulated
					Additional						Other Com-
	Preferred		Common		Paid in			Retained			prehensive			Unearned			Treasury
(In thousands, except share data)	Stock		Stock		Capital			Earnings			Loss			ESOP			Stock			Total
Balance, January 1, 2012	$	13,000	$	30	$	8,730		$	24,618		$	(2,664	)	$	(1,039	)	$	(4,834	)	$	37,841
Comprehensive income:
Net income									529												529
Other comprehensive income, net of tax:
Unrealized holding gains on securities
available for sale (net of $23 tax expense)												32									32
Unrealized holding gains on financial
derivative (net of $2 tax expense)												4									4
Retirement plan net losses
recognized in plan expenses
(net of $53 tax expenses)												81									81
Total comprehensive income																					646
Purchase of CPP Warrants from Treasury						(706	)		169												(537	)
Preferred stock dividends - SBLF									(138	)											(138	)
ESOP shares earned (3,602 shares)						1									32						33
Stock based compensation						23															23
Common stock dividends declared ($0.03 per share)									(75	)											(75	)
Balance, March 31, 2012	$	13,000	$	30	$	8,048		$	25,103		$	(2,547	)	$	(1,007	)	$	(4,834	)	$	37,793
Balance, January 1, 2011	$	6,225	$	30	$	8,615		$	24,163		$	(1,939	)	$	-		$	(6,502	)	$	30,592
Comprehensive income:
Net income									426												426
Other comprehensive income, net of tax:
Unrealized holding gains on securities
available for sale (net of $182 tax expense)												273									273
Unrealized holding gains on financial
derivative (net of $10 tax expense)												15									15
Retirement plan net losses and transition
obligation recognized in plan expenses
(net of $27 tax expense)												40									40
Total comprehensive income																					754
Preferred stock discount accretion - CPP		32							(32	)											-
Preferred stock dividends - CPP									(85	)											(85	)
Common stock dividends declared ($0.03 per share)									(74	)											(74	)
Balance, March 31, 2011	$	6,257	$	30	$	8,615		$	24,398		$	(1,611	)	$	-		$	(6,502	)	$	31,187

- 6 -

 

Pathfinder Bancorp, Inc.

Consolidated Statements of Cash Flows

 (Unaudited)

	For the three
	months ended
(In thousands)	March 31, 2012			March 31, 2011
OPERATING ACTIVITIES
Net income	$	529		$	426
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Provision for loan losses		225			263
Proceeds from sales of loans		41			-
Originations of loans held-for-sale		(40	)		-
Realized losses (gains) on sales and redemptions of:
Real estate acquired through foreclosure		25			(26	)
Loans		(1	)		-
Available-for-sale investment securities		(112	)		(27	)
Depreciation		199			161
Amortization of mortgage servicing rights		4			7
Amortization of deferred loan costs		51			51
Earnings on bank owned life insurance		(93	)		(62	)
Net amortization of premiums and discounts on investment securities		285			105
Stock based compensation and ESOP expense		56			-
Increase in accrued interest receivable		(284	)		(42	)
Pension plan contribution		(2,600	)		-
Net change in other assets and liabilities		(129	)		(759	)
Net cash (used in) provided by operating activities		(1,844	)		97
INVESTING ACTIVITIES
Purchase of investment securities available-for-sale		(37,225	)		(12,110	)
Net proceeds from redemptions of  Federal Home Loan Bank stock		129			356
Proceeds from maturities and principal reductions of
investment securities available-for-sale		4,937			7,548
Proceeds from sales and redemptions of:
Available-for-sale investment securities		5,052			996
Real estate acquired through foreclosure		46			239
Net decrease (increase) in loans		494			(1,940	)
Purchase of premises and equipment		(43	)		(935	)
Net cash used in investing activities		(26,610	)		(5,846	)
FINANCING ACTIVITIES
Net increase in demand deposits, NOW accounts, savings accounts,
money management deposit accounts, MMDA accounts and escrow deposits		18,341			11,483
Net increase in time deposits and brokered deposits		10,795			2,774
Net repayments of short-term borrowings		-			(9,000	)
Payments on long-term borrowings		(1,028	)		(1,000	)
Purchase of CPP warrants from the US Treasury		(537	)		-
Cash dividends paid to preferred shareholder – SBLF and CPP		(142	)		(85	)
Cash dividends paid to common shareholders		(75	)		(74	)
Net cash provided by financing activities		27,354			4,098
Decrease in cash and cash equivalents		(1,100	)		(1,651	)
Cash and cash equivalents at beginning of period		10,218			13,763
Cash and cash equivalents at end of period	$	9,118		$	12,112
CASH PAID DURING THE PERIOD FOR:
Interest	$	1,012		$	1,086
Income taxes		-			1,006
NON-CASH INVESTING ACTIVITY
Transfer of loans to foreclosed real estate		108			456

The accompanying notes are an integral part of the consolidated financial statements.

- 7 -

Notes to Consolidated Financial Statements (Unaudited)

(1)  Basis of Presentation

The accompanying unaudited consolidated financial statements of Pathfinder Bancorp, Inc. and its wholly owned subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, the instructions for Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes necessary for a complete presentation of consolidated financial position, results of operations, and cash flows in conformity with generally accepted accounting principles.  In the opinion of management, all adjustments, consisting of normal recurring accruals, considered necessary for a fair presentation, have been included.  Certain amounts in the 2011 consolidated financial statements may have been reclassified to conform to the current period presentation.  These reclassifications had no effect on net income as previously reported.

The following material under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations" is written with the presumption that the users of the interim financial statements have read, or have access to, the Company's latest audited financial statements and notes thereto, together with Management's Discussion and Analysis of Financial Condition and Results of Operations as of December 31, 2011 and 2010 and for the two years then ended.  Therefore, only material changes in financial condition and results of operations are discussed in the remainder of Part 1.

Operating results for the three months ended March 31, 2012, are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.

(2)  New Accounting Pronouncements

In December 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2011-12 - Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. Stakeholders raised concerns that the new presentation requirements (pending paragraphs 220-10-45-17 through 45-18, 220-10-55-7 through 55-8, 220-10-55-9, and 220-10-55-18 of the FASB Accounting Standards Codification) about reclassifications of items out of accumulated other comprehensive income would be difficult for preparers and may add unnecessary complexity to financial statements. In addition, it is difficult for some preparers to change systems in time to gather the information for the new presentation requirements by the effective date of ASU 2011-05. Given these issues, they asked the Board to reconsider whether it is necessary to require entities to present reclassification adjustments by component in both the statement where net income is presented and the statement where other comprehensive income is presented for both interim and annual financial statements. Because those pending paragraphs are effective on a retrospective basis for public entities for annual periods beginning after December 15, 2011, and interim periods within those years, those stakeholders asked the Board, at a minimum, to defer the effective date pertaining to reclassification adjustments out of accumulated other comprehensive income in Accounting Standards Update 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income, until the Board is able to reconsider those paragraphs. We do not expect the adoption to have a material impact on our consolidated statements of condition, results of operations or cash flows.

(3)  Earnings per Common Share

Basic earnings per share are calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period.  Net income available to common shareholders is net income less the total of preferred dividends declared, which includes SBLF dividends during 2012, and the amortization of the preferred stock discount value under the CPP program during 2011.  Diluted earnings per share include the potential dilutive effect that could occur upon the assumed exercise of issued stock options and the warrants issued to the U.S. Treasury using the treasury stock method.  Unallocated common shares held by the ESOP are not included in the weighted-average number of common shares outstanding for purposes of calculating earnings per common share until they are committed to be allocated to plan participants.

- 8 -

The following table sets forth the calculation of basic and diluted earnings per share:

	Three months ended
	March 31,
(In thousands, except per share data)	2012		2011
Basic Earnings Per Common Share
Net income available to common shareholders	$	391	$	309
Weighted average common shares outstanding		2,500		2,485
Basic earnings per common share	$	0.16	$	0.12
Diluted Earnings Per Common Share
Net income available to common shareholders	$	391	$	309
Weighted average common shares outstanding		2,500		2,485
Effect of assumed exercise of stock options		3		1
Effect of assumed exercise of stock warrants		16		39
Diluted weighted average common shares outstanding		2,519		2,525
Diluted earnings per common share	$	0.16	$	0.12

(4) Investment Securities - Available-for-Sale

The amortized cost and estimated fair value of investment securities are summarized as follows:

	March 31, 2012
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Debt investment securities:
US Treasury, agencies and GSEs	$	10,340	$	36	$	(69	)	$	10,307
State and political subdivisions		21,951		761		(85	)		22,627
Corporate		24,717		134		(534	)		24,317
Residential mortgage-backed - US agency		65,393		1,416		(117	)		66,692
Residential mortgage-backed - private label		450		13		-			463
Total		122,851		2,360		(805	)		124,406
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,286		12		-			1,298
Large cap equity fund		905		202		-			1,107
Other mutual funds		183		73		-			256
Common stock - financial services industry		443		2		-			445
Total		2,817		289		-			3,106
Total investment securities	$	125,668	$	2,649	$	(805	)	$	127,512

- 9 -

	December 31, 2011
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Debt investment securities:
US Treasury, agencies and GSEs	$	5,025	$	48	$	-		$	5,073
State and political subdivisions		19,508		797		(1	)		20,304
Corporate		21,086		38		(690	)		20,434
Residential mortgage-backed - US agency		49,665		1,395		(4	)		51,056
Residential mortgage-backed - private label		505		14		-			519
Total		95,789		2,292		(695	)		97,386
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,286		12		-			1,298
Large cap equity fund		905		119		-			1,024
Other mutual funds		183		60		-			243
Common stock - financial services industry		443		2		(1	)		444
Total		2,817		193		(1	)		3,009
Total investment securities	$	98,606	$	2,485	$	(696	)	$	100,395

The amortized cost and estimated fair value of debt investments at March 31, 2012 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.

	Amortized		Estimated
	Cost		Fair Value
(In thousands)
Due in one year or less	$	5,623	$	5,656
Due after one year through five years		23,033		23,164
Due after five years through ten years		8,325		8,633
Due after ten years		20,027		19,798
Mortgage-backed securities		65,843		67,155
Totals	$	122,851	$	124,406

- 10 -

The Company’s investment securities’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	March 31, 2012
	Less than Twelve Months					Twelve Months or More					Total
	Unrealized			Fair		Unrealized			Fair		Unrealized			Fair
	Losses			Value		Losses			Value		Losses			Value
(In thousands)
US Treasury, agencies and GSE's	$	(69	)	$	6,248	$	-		$	-	$	(69	)	$	6,248
State and political subdivisions		(85	)		2,714		-			-		(85	)		2,714
Corporate		(45	)		6,834		(489	)		1,479		(534	)		8,313
Residential mortgage-backed - US agency		(117	)		13,950		-			-		(117	)		13,950
	$	(316	)	$	29,746	$	(489	)	$	1,479	$	(805	)	$	31,225
	December 31, 2011
	Less than Twelve Months					Twelve Months or More					Total
	Unrealized			Fair		Unrealized			Fair		Unrealized			Fair
	Losses			Value		Losses			Value		Losses			Value
(In thousands)
State and political subdivisions	$	(1	)	$	412	$	-		$	-	$	(1	)	$	412
Corporate		(131	)		13,489		(559	)		1,410		(690	)		14,899
Residential mortgage-backed - US agency		(4	)		1,896		-			-		(4	)		1,896
Common stock-financial services industry		-			-		(1	)		3		(1	)		3
	$	(136	)	$	15,797	$	(560	)	$	1,413	$	(696	)	$	17,210

We conduct a formal review of investment securities on a quarterly basis for the presence of other-than-temporary impairment (“OTTI”).  We assess whether OTTI is present when the fair value of a debt security is less than its amortized cost basis at the statement of condition date.  Under these circumstances, OTTI is considered to have occurred (1) if we intend to sell the security; (2) if it is “more likely than not” we will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of expected cash flows is not anticipated to be sufficient to recover the entire amortized cost basis.  The guidance requires that credit-related OTTI is recognized in earnings while non-credit-related OTTI on securities not expected to be sold is recognized in other comprehensive income (“OCI”).  Non-credit-related OTTI is based on other factors, including illiquidity and changes in the general interest rate environment.  Presentation of OTTI is made in the consolidated statement of income on a gross basis, including both the portion recognized in earnings as well as the portion recorded in OCI.  The gross OTTI would then be offset by the amount of non-credit-related OTTI, showing the net as the impact on earnings.

At March 31, 2012, eight U.S. government agency and government sponsored enterprise (“GSE”) bonds are in unrealized loss positions. Four of these holdings are callable agency bullet bonds issued by the Federal Home Loan Bank and the Federal National Mortgage Association.  The remaining four are callable bonds issued by the Federal Farm Credit Bank. All eight positions are AA+ rated by S & P.  Five of these bonds have been in an unrealized loss position for two months with unrealized losses of 2.06% or less of their current carrying values. The remaining three bonds have been in an unrealized loss position for only one month with an unrealized loss of 0.64% or less of their current carrying value. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No OTTI is deemed present on these securities.

At March 31, 2012, six state and political subdivision securities are in an unrealized loss position.  All six securities are A rated or better by Moody’s or S & P.  Each security has been in an unrealized loss position for only one month. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No other than temporary impairment is deemed present on this security.

At March 31, 2012, eleven corporate securities were in unrealized loss positions.  Nine of the eleven securities are currently A rated or better by Moody’s or S&P.  All nine holdings have an unrealized loss that is 2.22% of their associated book value or less. Two of the nine holdings have been in an unrealized loss position for five months and the remaining seven have been in loss positions for four months or less.  The Company does not intend to sell and it is not likely that the Company will be required to sell those securities until recovery or final maturity. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No other than temporary impairment is deemed present on these securities.

- 11 -

The remaining two corporate securities represent trust-preferred issuances from large money center financial institutions.  The J.P. Morgan Chase floating rate trust-preferred security has a carrying value of $986,000 and a fair value of $769,000. The Bank of America floating rate trust-preferred security has a carrying value of $982,000 and a fair value of $710,000.  The securities are rated A2 and Ba1 by Moody’s, respectively.  The securities are both floating rate notes that adjust quarterly to LIBOR. These securities are reflecting a net unrealized loss due to current similar offerings being originated at higher spreads to LIBOR, as the market currently demands a greater pricing premium for the associated risk. Management has performed a detailed credit analysis on the underlying companies and has concluded that neither issue is credit impaired.  Due to the fact that each security has approximately 15 years until final maturity, and management has determined that there is no related credit impairment, the associated pricing risk is managed similar to long-term, low yielding, 15 and 30-year fixed rate residential mortgages carried in the Company’s loan portfolio.  The risk is managed through the Company’s extensive interest rate risk management procedures.  The Company expects the present value of expected cash flows will be sufficient to recover the amortized cost basis.  Thus, the securities are not deemed to be other-than-temporarily impaired.

Fourteen US government agency and GSE residential mortgage-backed security holdings have an unrealized loss as of March 31, 2012. The securities were issued by the Government National Mortgage Association, Federal National Mortgage Association and Federal Home Loan Mortgage Corporation.  One holding has been in an unrealized loss position for 6 months, at 0.10% of its associated book value.  The remaining 13 have been in an unrealized loss position for 3 months or less. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific security.    No OTTI is deemed present on these securities.

In determining whether OTTI has occurred for equity securities, the Company considers the applicable factors described above and the length of time the equity security’s fair value has been below the carrying amount. Management has determined that we have the intent and ability to retain the equity securities for a sufficient period of time to allow for recovery. The Company holds one equity security that had a fair value less than the carrying value at March 31, 2012.   A small common stock investment in The Phoenix Companies has an unrealized loss of less than $1,000.  Due to the relatively small size of the unrealized loss and short duration of the loss period, no OTTI is deemed present in relation to this security.

The following table presents a roll-forward of the amount related to credit losses recognized in earnings for the periods ended March 31:

(In thousands) 2012			2011
Beginning balance – January 1	$	-	$	875
Reductions for securities sold		-		-
Ending balance - March 31	$	-	$	875

The above credit losses were related to one security that was sold at a small gain during the quarter ended September 30, 2011.

- 12 -

Gross realized gains (losses) on sales of securities for the three months ended March 31, are detailed below:

(In thousands)	2012		2011
Realized gains	$	112	$	30
Realized losses		-		(3	)
	$	112	$	27

As of March 31, 2012 and December 31, 2011, securities with a fair value of $72.5 million and $61.2 million, respectively, were pledged to collateralize certain deposit and borrowing arrangements.

Management has reviewed its loan and mortgage-backed securities portfolios and determined that, to the best of its knowledge, little or no exposure exists to sub-prime or other high-risk residential mortgages.  The Company is not in the practice of investing in, or originating, these types of investments or loans.

