10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarter Ended March 31, 2013

Commission file number 000-29599

PATRIOT NATIONAL BANCORP, INC.

(Exact name of registrant as specified in its charter)

Connecticut	06-1559137
(State of incorporation)	(I.R.S. Employer Identification Number)

900 Bedford Street, Stamford, Connecticut 06901

(Address of principal executive offices)

(203) 324-7500

(Registrant’s telephone number)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    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 in Rule 12b-2 of the Exchange Act:

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

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

State the number of shares outstanding of each of the registrant’s classes of common equity, as of the latest practicable date.

Common stock, $0.01 par value per share, 38,480,114 shares outstanding as of the close of business April 30, 2013.

Table of Contents

		Page
Part I	FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements		3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		44
Item 3.	Quantitative and Qualitative Disclosures about Market Risk		56
Item 4.	Controls and Procedures		57
Part II	OTHER INFORMATION
Item 1.	Legal Proceedings		59
Item 1A.	Risk Factors		59
Item 6.	Exhibits		59

2

PART I—FINANCIAL INFORMATION

Item 1: Consolidated Financial Statements

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

	March 31, 2013			December 31, 2012
	(Unaudited)
ASSETS
Cash and due from banks:
Noninterest bearing deposits and cash	$	3,338,200		$	2,736,486
Interest bearing deposits		57,714,304			67,567,155
Short-term investments		711,024			710,766
Total cash and cash equivalents		61,763,528			71,014,407
Securities:
Available for sale securities, at fair value (Note 2)		41,105,130			41,719,320
Other Investments		3,500,000			3,500,000
Federal Reserve Bank stock, at cost		1,693,750			1,730,200
Federal Home Loan Bank stock, at cost		4,142,600			4,343,800
Total securities		50,441,480			51,293,320
Loans receivable (net of allowance for loan losses: 2013: $5,717,148 2012: $6,015,636) (Note 3)		455,941,164			458,793,536
Loans held for sale		6,551,648			1,527,299
Accrued interest and dividends receivable		1,886,436			1,894,292
Premises and equipment, net		4,246,274			4,288,372
Cash surrender value of life insurance		21,628,812			21,501,703
Other real estate owned		3,764,640			4,873,844
Deferred tax asset (Note 6)		—			—
Other assets		2,538,163			2,580,118
Other branch related assets held for sale		80,445			88,244
Total assets	$	608,842,590		$	617,855,135
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Deposits (Note 4):
Noninterest bearing deposits	$	57,081,233		$	61,459,959
Interest bearing deposits		413,676,955			411,117,558
Deposits held for sale		20,928,103			24,705,381
Total deposits		491,686,291			497,282,898
Borrowings:
Repurchase agreements		7,000,000			7,000,000
Federal Home Loan Bank borrowings		50,000,000			50,000,000
Total borrowings		57,000,000			57,000,000
Junior subordinated debt owed to unconsolidated trust		8,248,000			8,248,000
Accrued expenses and other liabilities		4,234,856			5,756,439
Total liabilities		561,169,147			568,287,337
Commitments and Contingencies (Note 9)
Shareholders’ equity
Preferred stock, no par value; 1,000,000 shares authorized, no shares issued and outstanding		—			—
Common stock, $.01 par value, 100,000,000 shares authorized; 2013 & 2012: 38,491,819 shares issued; 38, 480, 114, shares outstanding		384,918			384,918
Additional paid-in capital		105,363,331			105,355,680
Accumulated deficit		(57,351,962	)		(55,394,995	)
Less: Treasury stock, at cost: 2013 and 2012 11,705 shares		(160,025	)		(160,025	)
Accumulated other comprehensive loss		(562,819	)		(617,780	)
Total shareholders’ equity		47,673,443			49,567,798
Total liabilities and shareholders’ equity	$	608,842,590		$	617,855,135

See Accompanying Notes to Consolidated Financial Statements.

3

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	Three Months Ended March 31,
	2013			2012
Interest and Dividend Income
Interest and fees on loans	$	5,195,892		$	6,665,792
Interest on investment securities		247,736			477,030
Dividends on investment securities		28,858			33,281
Other interest income		28,360			10,478
Total interest and dividend income		5,500,846			7,186,581
Interest Expense
Interest on deposits		1,128,714			1,516,844
Interest on Federal Home Loan Bank borrowings		351,020			356,837
Interest on subordinated debt		70,629			76,567
Interest on other borrowings		76,081			76,926
Total interest expense		1,626,444			2,027,174
Net interest income		3,874,402			5,159,407
Provision for Loan Losses		(29,786	)		(845,402	)
Net interest income after provision for loan losses		3,904,188			6,004,809
Non-interest Income
Mortgage banking activity		46,234			12,420
Loan application, inspection & processing fees		38,030			14,727
Fees and service charges		171,511			228,668
Gain on sale of loans		—			263,646
Loss on sale of investment securities		—			(8,042	)
Earnings on cash surrender value of life insurance		127,109			142,669
Other income		104,597			95,909
Total non-interest income		487,481			749,997
Non-interest Expense
Salaries and benefits		3,005,314			2,890,724
Occupancy and equipment expense		1,038,808			1,123,584
Data processing		371,446			346,021
Advertising and promotional expense		42,481			17,729
Professional and other outside services		888,590			615,082
Loan administration and processing expense		77,486			8,280
Regulatory assessments		373,502			410,001
Insurance expense		78,758			169,245
Other real estate operations		1,846			(150,247	)
Material and communications		106,079			131,178
Restructuring charges and asset disposals (Note 12)		—			368,477
Other operating expense		385,406			279,202
Total non-interest expense		6,369,716			6,209,276
(Loss) income before income taxes		(1,978,047	)		545,530
Benefit for Income Taxes		(21,080	)		—
Net (loss) income	$	(1,956,967	)	$	545,530
Basic and diluted (loss) income per share (Note 7)	$	(0.05	)	$	0.01

See Accompanying Notes to Consolidated Financial Statements.

4

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

	Three Months Ended March 31,
	2013			2012
Net (loss) income	$	(1,956,967	)	$	545,530
Other comprehensive income:
Unrealized holding gains on securities, net of taxes:
Unrealized holding gains arising during the period		54,961			67,385
Less reclassification adjustment for net gains included in net income		—			(4,986	)
Total		54,961			62,399
Comprehensive (loss) income	$	(1,902,006	)	$	607,929

See Accompanying Notes to Consolidated Financial Statements.

5

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Unaudited)

														Accumulated
					Additional									Other
	Number of		Common		Paid-In			Accumulated			Treasury			Comprehensive
	Shares		Stock		Capital			Deficit			Stock			Income (Loss)			Total
Three months ended March 31, 2012
Balance at December 31, 2011		38,362,727	$	383,744	$	105,050,433		$	(54,858,831	)	$	(160,025	)	$	134,339		$	50,549,660
Comprehensive income
Net income		—		—		—			545,530			—			—			545,530
Unrealized holding gain on available for sale securities, net of taxes		—		—		—			—			—			62,399			62,399
Total comprehensive income																		607,929
Share-based compensation expense						79,631												79,631
Issuance of restricted stock		104,346		1,043		(1,043	)											—
Balance, March 31, 2012		38,467,073	$	384,787	$	105,129,021		$	(54,313,301	)	$	(160,025	)	$	196,738		$	51,237,220
Three months ended March 31, 2013
Balance at December 31, 2012		38,480,114	$	384,918	$	105,355,680		$	(55,394,995	)	$	(160,025	)	$	(617,780	)	$	49,567,798
Comprehensive loss
Net loss		—		—		—			(1,956,967	)		—			—			(1,956,967	)
Unrealized holding gain on available for sale securities, net of taxes		—		—		—			—			—			54,961			54,961
Total comprehensive loss																		(1,902,006	)
Share-based compensation expense						7,651												7,651
Balance, March 31, 2013		38,480,114	$	384,918	$	105,363,331		$	(57,351,962	)	$	(160,025	)	$	(562,819	)	$	47,673,443

See Accompanying Notes to Consolidated Financial Statements.

6

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Three Months Ended March 31,
	2013			2012
Cash Flows from Operating Activities:
Net (loss) income:	$	(1,956,967	)	$	545,530
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Restructuring charges and asset disposals		—			311,616
Amortization and accretion of investment premiums and discounts, net		37,623			114,285
Amortization and accretion of purchase loan premiums and discounts, net		2,013			2,333
Provision for loan losses		(29,786	)		(845,402	)
Gain on sale of loans		—			(263,646	)
Gain on sale of mortgage loans		(41,750	)		—
Originations of mortgage loans held for sale		(7,153,791	)		—
Proceeds from sales of mortgage loans held for sale		2,171,192			—
Loss on sale of investment securities		—			8,042
Earnings on cash surrender value of life insurance		(127,109	)		(142,669	)
Depreciation and amortization		289,020			300,970
Gain on sale of other real estate owned		(200,383	)		(201,355	)
Share-based compensation		7,651			79,631
Changes in assets and liabilities:
(Increase) decrease in net deferred loan costs		(57,747	)		314,763
Decrease in accrued interest and dividends receivable		7,856			210,388
Decrease (increase) in other assets		41,955			(626,693	)
Decrease in accrued expenses and other liabilities		(1,521,584	)		(406,919	)
Net cash used in operating activities		(8,531,807	)		(599,126	)
Cash Flows from Investing Activities:
Principal repayments on available for sale securities		631,528			2,690,810
Proceeds from the sale of available for sale securities		—			5,165,626
Proceeds from repurchase of excess stock by Federal Reserve Bank		36,450			14,850
Proceeds from repurchase of excess stock by Federal Home Loan Bank		201,200			164,500
Proceeds from sale of loans		—			67,126,928
Net decrease (increase) in loans		2,937,892			(32,361,045	)
Proceeds from sale of other real estate owned		1,309,587			1,823,435
Capital improvements of other real estate owned		—			(32,943	)
Purchase of bank premises and equipment, net		(239,122	)		(125,141	)
Net cash provided by investing activities		4,877,535			44,467,020
Cash Flows from Financing Activities:
Net increase (decrease) in demand, savings and money market deposits		7,245,002			(4,345,839	)
Net decrease in time certificates of deposits		(12,841,609	)		(973,234	)
Increase in FHLB borrowings		—			10,000,000
Net cash (used in) provided by financing activities		(5,596,607	)		4,680,927
Net (decrease) increase in cash and cash equivalents		(9,250,879	)		48,548,821
Cash and Cash Equivalents:
Beginning		71,014,407			55,425,376
Ending	$	61,763,528		$	103,974,197

7

PATRIOT NATIONAL BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued

(Unaudited)

	Three Months Ended March 31,
	2013		2012
Supplemental Disclosures of Cash Flow Information
Interest paid	$	1,561,157	$	1,950,296
Income taxes paid	$	—	$	—
Supplemental disclosures of noncash operating, investing and financing activities:
Unrealized holding gain on available for sale securities arising during the period	$	54,961	$	100,645
Transfer of loans to other real estate owned	$	—	$	1,238,144
Transfer of other real estate owned to premises and equipment	$	—	$	950,000
Reduction in deposits held for sale	$	3,777,278	$	—
Reduction in branch assets held for sale	$	7,799	$	—

See Accompanying Notes to Consolidated Financial Statements.

8

PATRIOT NATIONAL BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1: Basis of Financial Statement Presentation

The Consolidated Balance Sheet at December 31, 2012 has been derived from the audited financial statements of Patriot National Bancorp, Inc. (“Bancorp” or “the Company”) at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

The accompanying unaudited financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. The accompanying consolidated financial statements and related notes should be read in conjunction with the audited financial statements of Bancorp and notes thereto for the year ended December 31, 2012.

The information furnished reflects, in the opinion of management, all normal recurring adjustments necessary for a fair presentation of the results for the interim periods presented. The results of operations for the three months ended March 31, 2013 are not necessarily indicative of the results of operations that may be expected for the remainder of 2013.

9

Note 2: Investment Securities

The amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities at March 31, 2013 and December 31, 2012 are as follows:

			Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
March 31, 2013:
U. S. Government agency bonds	$	7,500,000	$	17,280	$	(1,512	)	$	7,515,768
U. S. Government agency mortgage-backed securities		25,167,949		—		(175,006	)		24,992,943
Corporate bonds		9,000,000		—		(403,581	)		8,596,419
	$	41,667,949	$	17,280	$	(580,099	)	$	41,105,130
December 31, 2012:
U. S. Government agency bonds	$	7,500,000	$	26,170	$	—		$	7,526,170
U. S. Government agency mortgage-backed securities		25,837,100		—		(130,209	)		25,706,891
Corporate bonds		9,000,000		—		(513,741	)		8,486,259
	$	42,337,100	$	26,170	$	(643,950	)	$	41,719,320

10

The following table presents the gross unrealized loss and fair value of Bancorp’s available-for-sale securities, aggregated by the length of time the individual securities have been in a continuous loss position, at March 31, 2013 and December 31, 2012:

	Less Than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Value		Loss			Value		Loss			Value		Loss
March 31, 2013:
U. S. Government agency bonds	$	2,498,488	$	(1,512	)	$	—	$	—		$	2,498,488	$	(1,512	)
U. S. Government agency mortgage—backed securities		24,984,401		(175,006	)		—		—			24,984,401		(175,006	)
Corporate bonds		2,803,191		(196,809	)		5,793,228		(206,772	)		8,596,419		(403,581	)
Totals	$	30,286,080	$	(373,327	)	$	5,793,228	$	(206,772	)	$	36,079,308	$	(580,099	)
December 31, 2012:
U. S. Government agency mortgage—backed securities	$	25,670,832	$	(130,209	)	$	—	$	—		$	25,670,832	$	(130,209	)
Corporate bonds		2,842,368		(157,632	)		5,643,891		(356,109	)		8,486,259		(513,741	)
Totals	$	28,513,200	$	(287,841	)	$	5,643,891	$	(356,109	)	$	34,157,091	$	(643,950	)

At March 31, 2013, ten securities had unrealized holding losses with aggregate depreciation of 1.6% from the amortized cost. At December 31, 2012, nine securities had unrealized losses with aggregate depreciation of 1.9% from the amortized cost.

Bancorp performs a quarterly analysis of those securities that are in an unrealized loss position to determine if those losses qualify as other-than-temporary impairments. This analysis considers the following criteria in its determination: the ability of the issuer to meet its obligations, when the loss position is due to a deterioration in credit quality, management’s plans and ability to maintain its investment in the security, the length of time and the amount by which the security has been in a loss position, the interest rate environment, the general economic environment and prospects or projections for improvement or deterioration.

Management believes that none of the unrealized losses on available-for-sale securities noted above are other than temporary due to the fact that they relate to market interest rate changes on corporate debt and bonds issued by U.S. Government agencies. Management considers the issuers of the securities to be financially sound. The corporate bonds are investment grade and the Company expects to receive all contractual principal and interest related to these investments. The Company does not intend to sell the investments, and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. The Company therefore does not consider those investments to be other-than-temporarily impaired at March 31, 2013.

11

The amortized cost and fair value of available-for-sale debt securities at March 31, 2013 by contractual maturity are presented below. Actual maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be prepaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following summary:

	Amortized Cost		Fair Value
Maturity:
Corporate bonds 5 to 10 years	$	9,000,000	$	8,596,419
U.S. Government agency bonds 5 to 10 years		7,500,000		7,515,768
U.S. Government agency mortgage-backed securities		25,167,949		24,992,943
Total	$	41,667,949	$	41,105,130

Note 3: Loans Receivable and Allowance for Loan Losses

A summary of the Company’s loan portfolio at March 31, 2013 and December 31, 2012 is as follows:

	March 31,			December 31,
	2013			2012
Real Estate
Commercial	$	242,506,736		$	247,495,321
Residential		118,785,047			119,033,025
Construction		4,997,991			4,997,991
Construction to permanent		9,454,753			4,851,768
Commercial		35,743,063			36,428,751
Consumer home equity		47,391,528			49,180,908
Consumer installment		2,064,770			2,162,718
Total Loans		460,943,888			464,150,482
Premiums on purchased loans		217,636			219,649
Net deferred costs		496,788			439,041
Allowance for loan losses		(5,717,148	)		(6,015,636	)
Loans receivable, net	$	455,941,164		$	458,793,536

12

The changes in the allowance for loan losses for the periods shown are as follows:

	Three months ended March 31,
	2013			2012
Balance, beginning of period	$	6,015,636		$	9,384,672
Provision for loan losses		(29,786	)		(845,402	)
Loans charged-off		(305,384	)		(102,483	)
Recoveries of loans previously charged-off		36,682			24,156
Balance, end of period	$	5,717,148		$	8,460,943

At March 31, 2013 and December 31, 2012, the unpaid balances of loans 90 days or more past maturity, and still accruing interest were $6.0 million and $2.2 million, respectively. Three of the four loans at March 31, 2013, totaling $1.6 million, were continuing to make interest payments, were past maturity and are in the process of being renewed. The other loan totaling $4.4 million was over 90 days past due as to payments, but was subsequently paid off.

The unpaid principal balances of loans on nonaccrual status and considered impaired were $19.0 million at March 31, 2013 and $23.8 million at December 31, 2012. If non-accrual loans had been performing in accordance with their contractual terms, the Company would have recorded approximately $306,000 of additional income during the quarter ended March 31, 2013 and $280,000 during the quarter ended March 31, 2012.

For the three months ended March 31, 2013 and 2012, the interest collected and recognized as income on impaired loans, which includes non-accrual loans, TDRs and loans that were previously classified as TDRs that have been upgraded, was approximately $125,000 and $225,000 respectively. The average recorded investment in impaired loans for the three months ended March 31, 2013 was $33.2 million.

At March 31, 2013, there were 9 loans totaling $16.0 million that were considered “troubled debt restructurings,” as compared to December 31, 2012 when there were 8 loans totaling $11.6 million, all of which were included in impaired loans. At March 31, 2013, 4 of the 9 loans aggregating $9.7 million were accruing loans and 5 loans aggregating $6.3 million were non-accruing loans.

The Company’s lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York. The Company originates commercial real estate loans, commercial business loans, residential real estate loans and a variety of other consumer loans. In addition, the Company had originated loans for the construction of residential homes, residential developments and for land development projects. A moratorium on all new speculative construction loans was instituted by management in July 2008. All residential and commercial mortgage loans are collateralized primarily by first or second mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.

13

The Company has established credit policies applicable to each type of lending activity in which it engages, evaluates the creditworthiness of each customer and, in most cases, extends credit of up to 75% of the market value of the collateral for commercial real estate at the date of the credit extension depending on the Company’s evaluation of the borrowers’ creditworthiness and type of collateral and up to 80% for residential 1-4 family real estate. In the case of construction loans, the maximum loan-to-value was 65% of the “as completed” market value. The market value of collateral is monitored on an ongoing basis and additional collateral is obtained when warranted. Real estate is the primary form of collateral. Other important forms of collateral are accounts receivable, inventory, other business assets, marketable securities and time deposits. While collateral provides assurance as a secondary source of repayment, the Company ordinarily requires the primary source of repayment to be based on the borrower’s ability to generate continuing cash flows on all loans not related to construction.

Risk characteristics of the Company’s portfolio classes include the following:

Commercial Real Estate Loans – In underwriting commercial real estate loans, the Company evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans may be negatively impacted should the borrower default or should there be a substantial decline in the value of the property securing the loan or a decline in the general economic conditions. Where the owner occupies the property, the Company also evaluates the business’s ability to repay the loan on a timely basis. In addition, the Company may require personal guarantees, lease assignments and/or the guarantee of the operating company when the property is owner occupied. These types of loans may involve some additional risks because payments on such loans are dependent upon the successful operation of the business involved, therefore, repayment of such loans may be negatively impacted by adverse changes in economic conditions affecting the borrowers’ businesses.

Commercial and Industrial Loans – The Company’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are usually made to finance the purchase of inventory or new or used equipment and for other short or long-term working capital purposes. These loans are generally secured by corporate assets, often with real estate as secondary collateral, but are also occasionally offered on an unsecured basis. In granting this type of loan, the Company primarily looks to the borrower’s cash flow as the source of repayment with collateral and personal guarantees, where obtained, as a secondary source. Commercial loans are often larger and may involve greater risks than other types of loans offered by the Company. Payments on such loans are often dependent upon the successful operation of the underlying business involved. Repayment of such loans may therefore be negatively impacted by adverse changes in economic conditions, management’s inability to effectively manage the business, claims of others against the borrower’s assets which may take priority over the Company’s claims against assets, death or disability of the borrower or loss of market for the borrower’s products or services.

Residential Real Estate Loans – Various loans secured by residential real estate properties are offered by the Company, including 1-4 family residential mortgages, multi-family residential loans and a variety of home equity line of credit products. Repayment of such loans may be negatively impacted should the borrower default, should there be a significant decline in the value of the property securing the loan or should there be decline in general economic conditions.

14

Construction Loans – Construction loans are short-term loans (generally up to 18 months) secured by land for both residential and commercial development. The loans are generally made for acquisition and improvements. Funds are disbursed as phases of construction are completed. In the past, the Company funded construction of single family homes, when no contract of sale existed, based upon the experience and the financial strength of the builder, the type and location of the property and other factors. Construction loans are generally personally guaranteed by the principal(s). Repayment of such loans may be negatively impacted by the builders’ inability to complete construction, by a downturn in the new construction market, by a significant increase in interest rates or by a decline in general economic conditions. The Company has had a moratorium in place since mid-2008 on new speculative construction loans.

Other Loans – The Company also offers installment loans and reserve lines of credit to individuals. Repayments of such loans are often dependent on the personal income of the borrower which may be negatively impacted by adverse changes in economic conditions. The Company does not place an emphasis on originating these types of loans.

The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.

15

The following table sets forth activity in our allowance for loan losses, by loan type, for the three months ended March 31, 2013. The following table also details the amount of loans receivable, net, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

	Commercial		Commercial Real Estate			Construction			Construction to Permanent		Residential			Consumer			Unallocated		Total
Three months ended March 31, 2013
Allowance for loan losses:
Beginning Balance	$	941,456	$	3,509,395		$	311,297		$	18,720	$	897,368		$	216,698		$	120,702	$	6,015,636
Charge-offs		—		(15,000	)		—			—		(290,384	)		—			—		(305,384	)
Recoveries		1,000		14,988			20,000			—		—			694			—		36,682
Provision		903,859		(1,017,272	)		(24,099	)		12,394		139,415			(99,044	)		54,961		(29,786	)
Ending Balance	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Ending balance: individually evaluated for impairment	$	33,281	$	706,027		$	140,170		$	—	$	116,599		$	2,161		$	—	$	998,238
Ending balance: collectively evaluated for impairment		1,813,034		1,786,084			167,028			31,114		629,800			116,187			175,663		4,718,910
Total Allowance for Loan Losses	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Total Loans ending balance	$	35,743,063	$	242,506,736		$	4,997,991		$	9,454,753	$	118,785,047		$	49,456,298		$	—	$	460,943,888
Ending balance: individually evaluated for impairment	$	182,258	$	15,801,098		$	1,862,038		$	1,243,401	$	13,246,901		$	564,906		$	—	$	32,900,602
Ending balance : collectively evaluated for impairment	$	35,560,805	$	226,705,638		$	3,135,953		$	8,211,352	$	105,538,146		$	48,891,392		$	—	$	428,043,286

16

The following table sets forth activity in our allowance for loan losses, by loan type, for the year ended December 31, 2012. The following table also details the amount of loans receivable, net, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

	Commercial			Commercial Real Estate			Construction			Construction to Permanent			Residential			Consumer			Unallocated		Total
2012
Allowance for loan losses:
Beginning Balance	$	882,062		$	4,018,746		$	867,159		$	547,333		$	2,550,588		$	458,762		$	60,022	$	9,384,672
Charge-offs		(48,414	)		(49,922	)		(101,391	)		—			(84,711	)		(785,918	)		—		(1,070,356	)
Recoveries		10,861			66,951			—			—			—			2,731			—		80,543
Provision		96,947			(526,380	)		(454,471	)		(528,613	)		(1,568,509	)		541,123			60,680		(2,379,223	)
Ending Balance	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Ending balance: individually evaluated for impairment	$	33,280		$	728,607		$	120,616		$	—		$	83,543		$	2,368		$	—	$	968,414
Ending balance: collectively evaluated for impairment		908,176			2,780,788			190,681			18,720			813,825			214,330			120,702		5,047,222
Total Allowance for Loan Losses	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Total Loans ending balance	$	36,428,751		$	247,495,321		$	4,997,991		$	4,851,768		$	119,033,025		$	51,343,626		$	—	$	464,150,482
Ending balance: individually evaluated for impairment	$	219,509		$	15,909,103		$	1,862,038		$	1,258,710		$	13,567,175		$	566,543		$	—	$	33,383,078
Ending balance : collectively evaluated for impairment	$	36,209,242		$	231,586,218		$	3,135,953		$	3,593,058		$	105,465,850		$	50,777,083		$	—	$	430,767,404

17

The Company monitors the credit quality of its loans receivable on an ongoing manner. Credit quality is monitored by reviewing certain credit quality indicators. Management has determined that internally assigned risk ratings and loan-to-value ratios (LTVs), at period end, are the key credit quality indicators that best help management monitor the credit quality of the Company’s loans receivable. Loan-to-value ratios used by management in monitoring credit quality are based on current period loan balances and original values at time of origination (unless a current appraisal has been obtained as a result of the loan being deemed impaired or the loan is a maturing construction loan).

Appraisals on properties securing impaired loans and Other Real Estate Owned (“OREO”) are updated annually. Additionally, appraisals on construction loans are updated four months in advance of scheduled maturity dates. We update our impairment analysis monthly based on the most recent appraisal as well as other factors (such as senior lien positions, e.g. property taxes). We are subscribers to a national real estate valuation database service and use published information regarding home sales prices in the towns/counties where our collateral is located in CT and NY.

The majority of the Company’s impaired loans have been resolved through courses of action other than via bank liquidations of real estate collateral through OREO. These include normal loan payoffs, the traditional workout process, triggering personal guarantee obligations, and troubled debt restructurings. However, as loan workout efforts progress to a point where the bank’s liquidation of real estate collateral is the likely outcome, the impairment analysis is updated to reflect actual recent experience with bank sales of OREO properties.