(5)  Pension and Postretirement Benefits

The Company has a noncontributory defined benefit pension plan covering substantially all employees. The plan provides defined benefits based on years of service and final average salary. In addition, the Company provides certain health and life insurance benefits for eligible retired employees.  The healthcare plan is contributory with participants’ contributions adjusted annually; the life insurance plan is noncontributory.  Employees with less than 14 years of service as of January 1, 1995, are not eligible for the health and life insurance retirement benefits.

The composition of net periodic pension plan and postretirement plan costs for the three months ended March 31 is as follows:

	Pension Benefits						Postretirement Benefits
(In thousands)	2012			2011			2012		2011
Service cost	$	111		$	82		$	-	$	-
Interest cost		111			103			4		5
Expected return on plan assets		(198	)		(156	)		-		-
Amortization of transition obligation		-			-			-		5
Amortization of net losses		130			62			4		-
Net periodic benefit plan cost	$	154		$	91		$	8	$	10

The Company has made a contribution in the amount of $2.6 million to the defined benefit pension plan during the first three months of 2012.  The Company will evaluate any need for further contributions to the defined benefit pension plan during the fourth quarter of 2012.

- 13 -

(6)  Loans

Major classifications of loans at the indicated dates are as follows:

	March 31,			December 31,
(In thousands)	2012			2011
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	160,339		$	158,384
Construction		2,919			3,935
		163,258			162,319
Commercial loans:
Real estate		73,003			73,420
Lines of credit		13,978			13,791
Other commercial and industrial		21,393			22,701
Municipal		4,203			3,619
		112,577			113,531
Consumer loans:
Home equity and junior liens		23,673			24,171
Other consumer		3,933			4,140
		27,606			28,311
Total loans		303,441			304,161
Net deferred loan costs		563			589
Less allowance for loan losses		(4,112	)		(3,980	)
Loans receivable, net	$	299,892		$	300,770

The Company originates residential mortgage, commercial and consumer loans largely to customers throughout Oswego and parts of Onondaga counties. Although the Company has a diversified loan portfolio, a substantial portion of its borrowers’ abilities to honor their contracts is dependent upon the counties’ employment and economic conditions.

As of March 31, 2012 and December 31, 2011, residential mortgage loans with a carrying value of $67.2 million and $65.8 million, respectively have been pledged by the Company to the Federal Home Loan Bank of New York under a blanket collateral agreement to secure the Company’s line of credit and term borrowings.

- 14 -

Loan Origination / Risk Management

The Company’s lending policies and procedures are presented in Note 5 to the consolidated financial statements included in the 2011 Annual Report filed on form 10-K on March 29, 2012, and have not changed.

To develop and document a systematic methodology for determining the allowance for loan and lease losses, the Company has divided the loan portfolio into three portfolio segments, each with different risk characteristics and methodologies for assessing risk.  Each portfolio segment is broken down into class segments where appropriate.  Class segments contain unique measurement attributes, risk characteristics and methods for monitoring and assessing risk that are necessary to develop the allowance for loan and lease losses.  Unique characteristics such as borrower type, loan type, collateral type, and risk characteristics define each class segment.  The following table illustrates the portfolio and class segments for the Company’s loan portfolio:

Portfolio Segment	Class
Residential Mortgage Loans	1-4 family first-lien residential mortgages
	Construction
Commercial Loans	Real estate
	Lines of credit
	Other commercial and industrial
	Municipal
Consumer Loans	Home equity and junior liens
	Other consumer

The following table presents the classes of the loan portfolio, not including net deferred loan costs, summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of the dates indicated:

	March 31, 2012
			Special
(In thousands)	Pass		Mention		Substandard		Doubtful		Total
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	154,642	$	1,311	$	4,386	$	-	$	160,339
Construction		2,919		-		-		-		2,919
		157,561		1,311		4,386		-		163,258
Commercial loans:
Real estate		69,478		207		3,318		-		73,003
Lines of credit		12,671		123		1,184		-		13,978
Other commercial and industrial		20,055		76		1,262		-		21,393
Municipal		4,203		-		-		-		4,203
		106,407		406		5,764		-		112,577
Consumer loans:
Home equity and junior liens		21,726		167		1,728		52		23,673
Other consumer		3,799		16		85		33		3,933
		25,525		183		1,813		85		27,606
Total loans	$	289,493	$	1,900	$	11,963	$	85	$	303,441

- 15 -

	December 31, 2011
			Special
(In thousands)	Pass		Mention		Substandard		Doubtful		Total
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	153,049	$	1,050	$	4,285	$	-	$	158,384
Construction		3,935		-		-		-		3,935
		156,984		1,050		4,285		-		162,319
Commercial loans:
Real estate		69,737		212		3,471		-		73,420
Lines of credit		12,579		49		1,163		-		13,791
Other commercial and industrial		21,978		89		591		43		22,701
Municipal		3,619		-		-		-		3,619
		107,913		350		5,225		43		113,531
Consumer loans:
Home equity and junior liens		22,500		162		1,456		53		24,171
Other consumer		3,922		61		123		34		4,140
		26,422		223		1,579		87		28,311
Total loans	$	291,319	$	1,623	$	11,089	$	130	$	304,161

 Management has reviewed its loan portfolio and determined that, to the best of its knowledge, no exposure exists to sub-prime or other high-risk residential mortgages.  The Company is not in the practice of originating these types of loans.

- 16 -

Nonaccrual and Past Due Loans

Loans are considered past due if the required principal and interest payments have not been received within thirty days of the payment due date.

An age analysis of past due loans, segregated by portfolio segment and class of loans, as of March 31, 2012 and December 31, 2011, are detailed in the following tables:

	March 31, 2012
	30-59 Days		60-89 Days		90 Days		Total				Total Loans
(In thousands)	Past Due		Past Due		and Over		Past Due		Current		Receivable
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	1,774	$	1,312	$	1,063	$	4,149	$	156,190	$	160,339
Construction		-		-		-		-		2,919		2,919
		1,774		1,312		1,063		4,149		159,109		163,258
Commercial loans:
Real estate		1,593		1,381		1,412		4,386		68,617		73,003
Lines of credit		477		111		744		1,332		12,646		13,978
Other commercial and industrial		238		301		721		1,260		20,133		21,393
Municipal		-		-		-		-		4,203		4,203
		2,308		1,793		2,877		6,978		105,599		112,577
Consumer loans:
Home equity and junior liens		521		231		718		1,470		22,203		23,673
Other consumer		18		24		154		196		3,737		3,933
		539		255		872		1,666		25,940		27,606
Total loans	$	4,621	$	3,360	$	4,812	$	12,793	$	290,648	$	303,441

	December 31, 2011
	30-59 Days		60-89 Days		90 Days		Total				Total Loans
(In thousands)	Past Due		Past Due		and Over		Past Due		Current		Receivable
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	2,870	$	934	$	1,428	$	5,232	$	153,152	$	158,384
Construction		-		-		-		-		3,935		3,935
		2,870		934		1,428		5,232		157,087		162,319
Commercial loans:
Real estate		2,015		4		1,623		3,642		69,778		73,420
Lines of credit		337		75		467		879		12,912		13,791
Other commercial and industrial		356		392		504		1,252		21,449		22,701
Municipal		-		-		-		-		3,619		3,619
		2,708		471		2,594		5,773		107,758		113,531
Consumer loans:
Home equity and junior liens		357		182		550		1,089		23,082		24,171
Other consumer		55		2		156		213		3,927		4,140
		412		184		706		1,302		27,009		28,311
Total loans	$	5,990	$	1,589	$	4,728	$	12,307	$	291,854	$	304,161

- 17 -

Nonaccrual loans, segregated by class of loan, were as follows:

	March 31,		December 31,
(In thousands)	2012		2011
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	1,063	$	1,428
Construction		-		-
		1,063		1,428
Commercial loans:
Real estate		1,412		1,623
Lines of credit		744		467
Other commercial and industrial		721		504
Municipal		-		-
		2,877		2,594
Consumer loans:
Home equity and junior liens		718		550
Other consumer		154		156
		872		706
Total nonaccrual loans	$	4,812	$	4,728

There were no loans past due ninety days or more and still accruing interest at March 31, 2012 or December 31, 2011.

The Company is required to disclose certain activities related to Troubled Debt Restructurings (“TDR”s) in accordance with transition guidance under ASC 310-40-65-1.  The Company has determined that, for interim periods beginning after June 30, 2011 which was the date of adoption of this accounting standard update, there were no new TDRs including in the three month period ended March 31, 2012.  Additionally, there were no payment defaults within the three month period ended March 31, 2012 for any TDRs modified during the preceding twelve months. 

- 18 -

Impaired Loans

The following tables summarize impaired loans information by portfolio class at March 31, 2012 and December 31, 2011:

			March 31, 2012				December 31, 2011
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
(In thousands)	Investment		Balance		Allowance		Investment		Balance		Allowance
With no related allowance recorded:
1-4 family first-lien residential mortgages	$	249	$	249	$	-	$	442	$	442	$	-
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		1,359		1,488		-		968		1,096		-
Commercial lines of credit		74		74		-		74		74		-
Other commercial and industrial		466		466		-		257		257		-
Municipal		-		-		-		-		-		-
Home equity and junior liens		311		311		-		312		312		-
Other consumer		-		-		-		-		-		-
With an allowance recorded:				-						-
1-4 family first-lien residential mortgages		957		957		161		856		856		149
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		1,132		1,132		228		735		735		109
Commercial lines of credit		378		378		228		378		378		178
Other commercial and industrial		328		328		277		122		122		122
Municipal		-		-		-		-		-		-
Home equity and junior liens		136		136		61		136		136		61
Other consumer		-		-		-		-		-		-
Total:
1-4 family first-lien residential mortgages		1,206		1,206		161		1,298		1,298		149
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		2,491		2,620		228		1,703		1,831		109
Commercial lines of credit		452		452		228		452		452		178
Other commercial and industrial		794		794		277		379		379		122
Municipal		-		-		-		-		-		-
Home equity and junior liens		447		447		61		448		448		61
Other consumer		-		-		-		-		-		-
	$	5,390	$	5,519	$	955	$	4,280	$	4,408	$	619

- 19 -

The following table presents the average recorded investment in impaired loans for the periods indicated:

	For the three months ended March 31,
(In thousands)	2012		2011
1-4 family first-lien residential mortgages	$	1,252	$	1,143
Commercial real estate		2,097		4,043
Commercial lines of credit		452		300
Other commercial and industrial		586		496
Home equity and junior liens		452		567
Other consumer		-		-
	$	4,839	$	6,549

The following table presents the cash basis interest income recognized on impaired loans for the periods indicated:

	For the three months ended March 31,
(In thousands)	2012		2011
1-4 family first-lien residential mortgages	$	15	$	12
Commercial real estate		23		33
Commercial lines of credit		5		2
Other commercial and industrial		6		8
Home equity and junior liens		4		11
Other consumer		-		-
	$	53	$	66

- 20 -

(7)   Allowance for Loan Losses

Changes in the allowance for loan losses for the three months ended March 31, 2012 and 2011 and information pertaining to the allocation of the allowance for loan losses and balances of the allowance for loan losses and loans receivable based on individual and collective impairment evaluation by loan portfolio class at March 31, 2012 and 2011 are summarized as follows:

	For the three months ended March 31, 2012
	1-4 family
	first-lien			Residential									Other
	residential			construction			Commercial			Commercial			commercial
(In thousands)	mortgage			mortgage			real estate			lines of credit			and industrial
Allowance for loan losses:
Beginning Balance	$	664		$	-		$	1,346		$	463		$	649
Charge-offs		(20	)		-			(54	)		-			(43	)
Recoveries		28			-			14			-			-
Provisions		47			-			159			52			113
Ending balance	$	719		$	-		$	1,465		$	515		$	719
Ending balance: related to loans
individually evaluated for impairment		161			-			228			228			277
Ending balance: related to loans
collectively evaluated for impairment	$	558		$	-		$	1,237		$	287		$	442
Loans receivables:
Ending balance	$	160,339		$	2,919		$	73,003		$	13,978		$	21,393
Ending balance: individually
evaluated for impairment		1,206			-			2,491			452			794
Ending balance: collectively
evaluated for impairment	$	159,133		$	2,919		$	70,512		$	13,526		$	20,599
				Home equity			Other
	Municipal			and junior liens			Consumer			Unallocated			Total
Allowance for loan losses:
Beginning Balance	$	2		$	501		$	162		$	193		$	3,980
Charge-offs		-						(41	)		-			(158	)
Recoveries		-			2			21			-			65
Provisions		-			(8	)		(8	)		(130	)		225
Ending balance	$	2		$	495		$	134		$	63		$	4,112
Ending balance: related to loans
individually evaluated for impairment		-			61			-			-			955
Ending balance: related to loans
collectively evaluated for impairment	$	2		$	434		$	134		$	63		$	3,157
Loans receivables:
Ending balance	$	4,203		$	23,673		$	3,933		$	-		$	303,441
Ending balance: individually
evaluated for impairment		-			447			-			-			5,390
Ending balance: collectively
evaluated for impairment	$	4,203		$	23,226		$	3,933		$	-		$	298,051

- 21 -

	For the three months ended March 31, 2011
	1-4 family
	first-lien			Residential									Other
	residential			construction			Commercial			Commercial			commercial
(In thousands)	mortgage			mortgage			real estate			lines of credit			and industrial
Allowance for credit losses:
Beginning Balance	$	750		$	-		$	1,204		$	579		$	501
Charge-offs		(30	)		-			(71	)		(15	)		-
Recoveries		-			-			-			-			-
Provisions		34			-			233			18			122
Ending balance	$	754		$	-		$	1,366		$	582		$	623
Ending balance: related to loans
individually evaluated for impairment		248			-			527			300			230
Ending balance: related to loans
collectively evaluated for impairment	$	506		$	-		$	839		$	282		$	393
Loans receivables:
Ending balance	$	148,111		$	2,705		$	68,378		$	14,294		$	19,871
Ending balance: individually
evaluated for impairment		1,318			-			3,965			300			607
Ending balance: collectively
evaluated for impairment	$	146,793		$	2,705		$	64,413		$	13,994		$	19,264
				Home equity			Other
	Municipal			and junior liens			Consumer			Unallocated			Total
Allowance for credit losses:
Beginning Balance	$	3		$	424		$	89		$	98		$	3,648
Charge-offs		-			(9	)		(28	)		-			(153	)
Recoveries		-			2			7			-			9
Provisions		(1	)		6			16			(165	)		263
Ending balance	$	2		$	423		$	84		$	(67	)	$	3,767
Ending balance: related to loans
individually evaluated for impairment		-			102			-			-			1,407
Ending balance: related to loans
collectively evaluated for impairment	$	2		$	321		$	84		$	(67	)	$	2,360
Loans receivables:
Ending balance	$	3,898		$	25,392		$	3,242		$	-		$	285,891
Ending balance: individually
evaluated for impairment	$	-		$	633		$	-		$	-		$	6,823
Ending balance: collectively
evaluated for impairment	$	3,898		$	24,759		$	3,242		$	-		$	279,068

- 22 -

(8)  Guarantees

The Company does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit.  Standby letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  Generally, all letters of credit, when issued have expiration dates within one year.  The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers.  The Company generally holds collateral and/or personal guarantees supporting these commitments.  The Company had $1.6 million of standby letters of credit as of March 31, 2012.  Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees.   The fair value of standby letters of credit was not significant to the Company’s consolidated financial statements.

(9)  Fair Value Measurements

Accounting guidance related to fair value measurements and disclosures specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our market assumptions. These two types of inputs have created the following fair value hierarchy:

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 – Quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

Level 3 – Model-derived valuations in which one or more significant inputs or significant value drivers are unobservable.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

In determining fair value, the Company utilizes valuation techniques that maximizes the use of observable inputs, minimizes the use of unobservable inputs to the extent possible, and considers counterparty credit risk in its assessment of fair value.

The Company used the following methods and significant assumptions to estimate fair value:

Investment securities:  The fair values of securities available for sale are obtained from an independent third party and are based on quoted prices on nationally recognized exchange where available (Level 1).  If quoted prices are not available, fair values are measured by utilizing matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).  Management made no adjustment to the fair value quotes that were received from the independent third party pricing service.

Interest rate swap derivative:  The fair value of the interest rate swap derivative is calculated based on a discounted cash flow model. All future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date.  The curve utilized for discounting and projecting is built by obtaining publicly available third party market quotes for various swap maturity terms.

Impaired loans: Impaired loans are those loans in which the Company has measured impairment generally based on the fair value of the loan’s collateral.  Fair value is generally determined based upon independent third party appraisals of the properties and/or estimates by management of working capital collateral or discounted cash flows based upon expected proceeds.  Management modifies the appraised values, if needed, to take into account recent developments in the market or other factors, such as changes in absorption rates or market conditions from the time of valuation, and anticipated sales values considering management’s plans for disposition.  Such modifications to the appraised values could result in lower valuations of such collateral. Estimated costs to sell are based on current amounts of disposal costs for similar assets.  These measurements are classified as level 3 within the valuation hierarchy. Impaired loans are subject to nonrecurring fair value adjustment upon initial recognition or subsequent impairment.  A portion of the allowance for loan losses is allocated to impaired loans if the value of such loans is deemed to be less than the unpaid balance.

- 23 -

Foreclosed real estate:  Fair values for foreclosed real estate are initially recorded based on market value evaluations by third parties, less costs to sell (“initial cost basis”).  Any write-downs required when the related loan receivable is exchanged for the underlying real estate collateral at the time of transfer to foreclosed real estate are charged to the allowance for loan losses.  Values are derived from appraisals of underlying collateral or discounted cash flow analysis.   Subsequent to foreclosure, valuations are updated periodically and assets are marked to current fair value, not to exceed the initial cost basis.  In the determination of fair value subsequent to foreclosure, management also considers other factors or recent developments, such as changes in absorption rates and market conditions from the time of valuation, and anticipated sales values considering management’s plans for disposition, which could result in adjustment to lower the property value estimates indicated in the appraisals.  These measurements are classified as Level 3 within the fair value hierarchy.

The following tables summarize assets measured at fair value on a recurring basis as of the indicated dates, segregated by the level of valuation inputs within the hierarchy utilized to measure fair value:

	At March 31, 2012
								Total Fair
(In thousands)	Level 1		Level 2			Level 3		Value
Debt investment securities:
US Treasury, agencies and GSEs	$	-	$	10,307		$	-	$	10,307
State and political subdivisions		-		22,627			-		22,627
Corporate		-		24,317			-		24,317
Residential mortgage-backed - US agency		-		66,692			-		66,692
Residential mortgage-backed - private label		-		463			-		463
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,298		-			-		1,298
Large cap equity fund		1,107		-			-		1,107
Other mutual funds		-		256			-		256
Common stock - financial services industry		25		420			-		445
Total investment securities	$	2,430	$	125,082		$	-	$	127,512
Interest rate swap derivative	$	-	$	(194	)	$	-	$	(194	)
	At December 31, 2011
								Total Fair
(In thousands)	Level 1		Level 2			Level 3		Value
Debt investment securities:
US Treasury, agencies and GSEs	$	-	$	5,073		$	-	$	5,073
State and political subdivisions		-		20,304			-		20,304
Corporate		-		20,434			-		20,434
Residential mortgage-backed - US agency		-		51,056			-		51,056
Residential mortgage-backed - private label		-		519			-		519
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,298		-			-		1,298
Large cap equity fund		1,024		-			-		1,024
Other mutual funds		-		243			-		243
Common stock - financial services industry		25		419			-		444
Total investment securities	$	2,347	$	98,048		$	-	$	100,395
Interest rate swap derivative	$	-	$	(200	)	$	-	$	(200	)

- 24 -

The following tables summarize assets measured at fair value on a nonrecurring basis as of the indicated dates, segregated by the level of valuation inputs within the hierarchy utilized to measure fair value:

	At March 31, 2012
							Total Fair
(In thousands)	Level 1		Level 2		Level 3		Value
Impaired loans	$	-	$	-	$	1,976	$	1,976
Foreclosed real estate	$	-	$	-	$	204	$	204
	At December 31, 2011
							Total Fair
(In thousands)	Level 1		Level 2		Level 3		Value
Impaired loans	$	-	$	-	$	1,608	$	1,608
Foreclosed real estate	$	-	$	-	$	165	$	165

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Level 3 inputs were used to determine fair value.

		Quantitative Information about Level 3 Fair Value Measurements
	Valuation	Unobservable	Range
	Techniques	Input	(Weighted Avg.)
At March 31, 2012
Impaired loans	Appraisal of collateral	Appraisal Adjustments	4% - 35% (27%)
		Costs to Sell	0% - 17% (14%)
Foreclosed real estate	Appraisal of collateral	Appraisal Adjustments	0% - 15% (13%)
		Costs to Sell	0% -   7%  (6%)

There have been no transfers of assets in or out of any fair value measurement level.

Required disclosures include fair value information of financial instruments, whether or not recognized in the consolidated statement 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 rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument.

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 herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective period-ends, and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.

The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.  The Company, in estimating its fair value disclosures for financial instruments, used the following methods and assumptions:

Cash and cash equivalents – The carrying amounts of these assets approximate their fair value.

Interest earning time deposits – The carrying amounts of these assets approximate their fair value.

- 25 -

Investment securities – The fair values of securities available for sale are obtained from an independent third party and are based on quoted prices on nationally recognized exchange where available (Level 1).  If quoted prices are not available, fair values are measured by utilizing matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).  Management made no adjustment to the fair value quotes that were received from the independent third party pricing service.

Federal Home Loan Bank stock – The carrying amount of these assets approximates their fair value.

Loans – For variable-rate loans that re-price frequently, fair value is based on carrying amounts.  The fair value of other loans (for example, fixed-rate commercial real estate loans, mortgage loans, and commercial and industrial loans) is estimated using discounted cash flow analysis, based on interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.  Loan value estimates include judgments based on expected prepayment rates.  The measurement of the fair value of loans is classified within Level 3 of the fair value hierarchy.

Accrued interest receivable and payable – The carrying amount of these assets approximates their fair value.

Interest rate swap derivative – The fair value of the interest rate swap derivative is obtained from a third party pricing agent and is calculated based on a discounted cash flow model. All future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date.  The curve utilized for discounting and projecting is built by obtaining publicly available third party market quotes for various swap maturity terms, and therefore is classified within Level 2 of the fair value hierarchy.

Deposits – The fair values disclosed for demand deposits (e.g., interest-bearing and noninterest-bearing checking, passbook savings and certain types of money management accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts) and are classified within Level 1 of the fair value hierarchy.  Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates of deposits to a schedule of aggregated expected monthly maturities on time deposits.  Measurements of the fair value of time deposits are classified within Level 2 of the fair value hierarchy.

Borrowings – Fixed/variable term “bullet” structures are valued using a replacement cost of funds approach.  These borrowings are discounted to the FHLBNY advance curve.  Option structured borrowings’ fair values are determined by the FHLB for borrowings that include a call or conversion option.  If market pricing is not available from this source, current market indications from the FHLBNY are obtained and the borrowings are discounted to the FHLBNY advance curve less an appropriate spread to adjust for the option. These measurements are classified as Level 2 within the fair value hierarchy.

Junior subordinated debentures – Current economic conditions have rendered the market for this liability inactive.  As such, we are unable to determine a good estimate of fair value.  Since the rate paid on the debentures held is lower than what would be required to secure an interest in the same debt at year end, and we are unable to obtain a current fair value, we have disclosed that the carrying value approximates the fair value.

Off-balance sheet instruments – Fair values for the Company’s off-balance sheet instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing.  Such fees were not material at March 31, 2012 and December 31, 2011.

- 26 -

The carrying amounts and fair values of the Company’s financial instruments as of the indicated dates are presented in the following table:

			March 31, 2012				December 31, 2011
	Fair Value		Carrying		Estimated		Carrying		Estimated
(In thousands)	Hierarchy		Amounts		Fair Values		Amounts		Fair Values
Financial assets:
Cash and cash equivalents		1	$	9,118	$	9,118	$	10,218	$	10,218
Interest earning time deposits		1		2,000		2,000		2,000		2,000
Investment securities		1/2		127,512		127,512		100,395		100,395
Federal Home Loan Bank stock		2		1,399		1,399		1,528		1,528
Net loans		3		299,892		311,970		300,770		310,218
Accrued interest receivable		1		1,969		1,969		1,685		1,685
Financial liabilities:
Demand Deposits, Savings, NOW and MMDA		1	$	231,869	$	231,869	$	214,318	$	214,318
Time Deposits		2		163,396		166,184		151,811		154,836
Borrowings		2		25,046		26,118		26,074		27,322
Junior subordinated debentures		2		5,155		5,155		5,155		5,155
Accrued interest payable		1		149		149		145		145
Interest rate swap derivative		2		194		194		200		200
Off-balance sheet instruments:
Standby letters of credit			$	-	$	-	$	-	$	-
Commitments to extend credit			$	-	$	-	$	-	$	-

(10)  Interest Rate Derivative

Derivative instruments are entered into primarily as a risk management tool of the Company.  Financial derivatives are recorded at fair value as other assets and other liabilities.  The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship. For a fair value hedge, changes in the fair value of the derivative instrument and changes in the fair value of the hedged asset or liability are recognized currently in earnings.  For a cash flow hedge, changes in the fair value of the derivative instrument, to the extent that it is effective, are recorded in other comprehensive income and subsequently reclassified to earnings as the hedged transaction impacts net income.  Any ineffective portion of a cash flow hedge is recognized currently in earnings.  See Note 9 for further discussion of the fair value of the interest rate derivative.

The Company has $5 million of floating rate Trust Preferred debt indexed to 3-month LIBOR.  As a result, it is exposed to variability in cash flows related to changes in projected interest payments caused by changes in the benchmark interest rate.  During the fourth quarter of fiscal 2009, the Company entered into an interest rate swap agreement, with a $2 million notional amount, to convert a portion of the variable-rate junior subordinated debentures to a fixed rate for a term of approximately 7 years at a rate of 4.96%.  The derivative is designated as a cash flow hedge.  The hedging strategy ensures that changes in cash flows from the derivative will be highly effective at offsetting changes in interest expense from the hedged exposure.

The following table summarizes the fair value of outstanding derivatives and their presentation on the statements of condition:

(In thousands)		March 31, 2012		December 31, 2011
Cash flow hedge:
	Other liabilities	$	194	$	200

- 27 -

The change in accumulated other comprehensive loss on a pretax basis and the impact on earnings from the interest rate swap that qualifies as a cash flow hedge for the three months ended March 31, were as follows:

(In thousands)	2012			2011
Balance as of January 1:	$	(200	)	$	(110	)
Amount of (gains) losses recognized in other comprehensive income		(8	)		10
Amount of loss reclassified from other comprehensive income
and recognized as interest expense		14			15
Balance as of March 31:	$	(194	)	$	(85	)

No amount of ineffectiveness has been included in earnings and the changes in fair value have been recorded in other comprehensive income.  Some, or all, of the amount included in accumulated other comprehensive loss would be reclassified into current earnings should a portion of, or the entire hedge no longer be considered effective, but at this time, management expects the hedge to remain fully effective during the remaining term of the swap.

The Company posted cash, of $200,000, under arrangements to satisfy collateral requirements associated with the interest rate swap contract.

(11)  Subsequent Events

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date that these consolidated financial statements were issued.  On March 29, 2012, the Company announced that its Board of Directors declared a quarterly dividend of $.03 per common share.  The dividend is payable on May 1, 2012 to shareholders of record on April 13, 2012.

On May 14, 2012, the company informed its employees of its decision to freeze participation and benefit accruals under our non-contributory, tax qualified defined benefit pension plan, primarily to reduce some of the volatility in earnings that can accompany the maintenance of a defined benefit plan.  The freeze will be effective June 30, 2012.  Compensation earned by employees up to June 30, 2012 shall be used for purposes of calculating benefits under our pension plan but there will be no future benefit accruals after this date.  Participants as of June 30, 2012 will continue to earn vesting credit with respect to their frozen accrued benefits as they continue to work.  As a result, the Company expects to save approximately $300,000 in pension expenses in the final two quarters of the 2012 fiscal year.

Starting July 1, 2012, we expect to increase benefits under our defined contribution 401(k) savings plan, in the form of an enhanced employer match of employee contributions.  This improved match would be combined with a qualified automatic contribution arrangement (or QACA) in order to encourage participation and to permit the plan to qualify for a "safe harbor" from annual discrimination testing.

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations

General

Throughout Management’s Discussion and Analysis (“MD&A”) the term, “the Company”, refers to the consolidated entity of Pathfinder Bancorp, Inc.  Pathfinder Bank and Pathfinder Statutory Trust II are wholly owned subsidiaries of Pathfinder Bancorp, Inc., however, Pathfinder Statutory Trust II is not consolidated for reporting purposes.  Pathfinder Commercial Bank, Pathfinder REIT, Inc., Pathfinder Risk Management, Inc., and Whispering Oaks Development Corp. are wholly owned subsidiaries of Pathfinder Bank.  At March 31, 2012, Pathfinder Bancorp, M.H.C., the Company’s mutual holding company parent, whose activities are not included in the consolidated financial statements or the MD&A, held 60.5% of the Company’s outstanding common stock and public shareholders, including shares held by the Employee Stock Ownership Plan (“ESOP”), held the remaining 39.5% of the common stock.

The following discussion reviews the Company's financial condition at March 31, 2012 and the results of operations for the three months ended March 31, 2012 and 2011.

Statement Regarding Forward-Looking Statements

When used in this quarterly report the words or phrases “will likely result”, “are expected to”, “will continue”, “is anticipated”, “estimate”, ”project” or similar expression are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Such statements are subject to certain risks and uncertainties. By identifying these forward-looking statements for you in this manner, the Company is alerting you to the possibility that its actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made.  The Company wishes to advise readers that various factors could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.  Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Application of Critical Accounting Policies

The Company's consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and follow practices within the banking industry.  Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes.  These estimates, assumptions and judgments are based on information available as of the date of the consolidated financial statements; accordingly, as this information changes, the consolidated financial statements could reflect different estimates, assumptions and judgments.  Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.  Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value or when an asset or liability needs to be recorded contingent upon a future event.  Carrying assets and liabilities at fair value inherently results in more financial statement volatility.  The fair values and information used to record valuation adjustments for certain assets and liabilities are based on quoted market prices or are provided by other third-party sources, when available.  When third party information is not available, valuation adjustments are estimated in good faith by management.

- 28 -

The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements included in the 2011 Annual Report on Form 10-K ("the consolidated financial statements").  These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the consolidated financial statements and how those values are determined.  Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions and estimates underlying those amounts, management has identified the allowance for loan losses, deferred income taxes, pension obligations, the evaluation of investment securities for other than temporary impairment and the estimation of fair values for accounting and disclosure purposes to be the accounting areas that require the most subjective and complex judgments, and as such, could be the most subject to revision as new information becomes available.

The allowance for loan losses represents management's estimate of probable loan losses inherent in the loan portfolio.  Determining the amount of the allowance for loan losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience, and consideration of current economic trends and conditions, all of which may be susceptible to significant change.  The Company establishes a specific allowance for all loans identified as being impaired with a balance in excess of $100,000 which are on nonaccrual or have been risk rated under the Company’s risk rating system as substandard, doubtful, or loss. The measurement of impaired loans is generally based upon the present value of future cash flows discounted at the historical effective interest rate, except that all collateral-dependent loans are measured for impairment based on the fair value of the collateral, less costs to sell.  The majority of the Company’s impaired loans are collateral-dependent.  For all other loans and leases, the Company uses the general allocation methodology that establishes an allowance to estimate the probable incurred loss for each risk-rating category.  The loan portfolio also represents the largest asset type on the consolidated statement of condition.  Note 1 to the consolidated financial statements describes the methodology used to determine the allowance for loan losses, and a discussion of the factors driving changes in the amount of the allowance for loan losses is included in this report.

Deferred income tax assets and liabilities are determined using the liability method.  Under this method, the net deferred tax asset or liability is 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 as well as net operating and capital loss carry forwards.  Deferred tax assets and liabilities are measured using enacted tax rates applied 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 tax expense in the period that includes the enactment date.  To the extent that current available evidence about the future raises doubt about the likelihood of a deferred tax asset being realized, a valuation allowance is established.  The judgment about the level of future taxable income, including that which is considered capital, is inherently subjective and is reviewed on a continual basis as regulatory and business factors change.

Pension and post-retirement benefit plan liabilities and expenses are based upon actuarial assumptions of future events, including fair value of plan assets, interest rates, rate of future compensation increases and the length of time the Company will have to provide those benefits.  The assumptions used by management are discussed in Note 12 in the Company’s 2011 Annual Report on Form 10-K to the consolidated financial statements.

The Company carries all of its investments at fair value with any unrealized gains or losses reported net of tax as an adjustment to shareholders' equity, except for security impairment losses, which are charged to earnings.  The Company's ability to fully realize the value of its investments in various securities, including corporate debt securities, is dependent on the underlying creditworthiness of the issuing organization.  In evaluating the security portfolio for other-than-temporary impairment losses, management considers (1) if we intend to sell the security; (2) if it is “more likely than not” we will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of expected cash flows is not sufficient to recover the entire amortized cost basis.  In determining whether OTTI has occurred for equity securities, the Company considers the applicable factors described above and the length of time the equity security’s fair value has been below the carrying amount.  Management continually analyzes the portfolio to determine if further impairment has occurred that may be deemed as other-than-temporary.  Further charges are possible depending on future economic conditions.