A disposition discount is built into our impairment analysis and reflected in our allowance once a property is determined to be a likely OREO (e.g. foreclosure is probable). To determine the discount we compare the average sales prices of our prior OREO properties to the appraised value that was obtained as of the date when we took title to the property. The difference is the bank-owned disposition discount.

The Company has a risk rating system as part of the risk assessment of its loan portfolio. The Company’s lending officers are required to assign an Obligor and a Facility risk rating to each loan in their portfolio at origination, which is ratified or modified by the Committee to which the loan is submitted for approval. When the lender learns of important financial developments, the risk rating is reviewed accordingly, and adjusted if necessary. All loans are reviewed annually. Similarly, the Loan Committee can adjust a risk rating.

In addition, the Company engages a third party independent loan reviewer that performs quarterly reviews of a sample of loans, validating the Bank’s risk ratings assigned to such loans. The risk ratings play an important role in the establishment of the loan loss provision and to confirm the adequacy of the allowance for loan losses. Any upgrades to classified loans must be approved by the Board Loan Committee.

When assigning a risk rating to a loan, management utilizes the Bank’s internal eleven-point risk rating system. An asset is considered “special mention” when it has a potential weakness based on objective evidence, but does not currently expose the Company to sufficient risk to warrant classification in one of the following categories: An asset is considered “substandard” if it is not adequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets have well defined weaknesses based on objective evidence, and are characterized by the “distinct possibility” that the Company will sustain “some loss” if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions, and values, “highly questionable and improbable.”

During the quarter ended June 30, 2012, the Bank implemented enhancements to the allowance methodology, resulting in a reduction of the allowance for loan losses of $1.1 million for that period. In making this transition, the changes served to update and enhance the methodology to better reflect the direction of the current loan portfolio. The changes were threefold:

18

• First, the Bank adopted a two year, instead of a three year, weighted average historical loss factor as the basis for the calculation of its historical loss experience. This is used to calculate expected losses in the pools identified in the Accounting Standards Codification (“ASC”) (Topic 450-20), “Loss Contingencies” pools prior to the application of qualitative risk adjustment factors. This change was made to be more responsive to the changing credit environment. This shorter average historical loss period will produce results more indicative of the current and expected behavior of the portfolio.

• Second, the Bank adopted an Internal Risk Ratings Based (IRB) approach to calculating historical loss rates. This approach calibrates expected losses with actual risk assessment and equates the likelihood of loss to the level of risk in a credit facility rating. Previously, loss history was applied to categories of loans and qualitative adjustments were apportioned by risk rating within the categories.

• Third, the Bank increased the detail of analysis within the segments, particularly within Commercial Real Estate lending, which is currently the Bank’s largest concentration overall, by expanding the number of ASC 450-20 pools. In all, ten sub-concentrations have been added to the analysis. The greater level of detail enables the Bank to better apply qualitative risk adjustment factors to the segments affected and to monitor changes in credit risk within the portfolio.

Charge-off generally commences in the month that the loan is classified “doubtful” and is fully charged off within six months of such classification. If the account is classified “loss” the full balance is charged off immediately. The full balance is charged off regardless of the potential recovery from the sale of the collateral. This amount is recognized as a recovery once the collateral is sold.

In accordance with FFIEC (“Federal Financial Institutions Examination Council”) published policies establishing uniform criteria for the classification of retail credit based on delinquency status, “Open-end” credits are charged-off when 180 days delinquent and “Closed-end” credits are charged-off when 120 days delinquent. Typically, consumer installment loans are charged off no later than 90 days past due.

19

The following table details the credit risk exposure of loans receivable, by loan type and credit quality indicator at March 31, 2013:

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	23,317,351	$	3,126,861	$	199,067,642	$	8,628,492	$	—	$	—	$	8,211,352	$	—	$	81,041,574	$	22,002,165	$	44,177,701	$	3,811,719	$	725,939	$	394,110,796
Special Mention		953,573		—		13,159,253		5,322,832		—		—		—		—		5,308,486		4,370,725		106,801		562,744		—		29,784,414
Substandard		8,172,070		173,208		3,763,012		12,565,505		3,135,953		1,862,038		—		1,243,401		2,517,811		3,544,286		13,394		58,000		—		37,048,678
	$	32,442,994	$	3,300,069	$	215,989,907	$	26,516,829	$	3,135,953	$	1,862,038	$	8,211,352	$	1,243,401	$	88,867,871	$	29,917,176	$	44,297,896	$	4,432,463	$	725,939	$	460,943,888

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential
									Real Estate		Consumer		Totals
Performing	$	35,560,805	$	232,840,084	$	3,135,953	$	8,211,352	$	112,722,950	$	49,454,137	$	441,925,281
Non Performing		182,258		9,666,652		1,862,038		1,243,401		6,062,097		2,161		19,018,607
Total	$	35,743,063	$	242,506,736	$	4,997,991	$	9,454,753	$	118,785,047	$	49,456,298	$	460,943,888

20

The following table details the credit risk exposure of loans receivable, by loan type and credit quality indicator at December 31, 2012:

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	25,563,777	$	1,241,109	$	203,149,356	$	9,182,622	$	—	$	—	$	3,593,058	$	—	$	77,368,459	$	25,617,355	$	46,102,332	$	3,752,752	$	765,469	$	396,336,289
Special Mention		7,234,814		164,191		11,554,971		5,374,265		3,135,953		—		—		—		5,310,178		—		98,530		564,175		—		33,437,077
Substandard		2,014,401		210,459		8,503,630		9,730,477		—		1,862,038		—		1,258,710		2,524,186		8,212,847		2,368		58,000		—		34,377,116
	$	34,812,992	$	1,615,759	$	223,207,957	$	24,287,364	$	3,135,953	$	1,862,038	$	3,593,058	$	1,258,710	$	85,202,823	$	33,830,202	$	46,203,230	$	4,374,927	$	765,469	$	464,150,482

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential Real Estate		Consumer		Totals
Performing	$	36,209,242	$	237,764,844	$	3,135,953	$	3,593,058	$	108,295,992	$	51,341,258	$	440,340,347
Non Performing		219,509		9,730,477		1,862,038		1,258,710		10,737,033		2,368		23,810,135
Total	$	36,428,751	$	247,495,321	$	4,997,991	$	4,851,768	$	119,033,025	$	51,343,626	$	464,150,482

21

The following table sets forth the detail, and delinquency status, of non-accrual loans and past due loans at March 31, 2013:

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2013	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Pass	$	—	$	—	$	—	$	—	$	—	$	250,000	$	250,000
Substandard		—		—		182,258		182,258		—		500,000		682,258
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	—	$	750,000	$	932,258
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Total Commercial Real Estate	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Residential Real Estate
Special Mention	$	—	$	—	$	—	$	—	$	—	$	4,370,724	$	4,370,724
Substandard		—		—		5,166,677		5,166,677		895,420		—		6,062,097
Total Residential Real Estate	$	—	$	—	$	5,166,677	$	5,166,677	$	895,420	$	4,370,724	$	10,432,821
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total Consumer	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total	$	—	$	—	$	14,806,342	$	14,806,342	$	4,212,265	$	5,981,486	$	25,000,093

22

The following table sets forth the detail, and delinquency status, of non-accrual loans and past due loans at December 31, 2012:

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2012	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Special Mention	$	—	$	—	$	—	$	—	$	—	$	300,000	$	300,000
Substandard		—		—		182,258		182,258		37,251		500,000		719,509
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	37,251	$	800,000	$	1,019,509
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	566,936	$	566,936
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	867,361	$	10,597,838
Total Commercial Real Estate	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	1,434,297	$	11,164,774
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Residential Real Estate
Substandard	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Total Residential Real Estate	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total Consumer	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total	$	—	$	358,123	$	19,905,657	$	20,263,780	$	3,546,355	$	2,234,297	$	26,044,432

Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The recorded balance of these non-accrual loans was $19.0 million and $23.8 million at March 31, 2013, and December 31, 2012 respectively. Generally, loans are placed on non-accruing status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist. Therefore, loans may be current in accordance with their loan terms, or may be less than 90 days delinquent and still be on a non-accruing status. Additionally, certain loans that cannot demonstrate sufficient global cash flow to continue loan payments in the future and certain troubled debt restructures (TDRs) are placed on non-accrual status.

Loans past due ninety days or more, and still accruing interest were $6.0 million and $2.2 million at March 31, 2013, and December 31, 2012 respectively, and consisted of four loans at March 31, 2013. Three of the four loans at March 31, 2013, totaling $1.6 million, were continuing to make interest payments, were past maturity and are in the process of being renewed. The other loan totaling $4.4 million was over 90 days past due as to payments, but was subsequently paid off.

23

The following table sets forth the detail and delinquency status of loans receivable, by performing and non-performing loans at March 31, 2013.

	Performing (Accruing) Loans
2013	31-60 Days Past Due		61-90 Days Past Due		Total Past Due		Current		Total Performing Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	7,450	$	—	$	7,450	$	26,186,762	$	26,194,212	$	250,000	$	26,444,212
Special Mention		6,664		—		6,664		946,909		953,573		—		953,573
Substandard		—		—		—		7,663,020		7,663,020		682,258		8,345,278
Total Commercial	$	14,114	$	—	$	14,114	$	34,796,691	$	34,810,805	$	932,258	$	35,743,063
Commercial Real Estate
Pass	$	—	$	—	$	—	$	207,696,134	$	207,696,134	$	—	$	207,696,134
Special Mention		—		—		—		18,482,085		18,482,085		—		18,482,085
Substandard		—		—		—		5,801,103		5,801,103		10,527,414		16,328,517
Total Commercial Real Estate	$	—	$	—	$	—	$	231,979,322	$	231,979,322	$	10,527,414	$	242,506,736
Construction
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard		—		3,135,953		3,135,953		—		3,135,953		1,862,038		4,997,991
Total Construction	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	—	$	8,211,352
Special Mention		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		1,243,401		1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	1,243,401	$	9,454,753
Residential Real Estate
Pass	$	—	$	—	$	—	$	103,043,739	$	103,043,739	$	—	$	103,043,739
Special Mention		—		—		—		5,308,487		5,308,487		4,370,724		9,679,211
Substandard		—		—		—		—		—		6,062,097		6,062,097
Total Residential Real Estate	$	—	$	—	$	—	$	108,352,226	$	108,352,226	$	10,432,821	$	118,785,047
Consumer
Pass	$	3,823	$	14,130	$	17,953	$	48,697,406	$	48,715,359	$	—	$	48,715,359
Special Mention		7,670		—		7,670		661,875		669,545		—		669,545
Substandard		11,233		—		11,233		58,000		69,233		2,161		71,394
Total Consumer	$	22,726	$	14,130	$	36,856	$	49,417,281	$	49,454,137	$	2,161	$	49,456,298
Total	$	36,840	$	3,150,083	$	3,186,923	$	432,756,872	$	435,943,795	$	25,000,093	$	460,943,888

24

The following table sets forth the detail and delinquency status of loans receivable, net, by performing and non-performing loans at December 31, 2012.

	Performing (Accruing) Loans
2012	31-60 Days Past Due		Greater Than 60 Days		Total Past Due		Current		Total Perfoming Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	10,171	$	—	$	10,171	$	26,494,715	$	26,504,886	$	300,000	$	26,804,886
Special Mention		—		—		—		7,399,006		7,399,006		—		7,399,006
Substandard		—		—		—		1,505,350		1,505,350		719,509		2,224,859
Total Commercial	$	10,171	$	—	$	10,171	$	35,399,071	$	35,409,242	$	1,019,509	$	36,428,751
Commercial Real Estate
Pass	$	—	$	—	$	—	$	211,765,042	$	211,765,042	$	566,936	$	212,331,978
Special Mention		—		—		—		16,929,236		16,929,236		—		16,929,236
Substandard		—		—		—		7,636,269		7,636,269		10,597,838		18,234,107
Total Commercial Real Estate	$	—	$	—	$	—	$	236,330,547	$	236,330,547	$	11,164,774	$	247,495,321
Construction
Special Mention	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953
Substandard		—		—		—		—		—		1,862,038		1,862,038
Total Construction	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	—	$	3,593,058
Substandard		—		—		—		—		—		1,258,710		1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	1,258,710	$	4,851,768
Residential Real Estate
Pass	$	40,838	$	—	$	40,838	$	102,944,976	$	102,985,814	$	—	$	102,985,814
Special Mention		—		—		—		5,310,178		5,310,178		—		5,310,178
Substandard		—		—		—		—		—		10,737,033		10,737,033
Total Residential Real Estate	$	40,838	$	—	$	40,838	$	108,255,154	$	108,295,992	$	10,737,033	$	119,033,025
Consumer
Pass	$	—	$	12,443	$	12,443	$	50,608,110	$	50,620,553	$	—	$	50,620,553
Special Mention		—		—		—		662,705		662,705		—		662,705
Substandard		—		—		—		58,000		58,000		2,368		60,368
Total Consumer	$	—	$	12,443	$	12,443	$	51,328,815	$	51,341,258	$	2,368	$	51,343,626
Total	$	51,009	$	12,443	$	63,452	$	438,042,598	$	438,106,050	$	26,044,432	$	464,150,482

25

The following table summarizes impaired loans as of March 31, 2013:

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	9,050	$	93,944	$	—
Commercial Real Estate		10,163,815		10,973,038		—
Construction		—		—		—
Construction to Permanent		1,243,401		1,425,000
Residential		12,579,962		14,901,575		—
Consumer		562,745		562,744		—
Total:	$	24,558,973	$	27,956,301	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,281
Commercial Real Estate		5,637,283		5,956,910		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		—		—		—
Residential		666,939		668,604		116,599
Consumer		2,161		2,334		2,161
Total:	$	8,341,629	$	8,991,511	$	998,238
Commercial	$	182,258	$	443,944	$	33,281
Commercial Real Estate		15,801,098		16,929,948		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		1,243,401		1,425,000		—
Residential		13,246,901		15,570,179		116,599
Consumer		564,906		565,078		2,161
Total:	$	32,900,602	$	36,947,812	$	998,238

Impaired loans consist of non-accrual loans, TDRs and loans that were previously classified as TDRs that have been upgraded.

26

The following table summarizes impaired loans as of December 31, 2012:

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	46,301	$	131,195	$	—
Commercial Real Estate		12,328,103		13,369,985		—
Construction		—		—		—
Construction to Permanent		1,258,710		1,425,000		—
Residential		10,760,965		12,786,388		—
Consumer		564,175		564,175		—
Total:	$	24,958,254	$	28,276,743	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,280
Commercial Real Estate		3,581,000		3,606,947		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		—		—		—
Residential		2,806,210		2,806,766		83,543
Consumer		2,368		2,506		2,368
Total:	$	8,424,824	$	8,779,882	$	968,414
Commercial	$	219,509	$	481,195	$	33,280
Commercial Real Estate		15,909,103		16,976,932		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		1,258,710		1,425,000		—
Residential		13,567,175		15,593,154		83,543
Consumer		566,543		566,681		2,368
Total:	$	33,383,078	$	37,056,625	$	968,414

The recorded investment of impaired loans at March 31, 2013 and December 31, 2012 was $32.9 million and $33.4 million, with related allowances of $1.0 million and $1.0 million, respectively.

Included in the tables above at March 31, 2013 and December 31, 2012 are loans with carrying balances of $24.6 million and $25.0 million that required no specific reserves in our allowance for loan losses. Loans that did not require specific reserves at March 31, 2013 and December 31, 2012 have sufficient collateral values, less costs to sell, supporting the carrying balances of the loans. In some cases, there may be no specific reserves because the Company already charged-off the specific impairment. Once a borrower is in default, the Company is under no obligation to advance additional funds on unused commitments.

27

On a case-by-case basis, the Company may agree to modify the contractual terms of a borrower’s loan to remain competitive and assist customers who may be experiencing financial difficulty, as well as preserve the Company’s position in the loan. If the borrower is experiencing financial difficulties and a concession has been made at the time of such modification, the loan is classified as a troubled debt restructured loan.

The following table presents the total troubled debt restructured loans as of March 31, 2013:

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,226,283		2	$	4,226,283
Residential Real Estate		1		4,370,725		2		852,507		3		5,223,232
Construction to permanent		2		4,730,324		1		1,243,401		3		5,973,725
Consumer home equity		1		562,744		—		—		1		562,744
Total Troubled Debt Restructurings		4	$	9,663,793		5	$	6,322,191		9	$	15,985,984

The following table presents the total troubled debt restructured loans as of December 31, 2012:

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,255,658		2	$	4,255,658
Residential Real Estate		—		—		3		5,519,232		3		5,519,232
Construction to permanent		—		—		1		1,258,710		1		1,258,710
Commercial		—		—		1		37,251		1		37,251
Consumer home equity		1		564,175		—		—		1		564,175
Total Troubled Debt Restructurings		1	$	564,175		7	$	11,070,851		8	$	11,635,026

Two loans were modified in a troubled debt restructuring during the three months ended March 31, 2013. The following table summarizes loans that were modified in a troubled debt restructuring during the three months ended March 31, 2013.

	Three months ended March 31, 2013
			Pre-Modification				Post-Modification
	Number of		Outstanding Recorded		Number of		Outstanding Recorded
	Relationships		Investment		Relationships		Investment
Troubled Debt Restructurings
Construction to permanent		2		4,730,324		2		4,730,324
Total Troubled Debt Restructurings		2	$	4,730,324		2	$	4,730,324

28

Substantially all of our troubled debt restructured loan modifications involve lowering the monthly payments on such loans through either a reduction in interest rate below market rate, an extension of the term of the loan, or a combination of these two methods. These modifications rarely result in the forgiveness of principal or accrued interest. In addition, we frequently obtain additional collateral or guarantor support when modifying commercial loans. If the borrower had demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible.

During the three months ended March 31, 2013, two construction to permanent loans to one borrower in the amount of $3.7 million and $1.0 million were downgraded due to the financial hardship of the borrower. One commercial loan that was a troubled debt restructured loan at December 31, 2012 for $37,000 was paid off.

All troubled debt restructurings are impaired loans, which are individually evaluated for impairment.

Note 4: Deposits

The following table is a summary of the Company’s deposits at:

	March 31,		December 31,
	2013		2012
Non-interest bearing	$	59,814,120	$	65,176,125
Interest bearing
NOW		28,496,790		30,191,403
Savings		95,437,839		77,760,967
Money market		39,026,176		42,401,428
Time certificates, less than $100,000		150,970,564		160,610,601
Time certificates, $100,000 or more		117,940,802		121,142,374
Total interest bearing		431,872,171		432,106,773
Total Deposits (1)	$	491,686,291	$	497,282,898

(1) Included in total deposits are $20.9 million and $24.7 million of deposits held for sale at March 31, 2013 and December 31, 2012, respectively.

Note 5: Share-Based Compensation

The Company maintains the Patriot National Bancorp, Inc. 2012 Stock Plan to provide an incentive to directors and employees of the Company by the grant of options, restricted stock awards or phantom stock units. The Plan provides for the issuance of up to 3,000,000 shares of the Company’s common stock subject to certain Plan limitations. 2,675,113 shares of stock remain available for issuance under the Plan as of March 31, 2013. The vesting of restricted stock awards and options may be accelerated in accordance with terms of the plan. The Compensation Committee shall make terms and conditions applicable to the vesting of restricted stock awards and stock options. Restricted stock grants are available only to directors and vest in quarterly installments over a four year period from the date of grant. The Compensation Committee accelerated the vesting of the initial grant of restricted stock in 2012, whereby the first year of the tranche vested immediately. Stock options were granted at an exercise price equal to $2.20 based on a price determined by the Compensation Committee and all have an expiration period of 10 years. The fair value of stock options granted on January 24, 2012, was estimated utilizing the Black-Scholes option pricing model using the following assumptions: an expected life of 6.28 years utilizing the simplified method, risk-free rate of return of 1.28%, volatility of 61.29% and no dividend yield. The Company is expensing the grant date fair value of all share-based compensation over the requisite vesting periods on a straight-line basis.

29

During the three months ended March 31, 2013 and March 31, 2012, the Company recorded $7,651 and $79,631 of total stock-based compensation, respectively. During the quarter ended March 31, 2013, there were no awards granted under the 2012 Stock Plan.

The following table is a summary of the Company’s non-vested stock options as of March 31, 2013, and changes therein during the period then ended:

	Number of Stock Options			Weighted Average Grant Date Fair Value		Weighted Average Exercise Price		Weighted Average Contractual Life (years)
Outstanding—December 31, 2012		850,000		$	0.90	$	2.20		10
Granted		—			—		—		—
Exercised		—			—		—		—
Forfeited		(642,500	)		0.90		2.20		10
Outstanding—March 31, 2013		207,500		$	0.90	$	2.20		10
Exercisable—March 31, 2013		207,500		$	—	$	—		—

There is no expected future stock option expense related to the non-vested options outstanding as of March 31, 2013. See discussion on “Management Changes” on page 55.

The following is a summary of the status of the Company’s restricted shares as of March 31, 2013, and changes therein during the period then ended.

	Number of Shares Awarded			Weighted Average Grant Date  Fair Value
Non-vested at December 31, 2012		44,566		$	1.73
Vested		(4,435	)		1.65
Non-vested at March 31, 2013		40,131		$	1.73

Expected future stock award expense related to the non-vested restricted awards as of March 31, 2013, is $69,226 over an average period of 2.37 years.

30

Note 6: Income Taxes

The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefit related to such assets will not be realized. Management has reviewed the deferred tax position of the Company at March 31, 2013. The deferred tax position has been affected by several significant transactions in prior years. These transactions include increased provision for loan losses, the levels of non-accrual loans and other-than-temporary impairment write-offs of certain investments, as well as a loss on the bulk sale of loans in 2011. As a result, the Company is in a cumulative net loss position at March 31, 2013, and under the applicable accounting guidance, has concluded that it is not more-likely-than-not that the Company will be able to realize its deferred tax assets and, accordingly, has established a full valuation allowance totaling $15.8 million against its deferred tax asset at March 31, 2013. The valuation allowance is analyzed quarterly for changes affecting the deferred tax asset. If, in the future, the Company generates taxable income on a sustained basis, management’s conclusion regarding the need for a deferred tax asset valuation allowance could change, resulting in the reversal of all or a portion of the deferred tax asset valuation allowance.

As measured under the rules of the Tax Reform Act of 1986, the Company has undergone a greater than 50% change of ownership in 2010. Consequently, use of the Company’s net operating loss carryforward and certain built in deductions available against future taxable income in any one year are limited. The maximum amount of carryforwards available in a given year is limited to the product of the Company’s fair market value on the date of ownership change and the federal long-term tax-exempt rate, plus any limited carryforward not utilized in prior years.

The Company has analyzed the impact of its recent ownership change and has calculated the annual limitation under IRC 382 to be $284,000. Based on the analysis, the Company has determined that the pre-change net operating losses and net unrealized built-in deductions were approximately $36.2 million. Based on a 20 year carryforward period, the Company could utilize approximately $5.6 million of the pre-change net operating losses and built-in deductions. Therefore, the Company wrote-off approximately $10.4 million of deferred tax assets in 2011. Accordingly, the write-off of the deferred tax asset did not affect the consolidated financial statements as there was a full valuation allowance against the deferred tax asset.

Note 7: Income (loss) per share

The Company is required to present basic income (loss) per share and diluted income (loss) per share in its consolidated statements of operations. Basic income (loss) per share amounts are computed by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted income (loss) per share reflects additional common shares that would have been outstanding if potentially dilutive common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and are determined using the treasury stock method. The Company is also required to provide a reconciliation of the numerator and denominator used in the computation of both basic and diluted income (loss) per share.

31

The stock options and non-vested restricted stock awards did not have an impact on the diluted earnings per share. The following is information about the computation of income (loss) per share for the three months ended March 31, 2013 and 2012:

Three months ended March 31, 2013

	Net Loss			Weighted Average Common Shares O/S		Amount
Basic and Diluted loss Per Share
Loss attributable to common shareholders	$	(1,956,967	)		38,435,597	$	(0.05	)

Three months ended March 31, 2012

	Net Income		Weighted Average Common Shares O/S		Amount
Basic and Diluted Income Per Share
Income attributable to common shareholders	$	545,530		38,372,271	$	0.01

Note 8: Other Comprehensive Income

Other comprehensive income, which is comprised solely of the change in unrealized gains and losses on available-for-sale securities, is as follows:

	Three Months Ended						Three Months Ended
	March 31, 2013						March 31, 2012
	Before Tax Amount		Tax Effect		Net of Tax Amount		Before Tax Amount			Tax Effect			Net of Tax Amount
Unrealized holding gains arising during the period	$	54,961	$	—	$	54,961	$	108,687		$	(41,302	)	$	67,385
Reclassification adjustment for losses recognized in income		—		—		—		(8,042	)		3,056			(4,986	)
Unrealized holding gains on available for sale securities, net of taxes	$	54,961	$	—	$	54,961	$	100,645		$	(38,246	)	$	62,399

Note 9: Financial Instruments with Off-Balance Sheet Risk

In the normal course of business, the Company is a party to financial instruments with off-balance-sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit and involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the balance sheet. The contractual amounts of these instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

32

The contractual amount of commitments to extend credit and standby letters of credit represent the total amount of potential accounting loss should: the contracts be fully drawn upon; the customers default; and the value of any existing collateral becomes worthless. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments and evaluates each customer’s creditworthiness on a case-by-case basis. Management believes that the Company controls the credit risk of these financial instruments through credit approvals, credit limits, monitoring procedures and the receipt of collateral as deemed necessary.

Financial instruments whose contractual amounts represent credit risk at March 31, 2013 are as follows:

Commitments to extend credit:
Future loan commitments	$	19,864,658
Home equity lines of credit		30,713,406
Unused lines of credit		36,328,703
Undisbursed construction loans		5,399,318
Financial standby letters of credit		7,000
	$	92,313,085

Standby letters of credit are written commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Guarantees that are not derivative contracts are recorded on the Company’s consolidated balance sheet at their fair value at inception.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments to extend credit generally have fixed expiration dates, or other termination clauses, and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include residential and commercial property, deposits and securities. Based on an analysis of unfunded commitments, the bank has established a reserve of $16,491 as of March 31, 2013.