- 29 -

The estimation of fair value is significant to several of our assets, including investment securities available for sale, the interest rate derivative, intangible assets and foreclosed real estate, as well as the value of loan collateral when valuing loans.  These are all recorded at either fair value or the lower of cost or fair value.  Fair values are determined based on third party sources, when available. Furthermore, accounting principles generally accepted in the United States require disclosure of the fair value of financial instruments as a part of the notes to the consolidated financial statements.  Fair values may be influenced by a number of factors, including market interest rates, prepayment speeds, discount rates and the shape of yield curves.

Fair values for securities available for sale are obtained from an independent third party pricing service.  Where available, fair values are based on quoted prices on a nationally recognized securities exchange.  If quoted prices are not available, fair values are measured using quoted market prices for similar benchmark securities.  Management makes no adjustments to the fair value quotes that were provided by the pricing source.  The fair values of foreclosed real estate and the underlying collateral value of impaired loans are typically determined based on evaluations by third parties, less estimated costs to sell. If necessary, appraisals are updated to reflect changes in market conditions.

Recent Events

On February 1, 2012, the Company repurchased from the Treasury a warrant (the “Warrant”) to purchase 154,354 shares of the Company’s common stock at an exercise price per share of $6.58.  The repurchase price for the Warrant was an agreed upon price of $537,633.  The Warrant was issued to the Treasury on September 11, 2009 in connection with the Company’s participation in the Treasury’s Capital Purchase Program (“CPP”) as part of the Troubled Asset Relief Program. The Company previously redeemed all 6,771 shares of its Fixed Rate Cumulative Perpetual Preferred Stock, Series A (“Series A Preferred Stock”) it sold to the Treasury on September 11, 2009, in connection with the CPP.  The Company paid $6,786,000 to the Treasury to redeem the Series A Preferred Stock, which included the original investment of $6,771,000, plus accrued dividends.

As reported by the Company on its Form 10-K filed on March 29, 2012, the purchase of the 51% controlling interest in the Fitzgibbons Agency, pending the completion of the final stages of due diligence, was expected to close in the early part of the second quarter of 2012.  The Company and the Fitzgibbons Agency are addressing the final elements of the transaction and are working to expedite a closing at the earliest possible time.

Overview and Results of Operations

Net income was $529,000 and basic and diluted earnings per share were $0.16 for the three-month period ended March 31, 2012, compared to net income of $426,000 and basic and diluted earnings per share of $0.12 for the same period in 2011.  This increase in basic and diluted earnings per share was due principally to a $174,000 improvement in net interest income between comparable first quarter periods.

The Company’s return on average assets and return on average equity for the first quarter of 2012 were 0.47% and 5.52%, respectively, as compared to 0.41% and 5.48% for the same prior year period.

Average assets for the three month period ended March 31, 2012 were $454.3 million and 10.0% greater than the comparable prior year period.  This increase, in support of the Company’s strategic plan, was driven by the Company’s organic growth as well as the growth resulting from the Company’s expansion into the greater Syracuse market area through its new branch location in Cicero, New York in the first quarter of 2011.

Net Interest Income

Net interest income is the Company's primary source of operating income for payment of operating expenses and providing for loan losses.  It is the amount by which interest earned on loans, interest-earning deposits and investment securities, exceeds the interest paid on deposits and other interest-bearing liabilities.  Changes in net interest income and net interest margin result from the interaction between the volume and composition of interest-earning assets, interest-bearing liabilities, related yields and associated funding costs.

Net interest income, on a tax-equivalent basis, increased to $3.7 million for the three months ended March 31, 2012, from $3.5 million for the three months ended March 31, 2011.  The Company's net interest margin for the first quarter of 2012 decreased to 3.57% compared to 3.71% in the same quarter in 2011.  The decrease in net interest margin is attributable to a decrease of 34 basis points in the average yield from earning assets, which was greater than the decrease of 19 basis points in the average cost of interest bearing liabilities.  The decrease in yield on earning assets was principally due to the Company’s investment in shorter term, and lower yielding, investment securities in support of the loan growth initiatives as part of the Company’s participation in the US Treasury’s Small Business Lending Fund (“SBLF”).  Additionally, the yield on real estate residential loans declined 18 basis points to 5.09% in the first quarter of 2012 as new mortgage loans were added at current market rates below the yield in the existing portfolio.  Average interest-earning assets increased 10.4% to $420.6 million for the three months ended March 31, 2012, as compared to $380.9 million for the three months ended March 31, 2011.  The increase in average earning assets is primarily attributable to an $18.2 million increase in average loans in direct support of the Company’s asset growth initiatives and a $23.1 million increase in average investment securities.  Reductions in the Company’s cost of funds was primarily in time deposits as maturing higher rate certificates of deposit were renewed at lower rates reflecting the prolonged low interest rate environment, not withstanding an increase in the average balance of time deposits.  Average interest-bearing liabilities increased $27.2 million to $372.7 million for the three months ended March 31, 2012 from $345.6 million for the three months ended March 31, 2011. The increase in the average balance of interest-bearing liabilities resulted primarily from a $12.9 million increase in money market accounts due principally to the successful launch of the new Cicero Branch location, and an $18.6 million increase in time deposits and brokered deposits due to the Company’s strategy to utilize short-term time deposits to support  its loan growth initiatives and the organic growth throughout the remaining branches.

- 30 -

The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the yields and rates thereon. Interest income and resultant yield information in the table is on a fully tax-equivalent basis using marginal federal income tax rates of 34%. Averages are computed on the daily average balance for each month in the period divided by the number of days in the period. Yields and amounts earned include loan fees. Non-accrual loans have been included in interest-earning assets for purposes of these calculations.

	For the Three Months Ended March 31,
	2012								2011
						Average								Average
	Average					Yield /			Average					Yield /
(Dollars in thousands)	Balance			Interest		Cost			Balance			Interest		Cost
Interest-earning assets:
Real estate loans residential	$	162,741		$	2,071		5.09	%	$	148,968		$	1,964		5.27	%
Real estate loans commercial		72,990			1,039		5.69	%		68,538			1,054		6.15	%
Commercial loans		39,578			511		5.16	%		39,012			447		4.58	%
Consumer loans		27,968			398		5.69	%		28,580			424		5.93	%
Taxable investment securities		93,747			492		2.10	%		81,648			636		3.12	%
Tax-exempt investment securities		20,324			246		4.84	%		9,314			112		4.81	%
Interest-earning time deposit		2,000			7		1.40	%		-			-		-
Interest-earning deposits		1,294			1		0.31	%		4,862			1		0.08	%
Total interest-earning assets		420,642			4,765		4.53	%		380,922			4,638		4.87	%
Noninterest-earning assets:
Other assets		35,512								35,439
Allowance for loan losses		(4,042	)							(3,651	)
Net unrealized gains
on available for sale securities		2,161								311
Total assets	$	454,273							$	413,021
Interest-bearing liabilities:
NOW accounts	$	31,275			19		0.24	%	$	31,211			20		0.26	%
Money management accounts		14,374			14		0.39	%		12,526			10		0.32	%
MMDA accounts		77,186			114		0.59	%		64,245			100		0.62	%
Savings and club accounts		62,267			15		0.10	%		60,577			21		0.14	%
Time deposits		154,928			599		1.55	%		136,375			662		1.94	%
Junior subordinated debentures		5,155			42		3.26	%		5,155			40		3.10	%
Borrowings		27,557			213		3.09	%		35,470			250		2.82	%
Total interest-bearing liabilities		372,742			1,016		1.09	%		345,559			1,103		1.28	%
Noninterest-bearing liabilities:
Demand deposits		38,955								31,662
Other liabilities		4,258								4,730
Total liabilities		415,955								381,951
Shareholders' equity		38,318								31,070
Total liabilities & shareholders' equity	$	454,273							$	413,021
Net interest income				$	3,749							$	3,535
Net interest rate spread							3.44	%							3.59	%
Net interest margin							3.57	%							3.71	%
Ratio of average interest-earning assets
to average interest-bearing liabilities							112.85	%							110.23	%

- 31 -

Interest Income

Total interest income, on a tax-equivalent basis, for the quarter ended March 31, 2012, increased $127,000, or 2.7%, to $4.8 million when compared to the quarter ended March 31, 2011.

Average loan balances increased $18.2 million to $303.3 million with the average yield decreasing 16 basis points to 5.30% between comparable first quarter periods.  Higher rate amortizing and maturing loans were replaced with a greater volume of new loans at lower current market rates.  This combination caused interest income from loans to increase $130,000 between the three-month period ended March 31, 2012 and the same prior year period driven by the increase in average loan balances.  This increase in average loan balances was principally due to a $13.8 million increase in residential real estate loans and a $4.5 million increase in commercial real estate loans.  Average balances of commercial loans and consumer loans between comparable first quarter periods were, collectively, unchanged.

Average balances of investment securities increased $23.1 million to $114.1 million for the first quarter of 2012 as compared to the same quarter in 2011.  The average investment securities yield (comprising both taxable investment securities and tax-exempt investment securities) decreased to 2.59%, a 70 basis points decline between comparable first quarter periods as the sales, calls, and maturities of the higher yielding investment securities required reinvestment at the current lower market rate of debt securities. The Bank’s deposit growth and increase in funds in the third quarter of 2011 due to the Company’s election to exit from participation in the Treasury’s CPP program and participate in the Treasury’s SBLF, caused additional funds to be available for investment securities.  These funds were invested in shorter term, and lower yielding, instruments to permit available liquidity to fund the anticipated loan growth.  This combination caused interest income from the investment securities portfolio to decrease modestly by $10,000 in the first quarter of 2012 when compared to the first quarter of 2011, primarily driven by the decrease in average yield.

Interest Expense

Total interest expense decreased $87,000 for the three months ended March 31, 2012, compared to the same quarter in 2011, as the cost of funds decreased 19 basis points to 1.09% in 2012 from 1.28% in 2011.

Interest expense on deposits decreased $52,000 between the first quarter of 2011 and the first quarter of 2012 which was driven by a 39 basis point decrease in rates paid on time deposits as higher yielding certificates of deposits matured and were renewed at currently lower rates.

Interest expense on borrowings decreased $37,000 between the first quarter 2011 and the first quarter of 2012 due principally to average balances decreasing $7.9 million between the comparable first quarter periods, as balance sheet funding needs were provided by deposit growth and the net increase in the above mentioned SBLF funds.

- 32 -

Rate/Volume Analysis

Net interest income can also be analyzed in terms of the impact of changing interest rates on interest-earning assets and interest-bearing liabilities and changes in the volume or amount of these assets and liabilities. The following table represents the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected the Company’s interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) changes attributable to changes in volume (change in volume multiplied by prior rate); (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume); and (iii) total increase or decrease.  Changes attributable to both rate and volume have been allocated ratably.

	Three Months Ended March 31,
	2012 vs. 2011
	Increase/(Decrease) Due to
							Total
							Increase
(In thousands)	Volume			Rate			(Decrease)
Interest Income:
Real estate loans residential	$	470		$	(363	)	$	107
Real estate loans commercial		286			(301	)		(15	)
Commercial loans		6			58			64
Consumer loans		(9	)		(17	)		(26	)
Taxable investment securities		474			(618	)		(144	)
Tax-exempt investment securities		133			1			134
Interest-earning time deposits		7			-			7
Interest-earning deposits		(4	)		4			-
Total interest income		1,363			(1,236	)		127
Interest Expense:
NOW accounts		-			(1	)		(1	)
Money management accounts		2			2			4
MMDA accounts		42			(28	)		14
Savings and club accounts		4			(10	)		(6	)
Time deposits		404			(467	)		(63	)
Junior subordinated debentures		-			2			2
Borrowings		(160	)		123			(37	)
Total interest expense		292			(379	)		(87	)
Net change in net interest income	$	1,071		$	(857	)	$	214

Provision for Loan Losses

The Company recorded $225,000 in provision for loan losses for the three-month period ended March 31, 2012, as compared to $263,000 for the three-month period ended March 31, 2011, a $38,000 decrease.  Net charge-offs for the first quarter of 2012 were $93,000 as compared to net charge-offs of $144,000 for the first quarter of 2011, a decrease of $51,000.

 Asset quality metrics were mixed as measured by non-performing loan balances, net charge-offs, and total past due loans.  At March 31, 2012, the ratio of nonperforming loans to period end loans was 1.58%, slightly higher than the ratio of 1.55% at December 31, 2011, but significantly lower than the ratio of 2.08% at March 31, 2011.  The Company reported an improvement in net loan charge-offs to average loans which were 0.12% in the first quarter of 2012, as compared to 0.20% in the first quarter of 2011.  Total past due loans as a percentage of total loans receivable increased modestly from 4.1% at December 31, 2011 to 4.2% at March 31, 2012, and was driven by increased delinquencies in residential mortgages and home equity and junior liens.  Delinquencies within our commercial loan and consumer loan segments declined between the comparative three month periods. The allowance for loan loss reserves as a percent of period end loans at March 31, 2012, December 31, 2011, and March 31, 2011 was 1.35%, 1.31%, and 1.31%, respectively.

Noninterest Income

The Company's noninterest income is primarily comprised of fees on deposit account balances and transactions, loan servicing, commissions, and net gains (losses) on securities, loans and foreclosed real estate.

- 33 -

The following table sets forth certain information on noninterest income for the periods indicated:

	Three Months Ended March  31,
(in thousands)	2012	2011	Change

Service charges on deposit accounts	$	273		$	295	$	(22	)	-7.5	%
Earnings on bank owned life insurance		93			62		31		50.0	%
Loan servicing fees		41			42		(1	)	-2.4	%
Debit card interchange fees		97			84		13		15.5	%
Other charges, commissions and fees		136			136		-		0.0	%
Noninterest income before gains (losses)		640			619		21		3.4	%
Net gains on sales and redemptions of investment securities		112			27		85		314.8	%
Net (losses) gains on sales of loans and foreclosed real estate		(24	)		26		(50	)	-192.3	%
Total noninterest income	$	728		$	672	$	56		8.3	%

Noninterest income, exclusive of net gains and losses from the sale of securities, loans and foreclosed real estate (which items may be subject to larger period to period deviations), increased to $640,000 for the quarter ended March 31, 2012, compared to $619,000 for the same period in the prior year.  This increase is primarily due to a $31,000 increase in earnings on bank owned life insurance and an increase of $13,000 in visa debit card fees as a result of increased activity.  Partially offsetting this increase was a reduction of $22,000 in service charges on deposit accounts principally driven by a reduction in extended overdraft fees due to declining usage between comparable first quarter periods.

Noninterest Expense

The following table sets forth certain information on noninterest expense for the periods indicated:

	Three Months Ended March  31,
(in thousands)	2012	2011	Change

Salaries and employee benefits	$	1,974	$	1,709	$	265		15.5	%
Building occupancy		383		363		20		5.5	%
Data processing		341		353		(12	)	-3.4	%
Professional and other services		153		126		27		21.4	%
Advertising		60		139		(79	)	-56.8	%
FDIC assessments		77		162		(85	)	-52.5	%
Audits and exams		56		60		(4	)	-6.7	%
Other expenses		411		371		40		10.8	%
Total noninterest expense	$	3,455	$	3,283	$	172		5.2	%

Noninterest expense for the first quarter of 2012 was $3.5 million as compared to $3.3 million for the first quarter of 2011, a $172,000 increase.  Personnel expenses totaled $2.0 million for the first quarter of 2012, representing an increase of $265,000 over the first quarter of 2011.  The increase was related to an increase of $94,000 from annual wage increases and the addition of one management level staff in support of the Company’s sales and loan origination initiatives, $63,000 in additional pension plan expenses, and $60,000 in stock-based and ESOP compensation expense as these plans were introduced in the second quarter and third quarter, respectively, of 2011.  Offsetting these increases was a decrease in the FDIC assessments of $85,000 and a decrease of $79,000 in advertising costs during the comparable periods.  The decrease in advertising costs reflects higher costs during the first quarter of 2011 which were incurred to introduce the new Cicero branch location.

Income Tax Expense

Income taxes decreased modestly by $7,000 for the quarter ended March 31, 2012 as compared to the same period in 2011 primarily due to a decrease in the effective tax rate to 25.0% as compared to 30.0% for the same prior year period.  The reduction in the effective tax rate was principally due to a greater proportion of tax-exempt items to the total pretax income in the first quarter of 2012 as compared to the first quarter of 2011.  The Company has reduced its effective tax rate from the combined federal and state statutory rate of 38.7% primarily through the ownership of tax-exempt investment securities, bank owned life insurance and other tax saving strategies.

- 34 -

Earnings per Share

Basic and diluted earnings per share were $0.16 in the first quarter of 2012 as compared to $0.12 in 2011.  This increase in basic and diluted earnings per share was due to net income available to common shareholders of $391,000 in the first quarter of 2012, an increase of $82,000 over the same prior year period.