Note 10: Regulatory and Operational Matters

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). In addition, due to the Bank’s asset profile and current economic conditions in its markets, the Bank’s capital plan pursuant to the Agreement described below does target a minimum 9% Tier 1 leverage capital ratio.

33

In February 2009 the Bank entered into a formal written agreement (the “Agreement”) with the Office of the Comptroller of the Currency. Under the terms of the Agreement, the Bank has appointed a Compliance Committee of outside directors and the Chief Executive Officer. The Committee must report quarterly to the Board of Directors and to the OCC on the Bank’s progress in complying with the Agreement. The Agreement requires the Bank to review, adopt and implement a number of policies and programs related to credit and operational issues. The Agreement further provides for limitations on the acceptance of certain brokered deposits and the extension of credit to borrowers whose loans are criticized. The Bank may pay dividends during the term of the Agreement only with prior written permission from the OCC. The Agreement also requires that the Bank develop and implement a three-year capital plan. The Bank has taken or put into process all of the steps required by the Agreement, and does not anticipate that the restrictions included within the Agreement will impair its current business plan.

In June 2010 the company entered into a formal written agreement (the “Reserve Bank Agreement”) with the Federal Reserve Bank of New York (the “Reserve Bank”). Under the terms of the Reserve Bank Agreement, the Board of Directors of the Company are required to take appropriate steps to fully utilize the Company’s financial and managerial resources to serve as a source of strength to the Bank including taking steps to insure that the Bank complies with the Agreement with the OCC. The Reserve Bank Agreement requires the Company to submit, adopt and implement a capital plan that is acceptable to the Reserve Bank. The Company must also report to the Reserve Bank quarterly on the Company’s progress in complying with the Reserve Bank Agreement. The Agreement further provides for certain restrictions on the payment or receipt of dividends, distributions of interest or principal on subordinate debentures or trust preferred securities and the Company’s ability to incur debt or to purchase or redeem its stock without the prior written approval of the Reserve Bank. The Company has taken or put into process all of the steps required by the Reserve Bank Agreement, and does not anticipate that the restrictions included within the Reserve Bank Agreement will impair its current business plan.

34

The Company’s and the Bank’s actual capital amounts and ratios at March 31, 2013 and December 31, 2012 were:

	Actual					For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
(dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2013
The Company:
Total Capital (to Risk Weighted Assets)	$	61,587		14.40	%	$	34,215		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		56,236		13.15	%		17,106		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		56,236		9.22	%		24,397		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	60,378		14.13	%	$	34,184		8.00	%	$	42,730		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,503		12.88	%		17,548		4.00	%		26,321		6.00	%
Tier 1 Capital (to Average Assets)		56,503		9.03	%		25,029		4.00	%		31,286		5.00	%
December 31, 2012
The Company:
Total Capital (to Risk Weighted Assets)	$	63,253		15.64	%	$	32,354		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		58,186		14.39	%		16,174		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		58,186		9.33	%		24,946		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	61,908		15.31	%	$	32,349		8.00	%	$	40,468		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,840		14.05	%		16,182		4.00	%		24,280		6.00	%
Tier 1 Capital (to Average Assets)		56,840		9.11	%		24,957		4.00	%		31,191		5.00	%

35

Restrictions on dividends, loans and advances

The Company’s ability to pay dividends is dependent on the Bank’s ability to pay dividends to the Company. Pursuant to the February 9, 2009 Agreement between the Bank and the OCC, the Bank can pay dividends to the Company only pursuant to a dividend policy requiring compliance with the Bank’s OCC-approved capital program, in compliance with applicable law and with the prior written determination of no supervisory objection by the Assistant Deputy Comptroller. In addition to the Agreement, certain other restrictions exist regarding the ability of the Bank to transfer funds to the Company in the form of cash dividends, loans or advances. The approval of the OCC is required to pay dividends in excess of the Bank’s earnings retained in the current year plus retained net earnings for the preceding two years. As of March 31, 2013, the Bank had an accumulated deficit; therefore, dividends may not be paid to the Company. The Bank is also prohibited from paying dividends that would reduce its capital ratios below minimum regulatory requirements.

The Company’s ability to pay dividends and incur debt is also restricted by the Reserve Bank Agreement. Under the terms of the Reserve Bank Agreement, the Company has agreed that it shall not declare or pay any dividends or incur, increase or guarantee any debt without the prior written approval of the Reserve Bank and the Director of the Division of Banking Supervision and Regulation (the “Director”) of the Board of Governors.

Loans or advances to the Company from the Bank are limited to 10% of the Bank’s capital stock and surplus on a secured basis.

Recent Legislative Developments

The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Act”) was signed into law on July 21, 2010. The Act is a significant piece of legislation that continues to have a major impact on the financial services industry, including the organization, financial condition and operations of banks and bank holding companies. Management continues to evaluate the impact of the Act; however, uncertainty remains as to its operational impact, which could have a material adverse impact on the Company’s business, results of operations and financial condition. Many of the provisions of the Act are aimed at financial institutions that are significantly larger than the Company and the Bank. Notwithstanding this, there are many other provisions that the Company and the Bank are subject to and will have to comply with, including any new rules applicable to the Company and the Bank promulgated by the Bureau of Consumer Financial Protection, a new regulatory body dedicated to consumer protection. As rules and regulations are promulgated by the agencies responsible for implementing and enforcing the Act, the Company and the Bank will have to address each to ensure compliance with applicable provisions of the Act and compliance costs are expected to increase.

On June 28, 2011, the Federal Reserve Board approved a final debit-card interchange rule. This primarily impacts larger banks and has not had a material impact on the Company.

It is difficult to predict at this time what specific impact the Dodd-Frank Act and the yet to be written implementing rules and regulations will have on the Company. The financial reform legislation and any implementing rules that are ultimately issued could have adverse implications on the financial industry, the competitive environment, and our ability to conduct business. Management will have to apply resources to ensure compliance with all applicable provisions of the Dodd-Frank Act and any implementing rules, which may increase our costs of operations and adversely impact our earnings.

36

Note 11: Fair Value and Interest Rate Risk

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in certain instances, there are no quoted market prices for certain assets or liabilities. 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. Accordingly, the fair value estimates may not be realized in an immediate settlement of the asset or liability.

Fair value measurements focus on exit prices in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment.

The Company’s fair value measurements are classified into a fair value hierarchy based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The three categories within the hierarchy are as follows:

• Level 1 Inputs—Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

• Level 2 Inputs—Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

• Level 3 Inputs—Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

The fair value measurement level of an asset or liability within the fair value hierarchy is based on the lower level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

A description of the valuation methodologies used for assets and liabilities recorded at fair value, and for estimating fair value for financial and non-financial instruments not recorded at fair value, is set forth below.

Cash and due from banks, federal funds sold, short-term investments and accrued interest receivable and payable: The carrying amount is a reasonable estimate of fair value. These financial instruments are not recorded at fair value on a recurring basis.

Available-for-Sale Securities: These financial instruments are recorded at fair value in the financial statements. Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted prices are not available, then fair values are estimated by using pricing models (i.e., matrix pricing) or quoted prices of securities with similar characteristics and are classified within Level 2 of the valuation hierarchy. Examples of such instruments include U.S. government agency bonds and mortgage-backed securities and corporate bonds. The prices for these instruments are obtained through an independent pricing service or dealer market participants with whom the Company has historically transacted both purchases and sales of investment securities. Prices obtained from these sources include prices derived from market quotations and matrix pricings. The fair value measurements considered observable data may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. Management reviews the data and assumptions used in pricing the securities by its third party provider to ensure the highest level of significant inputs are derived from market observable data. Level 3 securities are instruments for which significant unobservable input are utilized. Available-for-sale securities are recorded at fair value on a recurring basis.

37

Loans: For variable rate loans, which reprice frequently and have no significant change in credit risk, carrying values are a reasonable estimate of fair values, adjusted for credit losses inherent in the portfolios. The fair value of fixed rate loans is estimated by discounting the future cash flows using the period end rates, estimated by using local market data, at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities, adjusted for credit losses inherent in the portfolios. The Company does not record loans at fair value on a recurring basis. However, from time to time, nonrecurring fair value adjustments to collateral-dependent impaired loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of collateral. Fair values estimated in this manner do not fully incorporate an exit-price approach to fair value, but instead are based on a comparison to current market rates for comparable loans.

Other Real Estate Owned: The fair values of the Company’s other real estate owned (“OREO”) properties are based on the estimated current property valuations less estimated selling costs. When the fair value is based on current observable appraised values, OREO is classified within Level 2. The Company classifies OREO within Level 3 when unobservable adjustments are made to appraised values. The Company does not record other real estate owned at fair value on a recurring basis.

Deposits: The fair value of demand deposits, regular savings and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposit and other time deposits is estimated using a discounted cash flow calculation that applies interest rates currently being offered for deposits of similar remaining maturities, estimated using local market data, to a schedule of aggregated expected maturities on such deposits. The Company does not record deposits at fair value on a recurring basis.

Short-term borrowings: The carrying amounts of borrowings under short-term repurchase agreements and other short-term borrowings maturing within 90 days approximate their fair values. The Company does not record short-term borrowings at fair value on a recurring basis.

Junior Subordinated Debt: Junior subordinated debt reprices quarterly and as a result the carrying amount is considered a reasonable estimate of fair value. The Company does not record junior subordinated debt at fair value on a recurring basis.

Federal Home Loan Bank Borrowings: The fair value of the advances is estimated using a discounted cash flow calculation that applies current Federal Home Loan Bank interest rates for advances of similar maturity to a schedule of maturities of such advances. The Company does not record these borrowings at fair value on a recurring basis.

Other Borrowings: The fair values of longer term borrowings and fixed rate repurchase agreements are estimated using a discounted cash flow calculation that applies current interest rates for transactions of similar maturity to a schedule of maturities of such transactions. The Company does not record these borrowings at fair value on a recurring basis.

Off-balance sheet instruments: Fair values for the Company’s off-balance-sheet instruments (lending commitments) are based on interest rate changes and fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The Company does not record its off-balance-sheet instruments at fair value on a recurring basis.

38

The following table details the financial assets measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine fair value:

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of March 31, 2013
U.S. Government agency mortgage-backed securities	$	—	$	24,992,943	$	—	$	24,992,943
U.S. Government agency bonds		—		7,515,768		—		7,515,768
Corporate bonds		—		8,596,419		—		8,596,419
Securities available for sale	$	—	$	41,105,130	$	—	$	41,105,130

December 31, 2012	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of December 31, 2012
U.S. Government agency mortgage-backed securities	$	—	$	25,706,891	$	—	$	25,706,891
U.S. Government agency bonds				7,526,170		—		7,526,170
Corporate bonds		—		8,486,259		—		8,486,259
Securities available for sale	$	—	$	41,719,320	$	—	$	41,719,320

There were no transfers of assets between levels 1, 2 or 3 as of March 31, 2013 or December 31, 2012. Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

39

The following tables reflect financial assets measured at fair value on a non-recurring basis as of March 31, 2013 and December 31, 2012, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance
Impaired Loans (1)	$	—	$	—	$	8,341,629	$	8,341,629
Other real estate owned (2)	$	—	$	—	$	3,764,640	$	3,764,640
December 31, 2012
Impaired Loans (1)	$	—	$	—	$	8,424,786	$	8,424,786
Other real estate owned (2)	$	—	$	—	$	4,873,844	$	4,873,844

⁽¹⁾  Represents carrying value for which adjustments are based on the appraised value of the collateral.

⁽²⁾  Represents carrying value for which adjustments are based on the appraised value of the property.

The Company discloses fair value information about financial instruments, whether or not recognized in the consolidated balance sheet, for which it is practicable to estimate that value. Certain financial instruments are excluded from disclosure requirements and, accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The estimated fair value amounts have been measured as of March 31, 2013 and December 31, 2012 and have not been reevaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair value of these financial instruments subsequent to the respective reporting dates may be different than amounts reported on those dates.

The information presented should not be interpreted as an estimate of the fair value of the Company since a fair value calculation is only required for a limited portion of the Company’s assets and liabilities. Due to the 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 bank holding companies may not be meaningful.

40

The following is a summary of the carrying amounts and estimated fair values of the Company’s financial instruments not measured and not reported at fair value on the consolidated balance sheets at March 31, 2013 and December 31, 2012 (in thousands):

			March 31, 2013				December 31, 2012
	Fair Value Hierarchy		Carrying		Estimated		Carrying		Estimated
			Amount		Fair Value		Amount		Fair Value
Financial Assets:
Cash and noninterest bearing balances due from banks		Level 1	$	3,338	$	3,338	$	2,736	$	2,736
Interest-bearing deposits due from banks		Level 1		57,714		57,714		67,567		67,567
Short-term investments		Level 1		711		711		711		711
Other investments		Level 2		3,500		3,500		3,500		3,500
Federal Reserve Bank stock		Level 1		1,694		1,694		1,730		1,730
Federal Home Loan Bank stock		Level 1		4,143		4,143		4,344		4,344
Loans receivable, net		Level 3		455,941		460,601		458,794		464,551
Accrued interest receivable		Level 1		1,886		1,886		1,894		1,894
Financial Liabilities:
Demand deposits		Level 1	$	59,814	$	59,814	$	65,176	$	65,176
Savings deposits		Level 1		95,438		95,438		77,761		77,761
Money market deposits		Level 1		39,026		39,026		42,401		42,401
NOW accounts		Level 1		28,497		28,497		30,191		30,191
Time deposits		Level 2		268,911		271,515		281,753		284,974
FHLB Borrowings		Level 2		50,000		52,312		50,000		52,448
Securities sold under repurchase agreements		Level 2		7,000		7,642		7,000		7,683
Subordinated debentures		Level 2		8,248		8,248		8,248		8,248
Accrued interest payable		Level 1		1,306		1,306		1,241		1,241

The following are the methods and assumptions that were used to estimate the fair value of other financial assets and liabilities in the table above:

Cash and due from banks and interest deposits with banks: The carrying amount is considered to be a reasonable estimate of fair value due to the short maturity of these items.

Short term investments: The carrying amount is considered to be a reasonable estimate of fair value due to the short maturity of these items.

Other Investments: The redeemable carrying amount of this security, with limited marketability, approximates its fair value.

Federal Reserve Bank and Federal Home Loan Bank stock: The redeemable carrying amount of these securities, with limited marketability, approximates their fair value.

41

Loans Receivable: The fair values of loans are estimated by discounting the projected future cash flows using market discount rates, primarily based on the Bank’s current offer rates on comparable products, which reflect credit and interest-rate risk inherent in the loan. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Fair values estimated in this manner do not fully incorporate an exit price approach to fair value, but instead are based on a comparison to current market rates for comparable loans.

Accrued interest receivable and payable: The carrying amounts of accrued interest approximate their fair value due to the short-term nature of these items.

Deposits: Current carrying amounts approximate estimated fair value of demand deposits, savings, money market and NOW accounts. The fair value of time deposits is based on the discounted value of contractual cash flows using the Bank’s current offer rates on comparable products of similar remaining maturities.

FHLB borrowings and securities sold under repurchase agreements: The fair values of the borrowings are estimated by discounting the estimated future cash flows using current market discount rates of financial instruments with similar characteristics, terms and remaining maturities.

Junior Subordinated Debt: There is no active market for the trust preferred securities issued by the Company’s capital trust. The carrying amount is considered to be a reasonable estimate of fair value because of the frequency they reprice to market rates.

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

Off-balance sheet instruments

Loan commitments on which the committed interest rate is less than the current market rate were insignificant at March 31, 2013 and December 31, 2012. The estimated fair value of fee income on letters of credit at March 31, 2013 and December 31, 2012 was insignificant.

Note 12. Restructuring Charges and Asset Disposals

The Company recorded no restructuring charges for the three months ended March 31, 2013, compared to $368,000 in the same period as last year. These costs are included in restructuring charges and asset disposals in the Consolidated Statements of Operations.

During 2011, the Company announced that it would be undertaking a series of initiatives that are designed to transform and enhance its operations in order to strengthen the Company’s competitive position and return it to its goal of restored health and profitability.

42

On March 30, 2012, the Company announced that it would close the NYC branch, effective June 2012. During the first quarter of 2012, the Company also executed a workforce reduction of back office personnel to further reduce operating expenses. There were twelve employees in total affected by this announcement. This initiative resulted in a restructuring charge of $495,207, which was comprised of $445,429 for severance expenses for the branch and back office personnel, asset disposals of $39,445 and $10,333 in lease liabilities.

On June 29, 2012, the Company announced that it would be consolidating three more branches in its continued effort to reduce operating expenses. Restructuring charges for the consolidation of these branches of $444,285 were comprised of $247,163 for severance expenses, lease liability charges of $140,292 and $56,830 in asset disposals.

Restructuring reserves at March 31, 2013 for the restructuring activities taken in connection with these initiatives are comprised of the following:

	Balance at December 31, 2012		Expenses		Cash payments			Non-cash charges			Balance at March 31, 2013
Lease liability costs 2011	$	172,999	$	—	$	—		$	(36,203	)	$	136,796
Lease liability costs 2012		80,220		—		(22,112	)		(8,716	)		49,392
Total	$	253,219	$	—	$	(22,112	)	$	(44,919	)	$	186,188

The restructuring reserves at March 31, 2013 are included in accrued expenses and other liabilities in the Consolidated Balance Sheet.

Note 13: Recent Accounting Pronouncements

Accounting Standards Update (“ASU”) No. 2011-04, “Fair Value Measurements (Topic 820) – Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs,” was issued as a result of the effort to develop common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”). While ASU No. 2011-04 is largely consistent with existing fair value measurement principles in U.S. GAAP, it expands the existing disclosure requirements for fair value measurements and clarifies the existing guidance or wording changes to align with IFRS No. 13. Many of the requirements for the amendments in ASU No. 2011-04 do not result in a change in the application of the requirements in Topic 820. The Company adopted ASU No. 2011-04 on January 1, 2012 and it did not have a material impact on the consolidated financial statements.

ASU No. 2011-05, “Comprehensive Income (Topic 220) – Presentation of Comprehensive Income,” requires an entity to present components of comprehensive income either in a single continuous statement of comprehensive income or in two separate consecutive statements. These amendments will make the financial statement presentation of other comprehensive income more prominent by eliminating the alternative to present comprehensive income within the statement of equity. As originally issued, ASU No. 2011-05 required entities to present reclassification adjustments out of accumulated other comprehensive income by component in the statement in which net income is presented and the statement in which other comprehensive income is presented (for both interim and annual financial statements). This requirement was deferred by ASU No.2011-12, “Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassification of Items Out of Accumulated Other Comprehensive Income in Accounting Standards”. ASU No. 2011-05 is effective for all interim and annual periods beginning on or after December 15, 2011. The Company adopted this guidance in the first quarter of 2012 and elected to present comprehensive income in a separate consolidated statement of comprehensive income.

ASU No. 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income,” requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. ASU No 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. The Company adopted this guidance on January 1, 2013 and it did not have a material impact on the consolidated financial statements.

43

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

“SAFE HARBOR” STATEMENT UNDER PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Certain statements contained in Bancorp’s public reports, including this report, and in particular in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” may be forward looking and subject to a variety of risks and uncertainties. These factors include, but are not limited to; (1) changes in prevailing interest rates which would affect the interest earned on Bancorp’s interest earning assets and the interest paid on its interest bearing liabilities; (2) the timing of repricing of Bancorp’s interest earning assets and interest bearing liabilities; (3) the effect of changes in governmental monetary policy; (4) the effect of changes in regulations applicable to Bancorp and the Bank and the conduct of its business; (5) changes in competition among financial service companies, including possible further encroachment of non-banks on services traditionally provided by banks; (6) the ability of competitors that are larger than Bancorp to provide products and services which it is impracticable for Bancorp to provide; (7) the state of the economy and real estate values in Bancorp’s market areas, and the consequent effect on the quality of Bancorp’s loans, customers, vendors and communities; (8) recent governmental initiatives that are expected to have a profound effect on the financial services industry and could dramatically change the competitive environment of Bancorp; (9) other legislative or regulatory changes, including those related to residential mortgages, changes in accounting standards, and Federal Deposit Insurance Corporation (“FDIC”) premiums that may adversely affect Bancorp.

Although Bancorp believes that it offers the loan and deposit products and has the resources needed for continued success, future revenues and interest spreads and yields cannot be reliably predicted. These trends may cause Bancorp to adjust its operations in the future. Because of the foregoing and other factors, recent trends should not be considered reliable indicators of future financial results or stock prices.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in accordance with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and to disclose contingent assets and liabilities. Actual results could differ from those estimates. Management has identified the accounting for the allowance for loan losses, the analysis of its investment securities and the valuation of deferred income tax assets, as Bancorp’s most critical accounting policies and estimates in that they are important to the portrayal of Bancorp’s financial condition and results of operations. They require management’s most subjective and complex judgment as a result of the need to make an estimate about the effect of matters that are inherently uncertain. These accounting policies, including the nature of the estimates and types of assumptions used, are described throughout this Management’s Discussion and Analysis.

44

Summary

Bancorp reported a net loss of $2.0 million ($0.05 basic and diluted loss per share) for the quarter ended March 31, 2013, compared to net income of $546,000 ($0.01 basic and diluted income per share) for the quarter ended March 31, 2012. The primary reason for the decrease in the quarterly comparison is the decline in interest and fees on loans of $1.5 million due to the lower interest rate environment, $845,000 reduction of excess loan loss reserves recorded in the first quarter of 2012 and gains on sale of investment securities of $264,000 recorded in the first quarter of 2012. The sale of investment securities in the third quarter of the prior year resulted in lower interest income on investment securities of $230,000, partially offset by lower interest expense of $401,000. Bancorp’s net interest income for the quarter ended March 31, 2013 was $3.9 million compared to $5.2 million for the quarter ended March 31, 2012. Interest income and interest expense decreased by 23% and 20%, respectively, for the quarter ended March 31, 2013 compared to the quarter ended March 31, 2012. The significant decline in interest income is due primarily to the lower interest rate environment, loan payoffs, repricings and new loan originations at lower interest rates. Of the $1.7 million decline in interest income, $870,000 is due to lower interest rates and $816,000 is due to changes in the volume of interest earning assets. The decline in interest expense is primarily due to the reduction of total deposits and substantially lower interest rates paid on term deposits. Operating expenses increased $160,000 primarily due to increases in professional services of $274,000 for additional legal and audit fees, and other real estate operations of $152,000 due to higher carrying costs. Salaries and benefits increased $115,000. These were partially offset by restructuring charges of $368,000 recorded in the first quarter of 2012. There were no restructuring charges recorded this quarter.

Total assets decreased $9.0 million from $617.9 million at December 31, 2012 to $608.8 million at March 31, 2013. Cash and cash equivalents decreased $9.3 million from $71.0 million at December 31, 2012 to $61.8 million at March 31, 2013. The available-for-sale securities portfolio decreased $614,000 from $41.7 million at December 31, 2012 to $41.1 million March 31, 2013. This decrease is primarily due to principal paydowns of $632,000 on mortgage backed securities. The net loan portfolio decreased $2.9 million from $458.8 million at December 31, 2012 to $455.9 million at March 31, 2013. The decrease is primarily a result of loan payoffs. There were decreases in commercial loans of $5.0 million and consumer home equity loans of $1.8 million. These were partially offset with increases in construction to permanent loans of $4.6 million. Deposits decreased $5.6 million from $497.3 million at December 31, 2012 to $491.7 million at March 31, 2013. This was primarily due to decreases in certificates of deposit (CDs) of $12.8 million, money market accounts of $3.4 million and NOW accounts of $1.7 million due to the low interest rate environment and the planned reduction of higher cost deposit accounts. These were partially offset by increases of $17.7 million in savings accounts. Demand deposits decreased $5.4 million primarily as a result of decreases in personal checking accounts and official checks of $3.3 million and $2.5 million, respectively. The Bank continued to reduce its concentration in high cost of certificates of deposit. The overall cost of deposits decreased from 1.18% at December 31, 2012 to 1.08% at March 31, 2013. Borrowings remain unchanged at $65.2 million.

FINANCIAL CONDITION

Cash and Cash Equivalents

Cash and cash equivalents decreased $9.3 million, or 13%, to $61.8 million at March 31, 2013 compared to $71.0 million at December 31, 2012. This decrease is primarily the result of a $5.0 million increase in loans originated for sale and $5.6 million reduction in deposits, partially offset by loan payoffs.

45

Investments

The following table is a summary of Bancorp’s available-for-sale securities portfolio, at fair value, at the dates shown:

	March 31,		December 31,
	2013		2012
U.S. Government Agency bonds	$	7,515,768	$	7,526,170
U.S. Government Agency mortgage-backed securities		24,992,943		25,706,891
Corporate bonds		8,596,419		8,486,259
Total Available-for-Sale Securities	$	41,105,130	$	41,719,320

Available-for-sale securities decreased $614,000, or 1%, from $41.7 million at December 31, 2012 to $41.1 million at March 31, 2013. This decrease is primarily due to principal pay downs of $632,000 on mortgage backed securities.

Loans

The following table is a summary of Bancorp’s loan portfolio at the dates shown:

	March 31,			December 31,
	2013			2012
Real Estate
Commercial	$	242,506,736		$	247,495,321
Residential		118,785,047			119,033,025
Construction		4,997,991			4,997,991
Construction to permanent		9,454,753			4,851,768
Commercial		35,743,063			36,428,751
Consumer home equity		47,391,528			49,180,908
Consumer installment		2,064,770			2,162,718
Total Loans		460,943,888			464,150,482
Premiums on purchased loans		217,636			219,649
Net deferred costs		496,788			439,041
Allowance for loan losses		(5,717,148	)		(6,015,636	)
Loans receivable, net	$	455,941,164		$	458,793,536

Bancorp’s net loan portfolio decreased $2.9 million, or 1%, from $458.8 million at December 31, 2012 to $455.9 million at March 31, 2013. The decrease is primarily a result of loan payoffs. There were decreases in commercial real estate loans of $5.0 million and consumer home equity loans of $1.8 million. These were partially offset with increases in construction to permanent loans of $4.6 million.