Changes in Financial Condition

Assets

Total assets increased approximately $25.2 million, or 5.7%, to $468.1 million at March 31, 2012, from $443.0 million at December 31, 2011.  The increase in total assets was primarily the result of an increase of $27.1 million in the investment securities portfolio, offset by nominal decreases in cash and equivalents and net loans.  Funds received by the Company following its participation in Treasury’s SBLF program were invested in shorter term taxable and tax-exempt securities to allow subsequent funding of targeted loan growth in support of the Company’s strategic plan.  Gross loans declined modestly from $304.8 million at December 31, 2011 to $304.0 million at March 31, 2012, but the existing strong pipeline is positioning the Company to meet its long term loan growth targets.

Liabilities

Total liabilities increased $25.2 million, or 6.2%, to $430.3 million at March 31, 2012, from $405.1 million at December 31, 2011.  Deposits increased $29.1 million or 8.0% due to an increase in lower cost CDARS deposits, the opening of the Cicero branch, and growth throughout the remaining branches.  Over 88% of deposits are interest-bearing.  This increase was offset partially by reductions in long-term borrowings of $1.0 million and a reduction in other liabilities of $2.9 million stemming from the Company’s election to make a $2.6 million pension contribution in the first quarter of 2012 to reduce the $2.6 million pension liability at December 31, 2011.

Capital

Shareholders' equity of $37.8 million was essentially unchanged at March 31, 2012, as compared to December 31, 2011.  The Company added $529,000 to retained earnings through net income which was offset by the purchase of warrants from the US Treasury, causing a reduction in shareholders’ equity in the amount of $537,000, detailed elsewhere on this Form 10-Q under ‘Recent Events’.

Capital adequacy is evaluated primarily by the use of ratios which measure capital against total assets, as well as against total assets that are weighted based on defined risk characteristics.  The Company’s goal is to maintain a strong capital position, consistent with the risk profile of its subsidiary banks that supports growth and expansion activities while at the same time exceeding regulatory standards.  At March 31, 2012, Pathfinder exceeded all regulatory required minimum capital ratios and met the regulatory definition of a “well-capitalized” institution, i.e. a leverage capital ratio exceeding 5%, a Tier 1 risk-based capital ratio exceeding 6% and a total risk-based capital ratio exceeding 10%.

The Bank’s actual capital amounts and ratios as of March 31, 2012 and December 31, 2011 are presented in the following table.

											Minimum to Be
						Minimum					“Well-Capitalized"
						For Capital					Under Prompt
	Actual					Adequacy Purposes					Corrective Provisions
(Dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of March 31, 2012
Total Core Capital (to Risk-Weighted Assets)	$	44,413		14.7	%	$	24,170		8.0	%	$	30,213		10.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	40,501		13.4	%	$	12,085		4.0	%	$	18,128		6.0	%
Tier 1 Capital (to Assets)	$	40,501		8.7	%	$	18,714		4.0	%	$	23,392		5.0	%
As of December 31, 2011:
Total Core Capital (to Risk-Weighted Assets)	$	43,670		14.9	%	$	23,386		8.0	%	$	29,233		10.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	39,917		13.7	%	$	11,693		4.0	%	$	17,540		6.0	%
Tier 1 Capital (to Average Assets)	$	39,917		9.4	%	$	17,041		4.0	%	$	21,301		5.0	%

- 35 -

As of March 31, 2012, the Federal Financial Institutions Examination Council changed the computation for the Tier 1 Capital ratio as it applies to the Bank’s designation as a savings association.  The denominator will change from using the average assets over the prior three months to the assets on the balance sheet as of the end of the reporting quarter.

Loan and Asset Quality and Allowance for Loan Losses

The following table represents information concerning the aggregate amount of non-performing assets:

(Dollars in thousands)	March 31, 2012			December 31, 2011			March 31, 2011
Nonaccrual loans:
Commercial real estate and commercial	$	2,877		$	2,594		$	4,719
Consumer		872			706			225
Residential real estate		1,063			1,428			1,026
Total nonaccrual loans		4,812			4,728			5,970
Total non-performing loans		4,812			4,728			5,970
Foreclosed real estate		556			536			617
Total non-performing assets	$	5,368		$	5,264		$	6,587
Non-performing loans to total loans		1.58	%		1.55	%		2.08	%
Non-performing assets to total assets		1.15	%		1.19	%		1.60	%

Total non-performing loans increased slightly by $84,000 to $4.8 million at March 31, 2012, when compared to December 31, 2011.  Total non-performing loans decreased approximately $1.2 million at March 31, 2012, when compared to March 31, 2011, due principally to the pay down of $1.1 million on one non-performing commercial loan relationship in the second quarter of 2011.  Management continues to monitor and react to national and local economic trends as well as general portfolio conditions, which may impact the quality of the portfolio.  Management believes that the current level of the allowance for loan losses, at $4.1 million, adequately addresses the current level of risk within the loan portfolio.  The Company has also maintained strict loan underwriting standards and carefully monitors the performance of the loan portfolio.

Foreclosed real estate balances were $556,000 at March 31, 2012, an increase of $20,000 over the level at December 31, 2011.  During the first three months of 2012, two properties were added to foreclosed real estate balances, one property was sold at a $25,000 loss, and a valuation allowance of $17,000 was taken on another property.  Real estate values and the real estate market remain weak in the Company’s market area.  As of March 31, 2012, there were twelve properties in the Company’s foreclosed real estate portfolio.

The majority of the outstanding balances classified as non-performing loans at March 31, 2012 are comprised of commercial real estate, commercial, and residential real estate loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when loan payment performance is deemed unsatisfactory and the loan is past due 90 days or more.  There are no loans that are past due 90 days or more and are still accruing interest.  The Company considers a loan impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan.

The measurement of impaired loans is generally based upon the fair value of the collateral with a portion of the impaired loans measured based upon the present value of future cash flows discounted at the historical effective interest rate.  The Company used the fair value of collateral to measure impairment on commercial and commercial real estate loans.  At March 31, 2012 and December 31, 2011, the Company had $5.4 million and $4.3 million in loans, which were deemed to be impaired, having specific reserves of $955,000 and $619,000, respectively.

Management has identified potential problem loans totaling $8.6 million as of March 31, 2012, compared to $8.0 million in potential problem loans as of December 31, 2011.  This increase in problem loans reflects increases in classifications of 1-4 family residential mortgages and home equity and junior liens.  These loans have been internally classified as special mention or substandard, yet are not currently considered impaired or in non-accrual status.  Management has identified potential credit problems which may result in the borrowers not being able to comply with the current loan repayment terms and which may result in it being included in future impaired loan reporting.  Management believes that the current allowance for loan losses is adequate to cover probable credit losses in the current loan portfolio.  The ratio of allowance to loan and lease losses to period-end loans at March 31, 2012 as compared to December 31, 2011 was 1.35% and 1.31%, respectively, representing an increase of 4 basis points.

- 36 -

Appraisals are obtained at the time a real estate secured loan is originated.   For commercial real estate held as collateral, the property is inspected every two years.  When evaluating our ability to collect from secondary sources, appraised values are adjusted to reflect the age of appraisal, the condition of the property, the current local real estate market, and cost to sell.  Properties are re-appraised when our evaluation of the current property condition and the local real estate market suggests values may not be accurate.

In the normal course of business, Pathfinder Bank has sold residential mortgage loans and participation interests in commercial loans. As is typical in the industry, Pathfinder Bank makes certain representations and warranties to the buyer. Pathfinder Bank maintains a quality control program for closed loans and considers the risks and uncertainties associated with potential repurchase requirements to be minimal.  There are no known or alleged defects in the securitization process or in the mortgage documentation.  Any future risk of exposure would be immaterial.

Liquidity

Liquidity management involves the Company’s ability to generate cash or otherwise obtain funds at reasonable rates to support asset growth, meet deposit withdrawals, maintain reserve requirements, and otherwise operate the Company on an ongoing basis.  The Company's primary sources of funds are deposits, borrowed funds, amortization and prepayment of loans and maturities of investment securities and other short-term investments, 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 general interest rates, economic conditions and competition.  The Company manages the pricing of deposits to maintain a desired deposit balance.  In addition, the Company invests excess funds in short-term interest-earning and other assets, which provide liquidity to meet lending requirements.

The Company's liquidity has been enhanced by its membership in the Federal Home Loan Bank of New York, whose competitive advance programs and lines of credit provide the Company with a safe, reliable and convenient source of funds.  A significant decrease in deposits in the future could result in the Company having to seek other sources of funds for liquidity purposes.  Such sources could include, but are not limited to, additional borrowings, trust preferred security offerings, brokered deposits, negotiated time deposits, the sale of "available-for-sale" investment securities, the sale of securitized loans, or the sale of whole loans.  Such actions could result in higher interest expense costs and/or losses on the sale of securities or loans.

The Company has a number of existing credit facilities available to it.  Total credit available to the Company under the existing lines of credit is approximately $97.0 million.  At March 31, 2012, the Company has $24.0 million outstanding on its existing lines of credit with $73.0 million available.

The Asset Liability Management Committee of the Company is responsible for implementing the policies and guidelines for the maintenance of prudent levels of liquidity.  As of March 31, 2012, management reported to the Board of Directors that the Company is in compliance with its liquidity policy guidelines.

Item 3 - Quantitative and Qualitative Disclosures About Market Risk

A smaller reporting company is not required to provide the information relating to this item.

Item 4 - Controls and Procedures

Under the supervision and with the participation of the Company's management, including our Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this quarterly report.  Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company's disclosure controls and procedures are effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms.  There has been no change in the Company's internal control over financial reporting during the most recent fiscal quarter that has materially affected, or is reasonable likely to materially affect, the Company's internal control over financial reporting.

- 37 -

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings

The Company is not currently a named party in a legal proceeding, the outcome of which would have a material and adverse effect on the financial condition or results of operations of the Company.

Item 1A – Risk Factors

A smaller reporting company is not required to provide the information relating to this item.

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

None

Item 3 - Defaults Upon Senior Securities

None

Item 4 – Mine Safety Disclosures

Not applicable

Item 5 - Other Information

None

Item 6 - Exhibits

Exhibit No.                                                           Description                                                                                                

31.1                      Rule 13a-14(a) / 15d-14(a) Certification of the Chief Executive Officer

31.2                      Rule 13a-14(a) / 15d-14(a) Certification of the Chief Financial Officer

32.1                      Section 1350 Certification of the Chief Executive Officer and Chief Financial

                             Officer

- 38 -

SIGNATURES

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

 PATHFINDER BANCORP, INC.

May 14, 2012                                                                           /s/ Thomas W. Schneider

   Thomas W. Schneider

                                   President and Chief Executive Officer

May 14, 2012                                                                            /s/ James A. Dowd

    James A. Dowd

    Senior Vice President and Chief Financial Officer

- 39 -

EXHIBIT 31.1: Rule 13a-14(a) / 15d-14(a) Certification of the Chief Executive Officer

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Thomas W. Schneider, certify that:
1.I have reviewed this Quarterly Report on Form 10-Q of Pathfinder Bancorp, 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:
	(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.
May 14, 2012		/s/ Thomas W. Schneider Thomas W. Schneider President and Chief Executive Officer

- 40 -

EXHIBIT 31.2: Rule 13a-14(a) / 15d-14(a) Certification of the Chief Financial Officer

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, James A. Dowd, certify that:
1.I have reviewed this Quarterly Report on Form 10-Q of Pathfinder Bancorp, 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:
	(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.
May 14, 2012		/s/ James A. Dowd James A. Dowd Senior Vice President and Chief Financial Officer

- 41 -

EXHIBIT 32.1  Section 1350 Certification of the Chief Executive Officer and Chief Financial Officer

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Thomas W. Schneider, President and Chief Executive Officer, and James A. Dowd, Senior Vice President and Chief Financial Officer of Pathfinder Bancorp, Inc. (the "Company"), each certify in his capacity as an officer of the Company that he has reviewed the Quarterly Report of the Company on Form 10-Q for the quarter ended March 31, 2012 and that to the best of his knowledge:
1.the report fully complies with the requirements of Sections 13(a) of the Securities Exchange Act of 1934; and
2.the information contained in the report fairly presents, in all material respects, the financial condition and results of operations of the Company.
The purpose of this statement is solely to comply with Title 18, Chapter 63, Section 1350 of the United States Code, as amended by Section 906 of the Sarbanes-Oxley Act of 2002.
May 14, 2012	/s/ Thomas W. Schneider Thomas W. Schneider President and Chief Executive Officer
May 14, 2012	/s/ James A. Dowd James A. Dowd Senior Vice President and Chief Financial Officer

- 42 -

EX-31.1

EXHIBIT 31.1: Rule 13a-14(a) / 15d-14(a) Certification of the Chief Executive Officer

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Thomas W. Schneider, certify that:
1.I have reviewed this Quarterly Report on Form 10-Q of Pathfinder Bancorp, 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:
	(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.
May 14, 2012		/s/ Thomas W. Schneider Thomas W. Schneider President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2: Rule 13a-14(a) / 15d-14(a) Certification of the Chief Financial Officer

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, James A. Dowd, certify that:
1.I have reviewed this Quarterly Report on Form 10-Q of Pathfinder Bancorp, 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:
	(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.
May 14, 2012		/s/ James A. Dowd James A. Dowd Senior Vice President and Chief Financial Officer

EX-32.1

EXHIBIT 32.1  Section 1350 Certification of the Chief Executive Officer and Chief Financial Officer

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Thomas W. Schneider, President and Chief Executive Officer, and James A. Dowd, Senior Vice President and Chief Financial Officer of Pathfinder Bancorp, Inc. (the "Company"), each certify in his capacity as an officer of the Company that he has reviewed the Quarterly Report of the Company on Form 10-Q for the quarter ended March 31, 2012 and that to the best of his knowledge:
1.the report fully complies with the requirements of Sections 13(a) of the Securities Exchange Act of 1934; and
2.the information contained in the report fairly presents, in all material respects, the financial condition and results of operations of the Company.
The purpose of this statement is solely to comply with Title 18, Chapter 63, Section 1350 of the United States Code, as amended by Section 906 of the Sarbanes-Oxley Act of 2002.
May 14, 2012	/s/ Thomas W. Schneider Thomas W. Schneider President and Chief Executive Officer
May 14, 2012	/s/ James A. Dowd James A. Dowd Senior Vice President and Chief Financial Officer

XML

New Accounting Pronouncements

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

New Accounting Pronouncements

(2)  New Accounting Pronouncements

In December 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2011-12 - Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. Stakeholders raised concerns that the new presentation requirements (pending paragraphs 220-10-45-17 through 45-18, 220-10-55-7 through 55-8, 220-10-55-9, and 220-10-55-18 of the FASB Accounting Standards Codification) about reclassifications of items out of accumulated other comprehensive income would be difficult for preparers and may add unnecessary complexity to financial statements. In addition, it is difficult for some preparers to change systems in time to gather the information for the new presentation requirements by the effective date of ASU 2011-05. Given these issues, they asked the Board to reconsider whether it is necessary to require entities to present reclassification adjustments by component in both the statement where net income is presented and the statement where other comprehensive income is presented for both interim and annual financial statements. Because those pending paragraphs are effective on a retrospective basis for public entities for annual periods beginning after December 15, 2011, and interim periods within those years, those stakeholders asked the Board, at a minimum, to defer the effective date pertaining to reclassification adjustments out of accumulated other comprehensive income in Accounting Standards Update 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income, until the Board is able to reconsider those paragraphs. We do not expect the adoption to have a material impact on our consolidated statements of condition, results of operations or cash flows.

XML

Basis of Presentation

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Basis of Presentation

(1)  Basis of Presentation

The accompanying unaudited consolidated financial statements of Pathfinder Bancorp, Inc. and its wholly owned subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, the instructions for Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes necessary for a complete presentation of consolidated financial position, results of operations, and cash flows in conformity with generally accepted accounting principles.  In the opinion of management, all adjustments, consisting of normal recurring accruals, considered necessary for a fair presentation, have been included.  Certain amounts in the 2011 consolidated financial statements may have been reclassified to conform to the current period presentation.  These reclassifications had no effect on net income as previously reported.

The following material under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations" is written with the presumption that the users of the interim financial statements have read, or have access to, the Company's latest audited financial statements and notes thereto, together with Management's Discussion and Analysis of Financial Condition and Results of Operations as of December 31, 2011 and 2010 and for the two years then ended.  Therefore, only material changes in financial condition and results of operations are discussed in the remainder of Part 1.

Operating results for the three months ended March 31, 2012, are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.