46

At March 31, 2013, the net loan to deposit ratio was 93% and the net loan to total assets ratio was 75%. Excluding the deposits held for sale at March 31, 2013, the net loan to deposit ratio was 97%. At December 31, 2012, these ratios were 92% and 74%, respectively. Excluding the deposits held for sale at December 31, 2012, the net loan to deposit ratio was 97%.

Allowance for Loan Losses

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a quarterly basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available

As of the first quarter of 2012, the Bank had used a 12 quarter un-weighted average to calculate loss history. Beginning in the second quarter of 2012, the Bank implemented changes to the allowance methodology, resulting in a reduction of the allowance for loan losses of $1.1 million. In making this transition, the changes serve to update and enhance the methodology to better reflect the direction of the current loan portfolio. The changes are threefold:

• First, the Bank adopted a two year, instead of a three year, weighted average historical loss factor as the basis for the calculation of its historical loss experience. This is used to calculate expected losses in the ASC 450-20, Contingencies pools prior to the application of qualitative risk adjustment factors. Weightings were allocated 59% to the last four quarters and 41% to the previous four quarters. This change was made to be more responsive to the changing credit environment. Net charge-offs have declined. This shorter average historical loss period will produce results more indicative of the current and expected behavior of the portfolio.

• Second, the Bank adopted an Internal Risk Ratings Based (IRB) approach to calculating historical loss rates. This approach calibrates expected losses with actual risk assessment and equates the likelihood of loss to the level of risk in a credit facility rating. All loans are reviewed annually. Similarly, the Loan Committee can adjust a risk rating. Previously, loss history was applied to categories of loans and qualitative adjustments were apportioned by risk rating within the categories.

• Third, the Bank increased the detail of analysis within the segments, particularly within Commercial Real Estate lending, which is currently the Bank’s largest concentration overall, by expanding the number of ASC 450-20 pools. In all, ten sub-concentrations have been added to the analysis. The greater level of detail enables the Bank to better apply qualitative risk adjustment factors to the segments affected and to monitor changes in credit risk within the portfolio.

The accrual of interest on loans is discontinued at the time the loan is 90 days past due for payment unless the loan is well-secured and in process of collection. Consumer installment loans are typically charged off no later than 180 days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful. All interest accrued but not collected for loans that are placed on nonaccrual status or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis method until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

47

Management considers all non-accrual loans and troubled debt restructurings to be impaired. In most cases, loan payments that are past due less than 90 days, based on contractual terms, are considered collection delays and the related loans are not considered to be impaired. The Bank considers consumer installment loans to be pools of smaller balance homogeneous loans, which are collectively evaluated for impairment.

The changes in the allowance for loan losses for the periods shown are as follows:

	Three months ended
	March 31,			March 31,
(Thousands of dollars)	2013			2012
Balance at beginning of period	$	6,016		$	9,385
Charge-offs		(305	)		(102	)
Recoveries		36			24
Net Charge-offs		(269	)		(78	)
Provision charged to operations		(30	)		(846	)
Balance at end of period	$	5,717		$	8,461
Ratio of net charge-offs during the period to average loans outstanding during the period		0.06	%		0.01	%
Ratio of ALL / Gross Loans		1.24	%		1.78	%

Based upon the overall assessment and evaluation of the loan portfolio, management believes the allowance for loan losses of $5.7 million, at March 31, 2013, which represents 1.24% of gross loans outstanding, is adequate under prevailing economic conditions, to absorb existing losses in the loan portfolio.

Non-Accrual, Past Due and Restructured Loans

The following table presents non-accruing loans and loans past due 90 days or more and still accruing:

	March 31,			December 31,
(Thousands of dollars)	2013			2012
Loans past due over 90 days still accruing	$	5,981		$	2,234
Non accruing loans		19,019			23,810
Total	$	25,000		$	26,044
% of Total Loans		5.42	%		5.60	%
% of Total Assets		4.11	%		4.22	%

48

Loans delinquent over 90 days and still accruing aggregating $6.0 million are comprised of four loans, three of which have matured, continue to make payments and are in the process of being renewed. The fourth loan has subsequently been paid off. Impaired loans, which are comprised of non-accruing loans, troubled debt restructured loans, and loans previously classified as TDRs that have been upgraded, decreased by $482,000 to $32.9 million for the quarter ended March 31, 2013. Impaired loans are attributable to the lingering effects of the downturn in the economy, which has severely impacted the real estate market and placed unprecedented stress on credit markets. The Bank’s customers, many of whom are associated with the financial services industry, have been affected by the impact of the poor economy on employment and real estate values.

The $19.0 million of non-accrual loans at March 31, 2013 is comprised of 22 loans, for which a specific reserve of $998,000 has been established. In all cases, the Bank has obtained appraisal reports from independent licensed appraisal firms and discounted those values for estimated selling costs to determine estimated impairment. Of the $19.0 million of non-accrual loans at March 31, 2013 borrowers of six loans with aggregate balances of $3.8 million continue to make loan payments and these loans are current within one and two months as to payments.

Potential Problem Loans

In addition to the above, there are $18.0 million of substandard accruing loans comprised of 16 loans and $29.8 million of special mention loans comprised of 38 loans for which management has a concern as to the ability of the borrowers to comply with the present repayment terms. All but $4.5 million of the substandard accruing loans and $10.1 million of the special mention loans continue to make timely payments and are within 30 days at March 31, 2013. Subsequently, $4.7 million of the $10.1 million of special mention loans have paid off.

Other Real Estate Owned

The following table is a summary of Bancorp’s other real estate owned at the dates shown:

	March 31, 2013		December 31, 2012
Residential construction	$	—	$	1,109,204
Residential real estate		3,764,640		3,764,640
Other real estate owned	$	3,764,640	$	4,873,844

The balance of other real estate owned at March 31, 2013 is comprised of one property with an aggregate carrying value of $3.8 million that was obtained through loan foreclosure proceedings. During the three months ended March 31, 2013, one OREO property was sold with an aggregate carrying value of $1.1 million.

Deferred Taxes

The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefit related to such assets will not be realized. Management has reviewed the deferred tax position of the Company at March 31, 2013. The deferred tax position has been affected by several significant transactions in prior years. These transactions include increased provision for loan losses, the levels of non-accrual loans and other-than-temporary impairment write-offs of certain investments, as well as a loss on the bulk sale of loans in 2011. As a result, the Company is in a cumulative net loss position at March 31, 2013, and under the applicable accounting guidance, has concluded that it is not more-likely-than-not that the Company will be able to realize its deferred tax assets and, accordingly, has established a full valuation allowance totaling $15.8 million against its deferred tax asset at March 31, 2013. The valuation allowance is analyzed quarterly for changes affecting the deferred tax asset. In the future, if the Company generates taxable income on a sustained basis, management’s conclusion regarding the need for a deferred tax asset valuation allowance could change, resulting in the reversal of all or a portion of the deferred tax asset valuation allowance.

49

Deposits

The following table is a summary of Bancorp’s deposits at the dates shown:

	March 31,		December 31,
	2013		2012
Non-interest bearing	$	59,814,120	$	65,176,125
Interest bearing
NOW		28,496,790		30,191,403
Savings		95,437,839		77,760,967
Money market		39,026,176		42,401,428
Time certificates, less than $100,000		150,970,564		160,610,601
Time certificates, $100,000 or more		117,940,802		121,142,374
Total interest bearing		431,872,171		432,106,773
Total Deposits (1)	$	491,686,291	$	497,282,898

(1) Included in total deposits are $20.9 million and $24.7 million of deposits held for sale at March 31, 2013 and December 31, 2012, respectively.

Total deposits decreased $5.6 million, or 1%, from $497.3 million at December 31, 2012 to $491.7 million at March 31, 2013. Interest bearing accounts decreased $235,000. This was primarily due to decreases in certificates of deposit (CDs) of $12.8 million, money market accounts of $3.4 million and NOW accounts of $1.7 million due to the low interest rate environment and the planned reduction of higher cost deposit accounts. These were partially offset by increases of $17.7 million in savings accounts. Demand deposits decreased $5.4 million primarily as a result of decreases in personal checking accounts and official checks of $3.3 million and $2.5 million, respectively, partially offset by an increase in commercial checking accounts of $456,000.

Borrowings

At March 31, 2013 and December 31, 2012, total borrowings were $65.2 million. In addition to the outstanding borrowings disclosed in the consolidated balance sheet, the Bank has the ability to borrow approximately $57.0 million in additional advances from the Federal Home Loan Bank of Boston, including a $2.0 million overnight line of credit. The Bank has also established a line of credit at the Federal Reserve Bank.

50

The subordinated debentures of $8,248,000 are unsecured obligations of the Company and are subordinate and junior in right of payment to all present and future senior indebtedness of the Company. The Company has entered into a guarantee, which together with its obligations under the subordinated debentures and the declaration of trust governing the Trust, provides a full and unconditional guarantee of amounts on the capital securities. The subordinated debentures, which bear interest at three-month LIBOR plus 3.15% (3.4346% at March 31, 2013), matures on March 26, 2033. Beginning in the second quarter of 2009, the Company began deferring interest payments on the subordinated debentures as permitted under the terms of the debentures. The deferral in the first quarter of 2013 represented the sixteenth consecutive quarter of deferral. The Company continues to accrue and charge interest to operations. The Company may defer the payment of interest through March 2014, and all accrued interest must be paid at the completion of the deferral period, June 2014.

Capital

Capital decreased $1.9 million compared to December 31, 2012 primarily as a result of the net loss of $2.0 million for the three months ended March 31, 2013, partially offset the by the change in other comprehensive income.

Off-Balance Sheet Arrangements

Bancorp’s off-balance sheet arrangements, which primarily consist of commitments to lend, increased by $2.8 million from $89.5 million at December 31, 2012 to $92.3 million at March 31, 2013, due to increases of $3.3 million in future loan commitments and $2.2 million in undisbursed construction loans, partially offset by decreases of $3.3 million in unused lines of credit.

51

RESULTS OF OPERATIONS

Interest and dividend income and expense

The following tables present average balance sheets (daily averages), interest income, interest expense and the corresponding yields earned and rates paid for major balance sheet components:

	Three months ended March 31,
	2013								2012
				Interest								Interest
	Average			Income/		Average			Average			Income/		Average
	Balance			Expense		Rate			Balance			Expense		Rate
	(dollars in thousands)
Interest earning assets:
Loans	$	465,895		$	5,196		4.46	%	$	522,476		$	6,665		5.10	%
Investments		51,622			276		2.14	%		75,378			510		2.71	%
Interest bearing deposits in banks		57,095			28		0.21	%		38,816			11		0.11	%
Total interest earning assets		574,612			5,500		3.83	%		636,670			7,186		4.51	%
Cash and due from banks		5,504								4,993
Premises and equipment, net		3,991								3,929
Allowance for loan losses		(6,017	)							(9,381	)
Other assets		30,923								28,376
Total Assets	$	609,013							$	664,587
Interest bearing liabilities:
Deposits	$	427,770		$	1,129		1.06	%	$	479,761		$	1,517		1.26	%
FHLB advances		50,000			350		2.81	%		55,176			357		2.59	%
Subordinated debt		8,248			71		3.42	%		8,248			76		3.69	%
Other borrowings		7,000			76		4.37	%		7,000			77		4.40	%
Total interest bearing liabilities		493,018			1,626		1.32	%		550,185			2,027		1.47	%
Demand deposits		61,255								58,373
Accrued expenses and other liabilities		5,635								5,371
Shareholders’ equity		49,105								50,658
Total liabilities and equity	$	609,013							$	664,587
Net interest income				$	3,874							$	5,159
Interest margin							2.70	%							3.24	%
Interest spread							2.51	%							3.04	%

52

The following rate volume analysis reflects the impact that changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities had on net interest income during the periods indicated. Information is provided in each category with respect to changes attributable to changes in volume (changes in volume multiplied by prior rate), changes attributable to changes in rates (changes in rates multiplied by prior volume) and the total net change. The change resulting from the combined impact of volume and rate is allocated proportionately to the change due to volume and the change due to rate.

	Three months ended March 31,
	2013 vs 2012
	Increase (decrease) in Interest Income/Expense Due to change in:
	Volume			Rate			Total
	(dollars in thousands)
Interest earning assets:
Loans	$	(680	)	$	(790	)	$	(1,470	)
Investments		(140	)		(94	)		(234	)
Interest bearing deposits in banks		4			14			18
Total interest earning assets		(816	)		(870	)		(1,686	)
Interest bearing liabilities:
Deposits	$	(158	)	$	(230	)	$	(388	)
FHLB advances		(35	)		29			(6	)
Subordinated debt		—			(6	)		(6	)
Other borrowings		—			(1	)		(1	)
Total interest bearing liabilities		(193	)		(208	)		(401	)
Net interest income	$	(623	)	$	(662	)	$	(1,285	)

For the quarter ended March 31, 2013, average interest earning assets decreased $62.1 million, or 10%, to $574.6 million from $636.7 million for the quarter ended March 31, 2012, resulting in interest income for Bancorp of $5.5 million compared to $7.2 million for the same period in 2012. Interest and fees on loans decreased $1.5 million or 22%, from $6.7 million for the quarter ended March 31, 2012 to $5.2 million for the quarter ended March 31, 2013. This decrease is primarily the result of lower average interest rates on new loan growth and a decrease of $56.6 million in the average balance of the loan portfolio. When compared to the same period last year, interest income on investments decreased by 61% due to a decrease of $23.8 million in the average balance of investments outstanding. Income on interest-bearing deposits in banks increased from $10,000 to $28,000 for the quarter ended March 31, 2013 compared to the quarter ended March 31, 2012, which is reflective of the increase in the yields earned on funds.