XML

Consolidated Statements Of Condition (Unaudited) (Parenthetical) (USD $)	Mar. 31, 2012	Dec. 31, 2011
Shareholders' equity:
Preferred stock - SBLF, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock - SBLF, liquidation preference	$ 1,000	$ 1,000
Preferred stock - SBLF, shares authorized (in shares)	13,000	13,000
Preferred stock - SBLF, shares issued (in shares)	13,000	13,000
Preferred Stock - SBLF, shares outstanding (in shares)	13,000	13,000
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common Stock, shares authorized (in shares)	10,000,000	10,000,000
Common Stock, shares issued (in shares)	2,979,969	2,979,969
Common Stock, shares outstanding (in shares)	2,617,682	2,617,682
Treasury stock, shares (in shares)	362,287	362,287

XML

Consolidated Statements Of Changes in Shareholders' Equity (Unaudited) (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Other comprehensive income, net of tax:
Unrealized holding gains on securities available for sale, tax expense	$ 23	$ 182
Unrealized holding gains on financial derivative, tax benefit	2	10
Retirement plan net losses recognized in plan expenses, tax expense	$ 53	$ 27
ESOP shares earned	3,602	0
Common stock dividends declared, per share (in dollars per share)	$ 0.03	$ 0.03

XML

Consolidated Statements Of Cash Flows (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
OPERATING ACTIVITIES
Net income	$ 529	$ 426
Adjustments to reconcile net income to cash provided by operating activities
Provision for loan losses	225	263
Proceeds from sales of loans	41	0
Originations of loans held-for-sale	(40)	0
Realized losses (gains) on sales of:
Real estate acquired through foreclosure	25	(26)
Loans	(1)	0
Available-for-sale investment securities	(112)	(27)
Depreciation	199	161
Amortization of mortgage servicing rights	4	7
Amortization of deferred loan costs	51	51
Earnings on bank owned life insurance	(93)	(62)
Net amortization of premiums and discounts on investment securities	285	105
Stock based compensation and ESOP expense	56	0
Increase in accrued interest receivable	(284)	(42)
Pension plan contribution	(2,600)	0
Net change in other assets and liabilities	(129)	(759)
Net cash (used in) provided by operating activities	(1,844)	97
INVESTING ACTIVITIES
Purchase of investment securities available-for-sale	(37,225)	(12,110)
Net proceeds from redemptions of Federal Home Loan Bank stock	129	356
Proceeds from maturities and principal reductions of investment securities available-for-sale	4,937	7,548
Proceeds from sale of:
Available-for-sale investment securities	5,052	996
Real estate acquired through foreclosure	46	239
Net decrease (increase) in loans	494	(1,940)
Purchase of premises and equipment	(43)	(935)
Net cash used in investing activities	(26,610)	(5,846)
FINANCING ACTIVITIES
Net increase in demand deposits, NOW accounts, savings accounts, money management deposit accounts, MMDA accounts and escrow deposits	18,341	11,483
Net increase in time deposits and brokered deposits	10,795	2,774
Net repayments of short-term borrowings	0	(9,000)
Payments on long-term borrowings	(1,028)	(1,000)
Purchase of CPP warrants from the US Treasury	(537)	0
Cash dividends paid to preferred shareholder - SBLF and CPP	(142)	(85)
Cash dividends paid to common shareholders	(75)	(74)
Net cash provided by financing activities	27,354	4,098
Decrease in cash and cash equivalents	(1,100)	(1,651)
Cash and cash equivalents at beginning of period	10,218	13,763
Cash and cash equivalents at end of period	9,118	12,112
CASH PAID DURING THE PERIOD FOR:
Interest	1,012	1,086
Income taxes	0	1,006
NON-CASH INVESTING ACTIVITY
Transfer of loans to foreclosed real estate	$ 108	$ 456

XML

Consolidated Statements Of Income (Unaudited) (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Interest and dividend income:
Loans, including fees	$ 4,011	$ 3,875
Debt securities:
Taxable	458	594
Tax-exempt	163	74
Dividends	33	42
Interest earning time deposits	7	0
Federal funds sold and interest earning deposits	1	1
Total interest income	4,673	4,586
Interest expense:
Interest on deposits	761	813
Interest on short-term borrowings	3	11
Interest on long-term borrowings	252	279
Total interest expense	1,016	1,103
Net interest income	3,657	3,483
Provision for loan losses	225	263
Net interest income after provision for loan losses	3,432	3,220
Noninterest income:
Service charges on deposit accounts	273	295
Earnings on bank owned life insurance	93	62
Loan servicing fees	41	42
Net gains on sales and redemptions of investment securities	112	27
Net (losses) gains on sales of loans and foreclosed real estate	(24)	26
Debit card interchange fees	97	84
Other charges, commissions & fees	136	136
Total noninterest income	728	672
Noninterest expense:
Salaries and employee benefits	1,974	1,709
Building occupancy	383	363
Data processing	341	353
Professional and other services	153	126
Advertising	60	139
FDIC assessments	77	162
Audits and exams	56	60
Other expenses	411	371
Total noninterest expenses	3,455	3,283
Income before income taxes	705	609
Provision for income taxes	176	183
Net income	529	426
Preferred stock dividends and discount accretion	138	117
Net income available to common shareholders	$ 391	$ 309
Earnings per common share - basic (in dollars per share)	$ 0.16	$ 0.12
Earnings per common share - diluted (in dollars per share)	$ 0.16	$ 0.12
Dividends per common share (in dollars per share)	$ 0.03	$ 0.03

XML

Interest Rate Derivative

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Interest Rate Derivative

(10)  Interest Rate Derivative

Derivative instruments are entered into primarily as a risk management tool of the Company.  Financial derivatives are recorded at fair value as other assets and other liabilities.  The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship. For a fair value hedge, changes in the fair value of the derivative instrument and changes in the fair value of the hedged asset or liability are recognized currently in earnings.  For a cash flow hedge, changes in the fair value of the derivative instrument, to the extent that it is effective, are recorded in other comprehensive income and subsequently reclassified to earnings as the hedged transaction impacts net income.  Any ineffective portion of a cash flow hedge is recognized currently in earnings.  See Note 9 for further discussion of the fair value of the interest rate derivative.

The Company has $5 million of floating rate Trust Preferred debt indexed to 3-month LIBOR.  As a result, it is exposed to variability in cash flows related to changes in projected interest payments caused by changes in the benchmark interest rate.  During the fourth quarter of fiscal 2009, the Company entered into an interest rate swap agreement, with a $2 million notional amount, to convert a portion of the variable-rate junior subordinated debentures to a fixed rate for a term of approximately 7 years at a rate of 4.96%.  The derivative is designated as a cash flow hedge.  The hedging strategy ensures that changes in cash flows from the derivative will be highly effective at offsetting changes in interest expense from the hedged exposure.

The following table summarizes the fair value of outstanding derivatives and their presentation on the statements of condition:

(In thousands)		March 31, 2012		December 31, 2011
Cash flow hedge:
	Other liabilities	$	194	$	200

The change in accumulated other comprehensive loss on a pretax basis and the impact on earnings from the interest rate swap that qualifies as a cash flow hedge for the three months ended March 31, were as follows:

(In thousands)	2012			2011
Balance as of January 1:	$	(200	)	$	(110	)
Amount of (gains) losses recognized in other comprehensive income		(8	)		10
Amount of loss reclassified from other comprehensive income
and recognized as interest expense		14			15
Balance as of March 31:	$	(194	)	$	(85	)

No amount of ineffectiveness has been included in earnings and the changes in fair value have been recorded in other comprehensive income.  Some, or all, of the amount included in accumulated other comprehensive loss would be reclassified into current earnings should a portion of, or the entire hedge no longer be considered effective, but at this time, management expects the hedge to remain fully effective during the remaining term of the swap.

The Company posted cash, of $200,000, under arrangements to satisfy collateral requirements associated with the interest rate swap contract.

XML

Consolidated Statements Of Condition (Unaudited) (USD $) In Thousands, except Per Share data, unless otherwise specified	Mar. 31, 2012	Dec. 31, 2011
ASSETS:
Cash and due from banks	$ 8,456	$ 7,093
Interest earning deposits	662	3,125
Total cash and cash equivalents	9,118	10,218
Interest earning time deposits	2,000	2,000
Investment securities, at fair value	127,512	100,395
Federal Home Loan Bank stock, at cost	1,399	1,528
Loans	304,004	304,750
Less: Allowance for loan losses	4,112	3,980
Loans receivable, net	299,892	300,770
Premises and equipment, net	10,541	10,697
Accrued interest receivable	1,969	1,685
Foreclosed real estate	556	536
Goodwill	3,840	3,840
Bank owned life insurance	8,032	7,939
Other assets	3,271	3,372
Total assets	468,130	442,980
Deposits:
Interest-bearing	354,716	328,976
Noninterest-bearing	40,549	37,153
Total deposits	395,265	366,129
Long-term borrowings	25,046	26,074
Junior subordinated debentures	5,155	5,155
Accrued interest payable	149	145
Other liabilities	4,722	7,636
Total liabilities	430,337	405,139
Shareholders' equity:
Preferred stock - SBLF, par value $0.01 per share; $1,000 liquidation preference; 13,000 shares authorized; 13,000 shares issued and outstanding	$ 13,000.00	$ 13,000.00
Common stock, par value $0.01; authorized 10,000,000 shares; 2,979,969 and 2,617,682 shares issued and outstanding, respectively	30	30
Additional paid in capital	8,048	8,730
Retained earnings	25,103	24,618
Accumulated other comprehensive loss	(2,547)	(2,664)
Unearned ESOP	(1,007)	(1,039)
Treasury stock, at cost; 362,287	(4,834)	(4,834)
Total shareholders' equity	37,793	37,841
Total liabilities and shareholders' equity	$ 468,130	$ 442,980

XML

Subsequent Events

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Subsequent Events

(11)  Subsequent Events

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date that these consolidated financial statements were issued.  On March 29, 2012, the Company announced that its Board of Directors declared a quarterly dividend of $.03 per common share.  The dividend is payable on May 1, 2012 to shareholders of record on April 13, 2012.

On May 14, 2012, the company informed its employees of its decision to freeze participation and benefit accruals under our non-contributory, tax qualified defined benefit pension plan, primarily to reduce some of the volatility in earnings that can accompany the maintenance of a defined benefit plan.  The freeze will be effective June 30, 2012.  Compensation earned by employees up to June 30, 2012 shall be used for purposes of calculating benefits under our pension plan but there will be no future benefit accruals after this date.  Participants as of June 30, 2012 will continue to earn vesting credit with respect to their frozen accrued benefits as they continue to work.  As a result, the Company expects to save approximately $300,000 in pension expenses in the final two quarters of the 2012 fiscal year.

Starting July 1, 2012, we expect to increase benefits under our defined contribution 401(k) savings plan, in the form of an enhanced employer match of employee contributions.  This improved match would be combined with a qualified automatic contribution arrangement (or QACA) in order to encourage participation and to permit the plan to qualify for a "safe harbor" from annual discrimination testing.

XML

Consolidated Statements Of Comprehensive Income (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Dec. 31, 2011
Consolidated Statements Of Comprehensive Income (Unaudited)
Change in accumulated unrealized plan loss for pension and other postretirement obligations	$ 134	$ 67
Unrealized holding (loss) gain on financial derivative:
Change in unrealized holding (loss) gains on financial derivative	(8)	10
Reclassification adjustment for interest expense included in net income	14	15
Net unrealized gain on financial derivative	6	25
Unrealized holding gains on available-for-sale securities:
Unrealized holding gains arising during the period	167	482
Reclassification adjustment for net gains included in income	(112)	(27)
Net unrealized gains on securities available-for-sale	55	455
Other comprehensive income, before tax	195	547
Tax effect	(78)	(219)
Other comprehensive income, net of tax	117	328
Net income	529	426
Total Comprehensive income	646	754
Tax Effect Allocated to Each Component of Comprehensive Income
Unrealized gain on pension and other postretirement obligations	(53)	(27)
Unrealized gain on financial derivative instruments used in cash flow hedging relationships	(2)	(10)
Unrealized gains on available-for-sale securities arising during the period	(23)	(182)
Income tax expense related to other comprehensive income	(78)	(219)
Accumulated Other Comprehensive Loss By Component:
Unrealized loss and transition obligation for pension and other postretirement obligations	(5,895)		(6,029)
Tax effect	2,358		2,412
Net unrealized loss for pension and other postretirement obligations	(3,537)		(3,617)
Unrealized loss on financial derivative instruments used in cash flow hedging relationships	(194)		(200)
Tax effect	78		80
Net unrealized loss on financial derivative instruments used in cash flow hedging relationships	(116)		(120)
Unrealized gain on available-for-sale securities	1,844		1,789
Tax effect	(738)		(716)
Net unrealized gain on available-for-sale securities	1,106		1,073
Accumulated other comprehensive loss	$ (2,547)		$ (2,664)

XML

Pension and Postretirement Benefits

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Pensions and Postretirement Benefits

(5)  Pension and Postretirement Benefits

The Company has a noncontributory defined benefit pension plan covering substantially all employees. The plan provides defined benefits based on years of service and final average salary. In addition, the Company provides certain health and life insurance benefits for eligible retired employees.  The healthcare plan is contributory with participants' contributions adjusted annually; the life insurance plan is noncontributory.  Employees with less than 14 years of service as of January 1, 1995, are not eligible for the health and life insurance retirement benefits.

The composition of net periodic pension plan and postretirement plan costs for the three months ended March 31 is as follows:

	Pension Benefits						Postretirement Benefits
(In thousands)	2012			2011			2012		2011
Service cost	$	111		$	82		$	-	$	-
Interest cost		111			103			4		5
Expected return on plan assets		(198	)		(156	)		-		-
Amortization of transition obligation		-			-			-		5
Amortization of net losses		130			62			4		-
Net periodic benefit plan cost	$	154		$	91		$	8	$	10

The Company has made a contribution in the amount of $2.6 million to the defined benefit pension plan during the first three months of 2012.  The Company will evaluate any need for further contributions to the defined benefit pension plan during the fourth quarter of 2012.

XML

Investment Securities

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Investment Securities

(4) Investment Securities - Available-for-Sale

The amortized cost and estimated fair value of investment securities are summarized as follows:

	March 31, 2012
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Debt investment securities:
US Treasury, agencies and GSEs	$	10,340	$	36	$	(69	)	$	10,307
State and political subdivisions		21,951		761		(85	)		22,627
Corporate		24,717		134		(534	)		24,317
Residential mortgage-backed - US agency		65,393		1,416		(117	)		66,692
Residential mortgage-backed - private label		450		13		-			463
Total		122,851		2,360		(805	)		124,406
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,286		12		-			1,298
Large cap equity fund		905		202		-			1,107
Other mutual funds		183		73		-			256
Common stock - financial services industry		443		2		-			445
Total		2,817		289		-			3,106
Total investment securities	$	125,668	$	2,649	$	(805	)	$	127,512

	December 31, 2011
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Debt investment securities:
US Treasury, agencies and GSEs	$	5,025	$	48	$	-		$	5,073
State and political subdivisions		19,508		797		(1	)		20,304
Corporate		21,086		38		(690	)		20,434
Residential mortgage-backed - US agency		49,665		1,395		(4	)		51,056
Residential mortgage-backed - private label		505		14		-			519
Total		95,789		2,292		(695	)		97,386
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,286		12		-			1,298
Large cap equity fund		905		119		-			1,024
Other mutual funds		183		60		-			243
Common stock - financial services industry		443		2		(1	)		444
Total		2,817		193		(1	)		3,009
Total investment securities	$	98,606	$	2,485	$	(696	)	$	100,395

The amortized cost and estimated fair value of debt investments at March 31, 2012 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.

	Amortized		Estimated
	Cost		Fair Value
(In thousands)
Due in one year or less	$	5,623	$	5,656
Due after one year through five years		23,033		23,164
Due after five years through ten years		8,325		8,633
Due after ten years		20,027		19,798
Mortgage-backed securities		65,843		67,155
Totals	$	122,851	$	124,406

The Company's investment securities' gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	March 31, 2012
	Less than Twelve Months					Twelve Months or More					Total
	Unrealized			Fair		Unrealized			Fair		Unrealized			Fair
	Losses			Value		Losses			Value		Losses			Value
(In thousands)
US Treasury, agencies and GSE's	$	(69	)	$	6,248	$	-		$	-	$	(69	)	$	6,248
State and political subdivisions		(85	)		2,714		-			-		(85	)		2,714
Corporate		(45	)		6,834		(489	)		1,479		(534	)		8,313
Residential mortgage-backed - US agency		(117	)		13,950		-			-		(117	)		13,950
	$	(316	)	$	29,746	$	(489	)	$	1,479	$	(805	)	$	31,225
	December 31, 2011
	Less than Twelve Months					Twelve Months or More					Total
	Unrealized			Fair		Unrealized			Fair		Unrealized			Fair
	Losses			Value		Losses			Value		Losses			Value
(In thousands)
State and political subdivisions	$	(1	)	$	412	$	-		$	-	$	(1	)	$	412
Corporate		(131	)		13,489		(559	)		1,410		(690	)		14,899
Residential mortgage-backed - US agency		(4	)		1,896		-			-		(4	)		1,896
Common stock-financial services industry		-			-		(1	)		3		(1	)		3
	$	(136	)	$	15,797	$	(560	)	$	1,413	$	(696	)	$	17,210

We conduct a formal review of investment securities on a quarterly basis for the presence of other-than-temporary impairment ("OTTI").  We assess whether OTTI is present when the fair value of a debt security is less than its amortized cost basis at the statement of condition date.  Under these circumstances, OTTI is considered to have occurred (1) if we intend to sell the security; (2) if it is "more likely than not" we will be required to sell the security before recovery of its amortized cost basis; or (3) the present value of expected cash flows is not anticipated to be sufficient to recover the entire amortized cost basis.  The guidance requires that credit-related OTTI is recognized in earnings while non-credit-related OTTI on securities not expected to be sold is recognized in other comprehensive income ("OCI").  Non-credit-related OTTI is based on other factors, including illiquidity and changes in the general interest rate environment.  Presentation of OTTI is made in the consolidated statement of income on a gross basis, including both the portion recognized in earnings as well as the portion recorded in OCI.  The gross OTTI would then be offset by the amount of non-credit-related OTTI, showing the net as the impact on earnings.

At March 31, 2012, eight U.S. government agency and government sponsored enterprise ("GSE") bonds are in unrealized loss positions. Four of these holdings are callable agency bullet bonds issued by the Federal Home Loan Bank and the Federal National Mortgage Association.  The remaining four are callable bonds issued by the Federal Farm Credit Bank. All eight positions are AA+ rated by S & P.  Five of these bonds have been in an unrealized loss position for two months with unrealized losses of 2.06% or less of their current carrying values. The remaining three bonds have been in an unrealized loss position for only one month with an unrealized loss of 0.64% or less of their current carrying value. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No OTTI is deemed present on these securities.

At March 31, 2012, six state and political subdivision securities are in an unrealized loss position.  All six securities are A rated or better by Moody's or S & P.  Each security has been in an unrealized loss position for only one month. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No other than temporary impairment is deemed present on this security.

At March 31, 2012, eleven corporate securities were in unrealized loss positions.  Nine of the eleven securities are currently A rated or better by Moody's or S&P.  All nine holdings have an unrealized loss that is 2.22% of their associated book value or less. Two of the nine holdings have been in an unrealized loss position for five months and the remaining seven have been in loss positions for four months or less.  The Company does not intend to sell and it is not likely that the Company will be required to sell those securities until recovery or final maturity. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific securities.  No other than temporary impairment is deemed present on these securities.

The remaining two corporate securities represent trust-preferred issuances from large money center financial institutions.  The J.P. Morgan Chase floating rate trust-preferred security has a carrying value of $986,000 and a fair value of $769,000. The Bank of America floating rate trust-preferred security has a carrying value of $982,000 and a fair value of $710,000.  The securities are rated A2 and Ba1 by Moody's, respectively.  The securities are both floating rate notes that adjust quarterly to LIBOR. These securities are reflecting a net unrealized loss due to current similar offerings being originated at higher spreads to LIBOR, as the market currently demands a greater pricing premium for the associated risk. Management has performed a detailed credit analysis on the underlying companies and has concluded that neither issue is credit impaired.  Due to the fact that each security has approximately 15 years until final maturity, and management has determined that there is no related credit impairment, the associated pricing risk is managed similar to long-term, low yielding, 15 and 30-year fixed rate residential mortgages carried in the Company's loan portfolio.  The risk is managed through the Company's extensive interest rate risk management procedures.  The Company expects the present value of expected cash flows will be sufficient to recover the amortized cost basis.  Thus, the securities are not deemed to be other-than-temporarily impaired.

Fourteen US government agency and GSE residential mortgage-backed security holdings have an unrealized loss as of March 31, 2012. The securities were issued by the Government National Mortgage Association, Federal National Mortgage Association and Federal Home Loan Mortgage Corporation.  One holding has been in an unrealized loss position for 6 months, at 0.10% of its associated book value.  The remaining 13 have been in an unrealized loss position for 3 months or less. The unrealized losses relate principally to changes in interest rates subsequent to the acquisition of the specific security.    No OTTI is deemed present on these securities.

In determining whether OTTI has occurred for equity securities, the Company considers the applicable factors described above and the length of time the equity security's fair value has been below the carrying amount. Management has determined that we have the intent and ability to retain the equity securities for a sufficient period of time to allow for recovery. The Company holds one equity security that had a fair value less than the carrying value at March 31, 2012.   A small common stock investment in The Phoenix Companies has an unrealized loss of less than $1,000.  Due to the relatively small size of the unrealized loss and short duration of the loss period, no OTTI is deemed present in relation to this security.

The following table presents a roll-forward of the amount related to credit losses recognized in earnings for the periods ended March 31:

(In thousands) 2012			2011
Beginning balance - January 1	$	-	$	875
Reductions for securities sold		-		-
Ending balance - March 31	$	-	$	875

The above credit losses were related to one security that was sold at a small gain during the quarter ended September 30, 2011.

Gross realized gains (losses) on sales of securities for the three months ended March 31, are detailed below:

(In thousands)	2012		2011
Realized gains	$	112	$	30
Realized losses		-		(3	)
	$	112	$	27

As of March 31, 2012 and December 31, 2011, securities with a fair value of $72.5 million and $61.2 million, respectively, were pledged to collateralize certain deposit and borrowing arrangements.

Management has reviewed its loan and mortgage-backed securities portfolios and determined that, to the best of its knowledge, little or no exposure exists to sub-prime or other high-risk residential mortgages.  The Company is not in the practice of investing in, or originating, these types of investments or loans.

XML

Document Information	3 Months Ended
	Mar. 31, 2012
Document Type	10-Q
Document Period End Date	Mar. 31, 2012
Amendment Flag	false

XML

Gurantees And Commitments

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Guarantees and Commitments

(8)  Guarantees

The Company does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit.  Standby letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  Generally, all letters of credit, when issued have expiration dates within one year.  The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers.  The Company generally holds collateral and/or personal guarantees supporting these commitments.  The Company had $1.6 million of standby letters of credit as of March 31, 2012.  Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees.   The fair value of standby letters of credit was not significant to the Company's consolidated financial statements.

XML

Loans

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Loans

(6)  Loans

Major classifications of loans at the indicated dates are as follows:

	March 31,			December 31,
(In thousands)	2012			2011
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	160,339		$	158,384
Construction		2,919			3,935
		163,258			162,319
Commercial loans:
Real estate		73,003			73,420
Lines of credit		13,978			13,791
Other commercial and industrial		21,393			22,701
Municipal		4,203			3,619
		112,577			113,531
Consumer loans:
Home equity and junior liens		23,673			24,171
Other consumer		3,933			4,140
		27,606			28,311
Total loans		303,441			304,161
Net deferred loan costs		563			589
Less allowance for loan losses		(4,112	)		(3,980	)
Loans receivable, net	$	299,892		$	300,770

The Company originates residential mortgage, commercial and consumer loans largely to customers throughout Oswego and parts of Onondaga counties. Although the Company has a diversified loan portfolio, a substantial portion of its borrowers' abilities to honor their contracts is dependent upon the counties' employment and economic conditions.

As of March 31, 2012 and December 31, 2011, residential mortgage loans with a carrying value of $67.2 million and $65.8 million, respectively have been pledged by the Company to the Federal Home Loan Bank of New York under a blanket collateral agreement to secure the Company's line of credit and term borrowings.

Loan Origination / Risk Management

The Company's lending policies and procedures are presented in Note 5 to the consolidated financial statements included in the 2011 Annual Report filed on form 10-K on March 29, 2012, and have not changed.

To develop and document a systematic methodology for determining the allowance for loan and lease losses, the Company has divided the loan portfolio into three portfolio segments, each with different risk characteristics and methodologies for assessing risk.  Each portfolio segment is broken down into class segments where appropriate.  Class segments contain unique measurement attributes, risk characteristics and methods for monitoring and assessing risk that are necessary to develop the allowance for loan and lease losses.  Unique characteristics such as borrower type, loan type, collateral type, and risk characteristics define each class segment.  The following table illustrates the portfolio and class segments for the Company's loan portfolio:

Portfolio Segment	Class
Residential Mortgage Loans	1-4 family first-lien residential mortgages
	Construction
Commercial Loans	Real estate
	Lines of credit
	Other commercial and industrial
	Municipal
Consumer Loans	Home equity and junior liens
	Other consumer

The following table presents the classes of the loan portfolio, not including net deferred loan costs, summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of the dates indicated:

	March 31, 2012
			Special
(In thousands)	Pass		Mention		Substandard		Doubtful		Total
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	154,642	$	1,311	$	4,386	$	-	$	160,339
Construction		2,919		-		-		-		2,919
		157,561		1,311		4,386		-		163,258
Commercial loans:
Real estate		69,478		207		3,318		-		73,003
Lines of credit		12,671		123		1,184		-		13,978
Other commercial and industrial		20,055		76		1,262		-		21,393
Municipal		4,203		-		-		-		4,203
		106,407		406		5,764		-		112,577
Consumer loans:
Home equity and junior liens		21,726		167		1,728		52		23,673
Other consumer		3,799		16		85		33		3,933
		25,525		183		1,813		85		27,606
Total loans	$	289,493	$	1,900	$	11,963	$	85	$	303,441

	December 31, 2011
			Special
(In thousands)	Pass		Mention		Substandard		Doubtful		Total
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	153,049	$	1,050	$	4,285	$	-	$	158,384
Construction		3,935		-		-		-		3,935
		156,984		1,050		4,285		-		162,319
Commercial loans:
Real estate		69,737		212		3,471		-		73,420
Lines of credit		12,579		49		1,163		-		13,791
Other commercial and industrial		21,978		89		591		43		22,701
Municipal		3,619		-		-		-		3,619
		107,913		350		5,225		43		113,531
Consumer loans:
Home equity and junior liens		22,500		162		1,456		53		24,171
Other consumer		3,922		61		123		34		4,140
		26,422		223		1,579		87		28,311
Total loans	$	291,319	$	1,623	$	11,089	$	130	$	304,161

 Management has reviewed its loan portfolio and determined that, to the best of its knowledge, no exposure exists to sub-prime or other high-risk residential mortgages.  The Company is not in the practice of originating these types of loans.

Nonaccrual and Past Due Loans

Loans are considered past due if the required principal and interest payments have not been received within thirty days of the payment due date.

An age analysis of past due loans, segregated by portfolio segment and class of loans, as of March 31, 2012 and December 31, 2011, are detailed in the following tables:

	March 31, 2012
	30-59 Days		60-89 Days		90 Days		Total				Total Loans
(In thousands)	Past Due		Past Due		and Over		Past Due		Current		Receivable
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	1,774	$	1,312	$	1,063	$	4,149	$	156,190	$	160,339
Construction		-		-		-		-		2,919		2,919
		1,774		1,312		1,063		4,149		159,109		163,258
Commercial loans:
Real estate		1,593		1,381		1,412		4,386		68,617		73,003
Lines of credit		477		111		744		1,332		12,646		13,978
Other commercial and industrial		238		301		721		1,260		20,133		21,393
Municipal		-		-		-		-		4,203		4,203
		2,308		1,793		2,877		6,978		105,599		112,577
Consumer loans:
Home equity and junior liens		521		231		718		1,470		22,203		23,673
Other consumer		18		24		154		196		3,737		3,933
		539		255		872		1,666		25,940		27,606
Total loans	$	4,621	$	3,360	$	4,812	$	12,793	$	290,648	$	303,441

	December 31, 2011
	30-59 Days		60-89 Days		90 Days		Total				Total Loans
(In thousands)	Past Due		Past Due		and Over		Past Due		Current		Receivable
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	2,870	$	934	$	1,428	$	5,232	$	153,152	$	158,384
Construction		-		-		-		-		3,935		3,935
		2,870		934		1,428		5,232		157,087		162,319
Commercial loans:
Real estate		2,015		4		1,623		3,642		69,778		73,420
Lines of credit		337		75		467		879		12,912		13,791
Other commercial and industrial		356		392		504		1,252		21,449		22,701
Municipal		-		-		-		-		3,619		3,619
		2,708		471		2,594		5,773		107,758		113,531
Consumer loans:
Home equity and junior liens		357		182		550		1,089		23,082		24,171
Other consumer		55		2		156		213		3,927		4,140
		412		184		706		1,302		27,009		28,311
Total loans	$	5,990	$	1,589	$	4,728	$	12,307	$	291,854	$	304,161

Nonaccrual loans, segregated by class of loan, were as follows:

	March 31,		December 31,
(In thousands)	2012		2011
Residential mortgage loans:
1-4 family first-lien residential mortgages	$	1,063	$	1,428
Construction		-		-
		1,063		1,428
Commercial loans:
Real estate		1,412		1,623
Lines of credit		744		467
Other commercial and industrial		721		504
Municipal		-		-
		2,877		2,594
Consumer loans:
Home equity and junior liens		718		550
Other consumer		154		156
		872		706
Total nonaccrual loans	$	4,812	$	4,728

There were no loans past due ninety days or more and still accruing interest at March 31, 2012 or December 31, 2011.

The Company is required to disclose certain activities related to Troubled Debt Restructurings ("TDR"s) in accordance with transition guidance under ASC 310-40-65-1.  The Company has determined that, for interim periods beginning after June 30, 2011 which was the date of adoption of this accounting standard update, there were no new TDRs including in the three month period ended March 31, 2012.  Additionally, there were no payment defaults within the three month period ended March 31, 2012 for any TDRs modified during the preceding twelve months. 

Impaired Loans

The following tables summarize impaired loans information by portfolio class at March 31, 2012 and December 31, 2011:

			March 31, 2012				December 31, 2011
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
(In thousands)	Investment		Balance		Allowance		Investment		Balance		Allowance
With no related allowance recorded:
1-4 family first-lien residential mortgages	$	249	$	249	$	-	$	442	$	442	$	-
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		1,359		1,488		-		968		1,096		-
Commercial lines of credit		74		74		-		74		74		-
Other commercial and industrial		466		466		-		257		257		-
Municipal		-		-		-		-		-		-
Home equity and junior liens		311		311		-		312		312		-
Other consumer		-		-		-		-		-		-
With an allowance recorded:				-						-
1-4 family first-lien residential mortgages		957		957		161		856		856		149
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		1,132		1,132		228		735		735		109
Commercial lines of credit		378		378		228		378		378		178
Other commercial and industrial		328		328		277		122		122		122
Municipal		-		-		-		-		-		-
Home equity and junior liens		136		136		61		136		136		61
Other consumer		-		-		-		-		-		-
Total:
1-4 family first-lien residential mortgages		1,206		1,206		161		1,298		1,298		149
Residential construction mortgage		-		-		-		-		-		-
Commercial real estate		2,491		2,620		228		1,703		1,831		109
Commercial lines of credit		452		452		228		452		452		178
Other commercial and industrial		794		794		277		379		379		122
Municipal		-		-		-		-		-		-
Home equity and junior liens		447		447		61		448		448		61
Other consumer		-		-		-		-		-		-
	$	5,390	$	5,519	$	955	$	4,280	$	4,408	$	619

The following table presents the average recorded investment in impaired loans for the periods indicated:

	For the three months ended March 31,
(In thousands)	2012		2011
1-4 family first-lien residential mortgages	$	1,252	$	1,143
Commercial real estate		2,097		4,043
Commercial lines of credit		452		300
Other commercial and industrial		586		496
Home equity and junior liens		452		567
Other consumer		-		-
	$	4,839	$	6,549

The following table presents the cash basis interest income recognized on impaired loans for the periods indicated:

	For the three months ended March 31,
(In thousands)	2012		2011
1-4 family first-lien residential mortgages	$	15	$	12
Commercial real estate		23		33
Commercial lines of credit		5		2
Other commercial and industrial		6		8
Home equity and junior liens		4		11
Other consumer		-		-
	$	53	$	66

XML

Allowances for Loan Losses

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Allowance for Loan Losses

(7)   Allowance for Loan Losses

Changes in the allowance for loan losses for the three months ended March 31, 2012 and 2011 and information pertaining to the allocation of the allowance for loan losses and balances of the allowance for loan losses and loans receivable based on individual and collective impairment evaluation by loan portfolio class at March 31, 2012 and 2011 are summarized as follows:

	For the three months ended March 31, 2012
	1-4 family
	first-lien			Residential									Other
	residential			construction			Commercial			Commercial			commercial
(In thousands)	mortgage			mortgage			real estate			lines of credit			and industrial
Allowance for loan losses:
Beginning Balance	$	664		$	-		$	1,346		$	463		$	649
Charge-offs		(20	)		-			(54	)		-			(43	)
Recoveries		28			-			14			-			-
Provisions		47			-			159			52			113
Ending balance	$	719		$	-		$	1,465		$	515		$	719
Ending balance: related to loans
individually evaluated for impairment		161			-			228			228			277
Ending balance: related to loans
collectively evaluated for impairment	$	558		$	-		$	1,237		$	287		$	442
Loans receivables:
Ending balance	$	160,339		$	2,919		$	73,003		$	13,978		$	21,393
Ending balance: individually
evaluated for impairment		1,206			-			2,491			452			794
Ending balance: collectively
evaluated for impairment	$	159,133		$	2,919		$	70,512		$	13,526		$	20,599
				Home equity			Other
	Municipal			and junior liens			Consumer			Unallocated			Total
Allowance for loan losses:
Beginning Balance	$	2		$	501		$	162		$	193		$	3,980
Charge-offs		-						(41	)		-			(158	)
Recoveries		-			2			21			-			65
Provisions		-			(8	)		(8	)		(130	)		225
Ending balance	$	2		$	495		$	134		$	63		$	4,112
Ending balance: related to loans
individually evaluated for impairment		-			61			-			-			955
Ending balance: related to loans
collectively evaluated for impairment	$	2		$	434		$	134		$	63		$	3,157
Loans receivables:
Ending balance	$	4,203		$	23,673		$	3,933		$	-		$	303,441
Ending balance: individually
evaluated for impairment		-			447			-			-			5,390
Ending balance: collectively
evaluated for impairment	$	4,203		$	23,226		$	3,933		$	-		$	298,051

	For the three months ended March 31, 2011
	1-4 family
	first-lien			Residential									Other
	residential			construction			Commercial			Commercial			commercial
(In thousands)	mortgage			mortgage			real estate			lines of credit			and industrial
Allowance for credit losses:
Beginning Balance	$	750		$	-		$	1,204		$	579		$	501
Charge-offs		(30	)		-			(71	)		(15	)		-
Recoveries		-			-			-			-			-
Provisions		34			-			233			18			122
Ending balance	$	754		$	-		$	1,366		$	582		$	623
Ending balance: related to loans
individually evaluated for impairment		248			-			527			300			230
Ending balance: related to loans
collectively evaluated for impairment	$	506		$	-		$	839		$	282		$	393
Loans receivables:
Ending balance	$	148,111		$	2,705		$	68,378		$	14,294		$	19,871
Ending balance: individually
evaluated for impairment		1,318			-			3,965			300			607
Ending balance: collectively
evaluated for impairment	$	146,793		$	2,705		$	64,413		$	13,994		$	19,264
				Home equity			Other
	Municipal			and junior liens			Consumer			Unallocated			Total
Allowance for credit losses:
Beginning Balance	$	3		$	424		$	89		$	98		$	3,648
Charge-offs		-			(9	)		(28	)		-			(153	)
Recoveries		-			2			7			-			9
Provisions		(1	)		6			16			(165	)		263
Ending balance	$	2		$	423		$	84		$	(67	)	$	3,767
Ending balance: related to loans
individually evaluated for impairment		-			102			-			-			1,407
Ending balance: related to loans
collectively evaluated for impairment	$	2		$	321		$	84		$	(67	)	$	2,360
Loans receivables:
Ending balance	$	3,898		$	25,392		$	3,242		$	-		$	285,891
Ending balance: individually
evaluated for impairment	$	-		$	633		$	-		$	-		$	6,823
Ending balance: collectively
evaluated for impairment	$	3,898		$	24,759		$	3,242		$	-		$	279,068

XML

Fair Value Measurements

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Fair Value Measurements

(9)  Fair Value Measurements

Accounting guidance related to fair value measurements and disclosures specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our market assumptions. These two types of inputs have created the following fair value hierarchy:

Level 1 - Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 - Quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

Level 3 - Model-derived valuations in which one or more significant inputs or significant value drivers are unobservable.

An asset's or liability's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

In determining fair value, the Company utilizes valuation techniques that maximizes the use of observable inputs, minimizes the use of unobservable inputs to the extent possible, and considers counterparty credit risk in its assessment of fair value.

The Company used the following methods and significant assumptions to estimate fair value:

Investment securities:  The fair values of securities available for sale are obtained from an independent third party and are based on quoted prices on nationally recognized exchange where available (Level 1).  If quoted prices are not available, fair values are measured by utilizing matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities' relationship to other benchmark quoted securities (Level 2).  Management made no adjustment to the fair value quotes that were received from the independent third party pricing service.

Interest rate swap derivative:  The fair value of the interest rate swap derivative is calculated based on a discounted cash flow model. All future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date.  The curve utilized for discounting and projecting is built by obtaining publicly available third party market quotes for various swap maturity terms.

Impaired loans: Impaired loans are those loans in which the Company has measured impairment generally based on the fair value of the loan's collateral.  Fair value is generally determined based upon independent third party appraisals of the properties and/or estimates by management of working capital collateral or discounted cash flows based upon expected proceeds.  Management modifies the appraised values, if needed, to take into account recent developments in the market or other factors, such as changes in absorption rates or market conditions from the time of valuation, and anticipated sales values considering management's plans for disposition.  Such modifications to the appraised values could result in lower valuations of such collateral. Estimated costs to sell are based on current amounts of disposal costs for similar assets.  These measurements are classified as level 3 within the valuation hierarchy. Impaired loans are subject to nonrecurring fair value adjustment upon initial recognition or subsequent impairment.  A portion of the allowance for loan losses is allocated to impaired loans if the value of such loans is deemed to be less than the unpaid balance.

Foreclosed real estate:  Fair values for foreclosed real estate are initially recorded based on market value evaluations by third parties, less costs to sell ("initial cost basis").  Any write-downs required when the related loan receivable is exchanged for the underlying real estate collateral at the time of transfer to foreclosed real estate are charged to the allowance for loan losses.  Values are derived from appraisals of underlying collateral or discounted cash flow analysis.   Subsequent to foreclosure, valuations are updated periodically and assets are marked to current fair value, not to exceed the initial cost basis.  In the determination of fair value subsequent to foreclosure, management also considers other factors or recent developments, such as changes in absorption rates and market conditions from the time of valuation, and anticipated sales values considering management's plans for disposition, which could result in adjustment to lower the property value estimates indicated in the appraisals.  These measurements are classified as Level 3 within the fair value hierarchy.

The following tables summarize assets measured at fair value on a recurring basis as of the indicated dates, segregated by the level of valuation inputs within the hierarchy utilized to measure fair value:

	At March 31, 2012
								Total Fair
(In thousands)	Level 1		Level 2			Level 3		Value
Debt investment securities:
US Treasury, agencies and GSEs	$	-	$	10,307		$	-	$	10,307
State and political subdivisions		-		22,627			-		22,627
Corporate		-		24,317			-		24,317
Residential mortgage-backed - US agency		-		66,692			-		66,692
Residential mortgage-backed - private label		-		463			-		463
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,298		-			-		1,298
Large cap equity fund		1,107		-			-		1,107
Other mutual funds		-		256			-		256
Common stock - financial services industry		25		420			-		445
Total investment securities	$	2,430	$	125,082		$	-	$	127,512
Interest rate swap derivative	$	-	$	(194	)	$	-	$	(194	)

	At December 31, 2011
							Total Fair
(In thousands)	Level 1		Level 2		Level 3		Value
Debt investment securities:
US Treasury, agencies and GSEs	$	-	$	5,073	$	-	$	5,073
State and political subdivisions		-		20,304		-		20,304
Corporate		-		20,434		-		20,434
Residential mortgage-backed - US agency		-		51,056		-		51,056
Residential mortgage-backed - private label		-		519		-		519
Equity investment securities:
Mutual funds:
Ultra short mortgage fund		1,298		-		-		1,298
Large cap equity fund		1,024		-		-		1,024
Other mutual funds		-		243		-		243
Common stock - financial services industry		25		419		-		444
Total investment securities	$	2,347	$	98,048	$	-	$	100,395

The following tables summarize assets measured at fair value on a nonrecurring basis as of the indicated dates, segregated by the level of valuation inputs within the hierarchy utilized to measure fair value:

	At March 31, 2012
							Total Fair
(In thousands)	Level 1		Level 2		Level 3		Value
Impaired loans	$	-	$	-	$	1,976	$	1,976
Foreclosed real estate	$	-	$	-	$	204	$	204
	At December 31, 2011
							Total Fair
(In thousands)	Level 1		Level 2		Level 3		Value
Impaired loans	$	-	$	-	$	1,608	$	1,608
Foreclosed real estate	$	-	$	-	$	165	$	165

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Level 3 inputs were used to determine fair value.

		Quantitative Information about Level 3 Fair Value Measurements
	Valuation	Unobservable	Range
	Techniques	Input	(Weighted Avg.)
At March 31, 2012
Impaired loans	Appraisal of collateral	Appraisal Adjustments	4% - 35% (27%)
		Costs to Sell	0% - 17% (14%)
Foreclosed real estate	Appraisal of collateral	Appraisal Adjustments	0% - 15% (13%)
		Costs to Sell	0% -   7%  (6%)

There have been no transfers of assets in or out of any fair value measurement level.

Required disclosures include fair value information of financial instruments, whether or not recognized in the consolidated statement 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 rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument.

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 herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective period-ends, and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.

The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company's assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company's disclosures and those of other companies may not be meaningful.  The Company, in estimating its fair value disclosures for financial instruments, used the following methods and assumptions:

Cash and cash equivalents - The carrying amounts of these assets approximate their fair value.

Interest earning time deposits - The carrying amounts of these assets approximate their fair value.

Investment securities - The fair values of securities available for sale are obtained from an independent third party and are based on quoted prices on nationally recognized exchange where available (Level 1).  If quoted prices are not available, fair values are measured by utilizing matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities, but rather by relying on the securities' relationship to other benchmark quoted securities (Level 2).  Management made no adjustment to the fair value quotes that were received from the independent third party pricing service.

Federal Home Loan Bank stock - The carrying amount of these assets approximates their fair value.

Loans - For variable-rate loans that re-price frequently, fair value is based on carrying amounts.  The fair value of other loans (for example, fixed-rate commercial real estate loans, mortgage loans, and commercial and industrial loans) is estimated using discounted cash flow analysis, based on interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.  Loan value estimates include judgments based on expected prepayment rates.  The measurement of the fair value of loans is classified within Level 3 of the fair value hierarchy.

Accrued interest receivable and payable - The carrying amount of these assets approximates their fair value.

Interest rate swap derivative - The fair value of the interest rate swap derivative is obtained from a third party pricing agent and is calculated based on a discounted cash flow model. All future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date.  The curve utilized for discounting and projecting is built by obtaining publicly available third party market quotes for various swap maturity terms, and therefore is classified within Level 2 of the fair value hierarchy.

Deposits - The fair values disclosed for demand deposits (e.g., interest-bearing and noninterest-bearing checking, passbook savings and certain types of money management accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts) and are classified within Level 1 of the fair value hierarchy.  Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates of deposits to a schedule of aggregated expected monthly maturities on time deposits.  Measurements of the fair value of time deposits are classified within Level 2 of the fair value hierarchy.

Borrowings - Fixed/variable term "bullet" structures are valued using a replacement cost of funds approach.  These borrowings are discounted to the FHLBNY advance curve.  Option structured borrowings' fair values are determined by the FHLB for borrowings that include a call or conversion option.  If market pricing is not available from this source, current market indications from the FHLBNY are obtained and the borrowings are discounted to the FHLBNY advance curve less an appropriate spread to adjust for the option. These measurements are classified as Level 2 within the fair value hierarchy.

Junior subordinated debentures - Current economic conditions have rendered the market for this liability inactive.  As such, we are unable to determine a good estimate of fair value.  Since the rate paid on the debentures held is lower than what would be required to secure an interest in the same debt at year end, and we are unable to obtain a current fair value, we have disclosed that the carrying value approximates the fair value.

Off-balance sheet instruments - Fair values for the Company's off-balance sheet instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing.  Such fees were not material at March 31, 2012 and December 31, 2011.

The carrying amounts and fair values of the Company's financial instruments as of the indicated dates are presented in the following table:

			March 31, 2012				December 31, 2011
	Fair Value		Carrying		Estimated		Carrying		Estimated
(In thousands)	Hierarchy		Amounts		Fair Values		Amounts		Fair Values
Financial assets:
Cash and cash equivalents		1	$	9,118	$	9,118	$	10,218	$	10,218
Interest earning time deposits		1		2,000		2,000		2,000		2,000
Investment securities		1 , 2		127,512		127,512		100,395		100,395
Federal Home Loan Bank stock		2		1,399		1,399		1,528		1,528
Net loans		3		299,892		311,970		300,770		310,218
Accrued interest receivable		1		1,969		1,969		1,685		1,685
Financial liabilities:
Demand Deposits, Savings, NOW and MMDA		1	$	231,869	$	231,869	$	214,318	$	214,318
Time Deposits		2		163,396		166,184		151,811		154,836
Borrowings		2		25,046		26,118		26,074		27,322
Junior subordinated debentures		2		5,155		5,155		5,155		5,155
Accrued interest payable		1		149		149		145		145
Interest rate swap derivative		2		194		194		200		200
Off-balance sheet instruments:
Standby letters of credit			$	-	$	-	$	-	$	-
Commitments to extend credit			$	-	$	-	$	-	$	-

XML

Consolidated Statements Of Changes in Shareholders' Equity (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	Preferred Stock	Common Stock	Additional Paid in Capital	Retained Earnings	Accumulated Other Comprehensive Loss	Unearned ESOP	Treasury Stock	Total
Balance at Dec. 31, 2010	$ 6,225	$ 30	$ 8,615	$ 24,163	$ (1,939)	$ 0	$ (6,502)	$ 30,592
Comprehensive income:
Net income				426				426
Other comprehensive income, net of tax:
Unrealized holding gains on securities available for sale (net of tax expense)					273			273
Unrealized holding gains on financial derivative (net of tax expense)					15			15
Retirement plan net losses and transition obligation recognized in plan expenses (net of tax expense)					40			40
Total Comprehensive income								754
Preferred stock discount accretion - CPP	32			(32)				0
Preferred stock dividends - CPP and SBLF				(85)				(85)
Common stock dividends declared				(74)				(74)
Balance at Mar. 31, 2011	6,257	30	8,615	24,398	(1,611)	0	(6,502)	31,187
Balance at Dec. 31, 2011	13,000	30	8,730	24,618	(2,664)	(1,039)	(4,834)	37,841
Comprehensive income:
Net income				529				529
Other comprehensive income, net of tax:
Unrealized holding gains on securities available for sale (net of tax expense)					32			32
Unrealized holding gains on financial derivative (net of tax expense)					4			4
Retirement plan net losses and transition obligation recognized in plan expenses (net of tax expense)					81			81
Total Comprehensive income								646
Purchase of CPP Warrants from Treasury			(706)	169				(537)
Preferred stock dividends - CPP and SBLF				(138)				(138)
ESOP shares earned			1			32		33
Stock based compensation			23					23
Common stock dividends declared				(75)				(75)
Balance at Mar. 31, 2012	$ 13,000	$ 30	$ 8,048	$ 25,103	$ (2,547)	$ (1,007)	$ (4,834)	$ 37,793

XML

Earnings per Common Share

3 Months Ended

Mar. 31, 2012

Notes to Financial Statements [Abstract]

Earnings per Common Share

(3)  Earnings per Common Share

Basic earnings per share are calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period.  Net income available to common shareholders is net income less the total of preferred dividends declared, which includes SBLF dividends during 2012, and the amortization of the preferred stock discount value under the CPP program during 2011.  Diluted earnings per share include the potential dilutive effect that could occur upon the assumed exercise of issued stock options and the warrants issued to the U.S. Treasury using the treasury stock method.  Unallocated common shares held by the ESOP are not included in the weighted-average number of common shares outstanding for purposes of calculating earnings per common share until they are committed to be allocated to plan participants.

The following table sets forth the calculation of basic and diluted earnings per share:

	Three months ended
	March 31,
(In thousands, except per share data)	2012		2011
Basic Earnings Per Common Share
Net income available to common shareholders	$	391	$	309
Weighted average common shares outstanding		2,500		2,485
Basic earnings per common share	$	0.16	$	0.12
Diluted Earnings Per Common Share
Net income available to common shareholders	$	391	$	309
Weighted average common shares outstanding		2,500		2,485
Effect of assumed exercise of stock options		3		1
Effect of assumed exercise of stock warrants		16		39
Diluted weighted average common shares outstanding		2,519		2,525
Diluted earnings per common share	$	0.16	$	0.12

XML

Entity Information (USD $)	3 Months Ended
	Mar. 31, 2012	Jun. 30, 2011
Entity Registrant Name	PATHFINDER BANCORP INC
Entity Central Index Key	0001046188
Current Fiscal Year End Date	--12-31
Entity Well-known Seasoned Issuer	No
Entity Voluntary Filers	No
Entity Current Reporting Status	Yes
Entity Filer Category	Smaller Reporting Company
Entity Public Float		$ 8,000,000
Entity Common Stock, Shares Outstanding	2,617,682
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q1