53

Total interest expense for the quarter ended March 31, 2013 of $1.6 million represents a decrease of $401,000, or 20%, compared to interest expense of $2.0 million for the same period last year. This decrease in interest expense is the result of a decrease in the average balances of interest-bearing liabilities. Average balances of interest bearing deposit accounts decreased $52.0 million, or 11%, which is comprised primarily of decreases in certificates of deposit, money market and NOW accounts of $12.8 million, $3.4 million and $1.7 million, respectively. These were partially offset by increases in savings accounts of $17.7 million. In addition, lower interest rates contributed to the overall decrease of $388,000 in interest expense on deposits. Average FHLB advances decreased by $5.2 million, resulting in a decrease of $7,000 in interest expense. Interest expense on the junior subordinated debt and borrowed funds decreased by $6,000.

As a result of the above, Bancorp’s net interest income decreased $1.3 million or 25%, to $3.9 million for the three months ended March 31, 2013 compared to $5.2 million for the same period last year. The net interest margin for the three months ended March 31, 2013 was 2.70% as compared to 3.24% for the three months ended March 31, 2012 as a result of the various reasons mentioned above.

Provision for Loan Losses

Based on management’s most recent evaluation of the adequacy of the allowance for loan losses, the provision for loan losses released from operations for the three months ended March 31, 2013 was $30,000, compared to a reduction of $845,000 from the loan loss provision for the three months ended March 31, 2012 due to the reduction of the loan portfolio and improvement in credit quality. The allowance for loan losses decreased by $298,000 from December 31, 2012 to March 31, 2013 due primarily to $30,000 release of excess reserves, as previously discussed, after net charge-offs of $269,000.

An analysis of the changes in the allowance for loan losses is presented under “Allowance for Loan Losses.”

Non-interest income

Non-interest income decreased $263,000 from $750,000 for the quarter ended March 31, 2012 to $487,000 for the quarter ended March 31, 2013. This is primarily due to gains recognized on the sale loans of $264,000 in the first quarter of 2012. Mortgage banking activity and loan application fees increased $34,000 and 23,000, respectively, when compared to the same period last year. These were partially offset by decreases in fees and service charges on deposits and in earnings on the cash surrender value of life insurance of $57,000 and $16,000, respectively.

Non-interest expenses

Non-interest expenses increased $160,000 or 3% from $6.2 million to $6.4 million for the quarter ended March 31, 2013 as compared to the quarter ended March 31, 2012. This increase is primarily due to increases in professional services of $274,000 for additional legal and audit fees, and other real estate operations of $152,000 due to higher carrying costs. Salaries and benefits increased $115,000. These were partially offset by $368,000 of restructuring charges recorded in the first quarter of last year. In addition, the impact of the restructuring in the prior year resulted in lower insurance and occupancy expenses of $90,000 and $85,000, respectively.

54

LIQUIDITY

Bancorp’s liquidity ratio was 17% at March 31, 2013 compared to 24% at March 31, 2012. The liquidity ratio is defined as the percentage of liquid assets to total assets. The following categories of assets, as described in the accompanying consolidated balance sheets, are considered liquid assets: cash and due from banks, federal funds sold, short-term investments and available-for-sale securities. Liquidity is a measure of Bancorp’s ability to generate adequate cash to meet financial obligations. The principal cash requirements of a financial institution are to cover downward fluctuations in deposit accounts and increases in its loan portfolio. Management believes Bancorp’s short-term assets provide sufficient liquidity to cover loan demand, potential fluctuations in deposit accounts and to meet other anticipated cash operating requirements.

CAPITAL

The following table illustrates Bancorp’s regulatory capital ratios at March 31, 2013 and December 31, 2012 respectively:

	March 31, 2013			December 31, 2012
Tier 1 Leverage Capital		9.22	%		9.33	%
Tier 1 Risk-based Capital		13.15	%		14.39	%
Total Risk-based Capital		14.40	%		15.64	%

The following table illustrates the Bank’s regulatory capital ratios at March 31, 2013 and December 31, 2012 respectively:

	March 31, 2013			December 31, 2012
Tier 1 Leverage Capital		9.03	%		9.11	%
Tier 1 Risk-based Capital		12.88	%		14.05	%
Total Risk-based Capital		14.13	%		15.31	%

IMPACT OF INFLATION AND CHANGING PRICES

Bancorp’s consolidated financial statements have been prepared in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the general levels of inflation. Interest rates do not necessarily move in the same direction or with the same magnitude as the prices of goods and services. Notwithstanding this, inflation can directly affect the value of loan collateral, in particular, real estate. Inflation, or disinflation, could significantly affect Bancorp’s earnings in future periods.

MANAGEMENT CHANGES

As previously reported on February 26, 2013, the Company announced the appointment of Kenneth T. Neilson as President and Chief Executive Officer of both the Company and the Bank effective March 18, 2013. This is following the departure of Christopher Maher, who resigned as President, CEO and director for personal reasons.

55

Item 3: Quantitative and Qualitative Disclosures about Market Risk

Market risk is defined as the sensitivity of income to fluctuations in interest rates, foreign exchange rates, equity prices, commodity prices and other market-driven rates or prices. Based upon the nature of Bancorp’s business, the primary source of market risk is interest rate risk, which is the impact that changing interest rates have on current and future earnings. In addition, Bancorp’s loan portfolio is primarily secured by real estate in the company’s market area. As a result, the changes in valuation of real estate could also impact Bancorp’s earnings.

Qualitative Aspects of Market Risk

Bancorp’s goal is to maximize long term profitability while minimizing its exposure to interest rate fluctuations. The first priority is to structure and price Bancorp’s assets and liabilities to maintain an acceptable interest rate spread while reducing the net effect of changes in interest rates. In order to accomplish this, the focus is on maintaining a proper balance between the timing and volume of assets and liabilities re-pricing within the balance sheet. One method of achieving this balance is to originate variable rate loans for the portfolio and purchase short-term investments to offset the increasing short term re-pricing of the liability side of the balance sheet. In fact, a number of the interest-bearing deposit products have no contractual maturity. Therefore, deposit balances may run off unexpectedly due to changing market conditions. Additionally, loans and investments with longer term rate adjustment frequencies are matched against longer term deposits and borrowings to lock in a desirable spread.

The exposure to interest rate risk is monitored by the Management Asset and Liability Committee consisting of senior management personnel. The Committee meets on a monthly basis, but may convene more frequently as conditions dictate. The Committee reviews the interrelationships within the balance sheet to maximize net interest income within acceptable levels of risk. This Committee reports to the Board of Directors on a monthly basis regarding its activities. In addition to the Management Asset and Liability Committee, there is a Board Asset and Liability Committee (“ALCO”), which meets quarterly. ALCO monitors the interest rate risk analyses, reviews investment transactions during the period and determines compliance with Bank policies.

Quantitative Aspects of Market Risk

In order to manage the risk associated with interest rate movements, management analyzes Bancorp’s interest rate sensitivity position through the use of interest income simulation and GAP analysis. The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest sensitive.” An asset or liability is said to be interest sensitive within a specific time period if it will mature or reprice within that time period.

Management’s goal is to manage asset and liability positions to moderate the effects of interest rate fluctuations on net interest income. Interest income simulations are completed quarterly and presented to ALCO. The simulations provide an estimate of the impact of changes in interest rates on net interest income under a range of assumptions. Changes to these assumptions can significantly affect the results of the simulations. The simulation incorporates assumptions regarding the potential timing in the repricing of certain assets and liabilities when market rates change and the changes in spreads between different market rates.

Simulation analysis is only an estimate of Bancorp’s interest rate risk exposure at a particular point in time. Management regularly reviews the potential effect changes in interest rates could have on the repayment of rate sensitive assets and funding requirements of rate sensitive liabilities.

56

The table below sets forth examples of changes in estimated net interest income and the estimated net portfolio value based on projected scenarios of interest rate increases and decreases. The analyses indicate the rate risk embedded in Bancorp’s portfolio at the dates indicated should all interest rates instantaneously rise or fall. The results of these changes are added to or subtracted from the base case; however, there are certain limitations to these types of analyses. Rate changes are rarely instantaneous and these analyses may also overstate the impact of short-term repricings. As a result of the historically low interest rate environment, the calculated effects of the 100 and 200 basis point downward shocks cannot absolutely reflect the risk to earnings and equity since the interest rates on certain balance sheet items have approached their minimums, and, therefore, it is not possible for the analyses to fully measure the true impact of these downward shocks.

March 31, 2013
	Net Interest Income						Net Portfolio Value
Projected Interest		Estimated	$	Change	% Change			Estimated	$	Change		% Change
Rate Scenario		Value		from Base	from Base			Value		from Base		from Base
+200		17,622		1,357	8.34	%		60,090		(6,262	)	-9.44	%
+100		17,056		791	4.86	%		63,362		(2,990	)	-4.51	%
BASE		16,265						66,352
-100		16,355		90	0.55	%		67,102		750		1.12	%
-200		16,312		47	0.29	%		70,087		3,735		5.63	%
December 31, 2012
	Net Interest Income						Net Portfolio Value
Projected Interest		Estimated	$	Change	% Change			Estimated	$	Change		% Change
Rate Scenario		Value		from Base	from Base			Value		from Base		from Base
+200		21,113		2,434	13.03	%		46,403		(8,067	)	-14.81	%
+100		20,011		1,332	7.13	%		50,576		(3,894	)	-7.15	%
BASE		18,679						54,470
-100		18,873		194	1.04	%		58,725		4,255		7.81	%
-200		18,819		140	0.75	%		69,726		15,256		28.01	%

Item 4: Controls and Procedures

Based on an evaluation of the effectiveness of Bancorp’s disclosure controls and procedures performed by Bancorp’s management, with the participation of Bancorp’s Chief Executive Officer and its Chief Financial Officer as of the end of the period covered by this report, Bancorp’s Chief Executive Officer and Chief Financial Officer concluded that Bancorp’s disclosure controls and procedures have been effective.

As used herein, “disclosure controls and procedures” means controls and other procedures of Bancorp that are designed to ensure that information required to be disclosed by Bancorp in the reports that it files or submits under the Securities Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by Bancorp in the reports that it files or submits under the Securities Exchange Act is accumulated and communicated to Bancorp’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

57

There were no changes in Bancorp’s internal controls over financial reporting identified in connection with the evaluation described in the preceding paragraph that occurred during Bancorp’s fiscal quarter ended March 31, 2013 that has materially affected, or is reasonably likely to materially affect, Bancorp’s internal controls over financial reporting.

58

PART II—OTHER INFORMATION.

Item 1: Legal Proceedings

Neither Bancorp nor the Bank has any pending legal proceedings, other than ordinary routine litigation incidental to its business, to which Bancorp or the Bank is a party or any of its property is subject.

Item 1A: Risk Factors

During the three months ended March 31, 2013, there were no material changes to the risk factors relevant to Bancorp’s operations, which are described in the Annual Report on Form 10-K for the year ended December 31, 2012.

Item 6: Exhibits

No.	Description
2	Agreement and Plan of Reorganization dated as of June 28, 1999 between Bancorp and the Bank (incorporated by reference to Exhibit 2 to Bancorp’s Current Report on Form 8-K dated December 1, 1999 (Commission File No. 000-29599)).
2.1	Securities Purchase Agreement by and among Patriot National Bancorp, Inc., Patriot National Bank and PNBK Holdings LLC dated as of December 16, 2009 (incorporated by reference to Exhibit 10.1 to Bancorp’s Current Report on Form 8-K dated December 17, 2009).
2.2	Amendment to Securities Purchase Agreement by and among Patriot National Bancorp, Inc., Patriot National Bank and PNBK Holdings LLC dated as of May 3, 2010 (incorporated by reference to Exhibit 10(a) to Bancorp’s Current Report on Form 8-K dated May 4, 2010).
3(i)	Certificate of Incorporation of Bancorp, (incorporated by reference to Exhibit 3(i) to Bancorp’s Current Report on Form 8-K dated December 1, 1999 (Commission File No. 000-29599)).
3(i)(A)	Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. dated July 16, 2004 (incorporated by reference to Exhibit 3(i)(A) to Bancorp’s Annual Report on Form 10- KSB for the year ended December 31, 2004 (Commission File No. 000-29599)).
3(i)(B)	Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. dated June 15, 2006 (incorporated by reference to Exhibit 3(i)(B) to Bancorp’s Quarterly Report of Form 10-Q for the quarter ended September 30, 2006 (commission File No. 000-29599)).

59

No.	Description
3(i)(C)	Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. (incorporated by reference to Exhibit 3(i) to Bancorp’s current report Form 8-K dated October 21, 2010.
3(ii)	Amended and Restated By-laws of Bancorp (incorporated by reference to Exhibit 3(ii) to Bancorp’s Current Report on Form 8-K dated November 1, 2010 (Commission File No. 000-29599))
10(a)(1)	2001 Stock Appreciation Rights Plan of Bancorp (incorporated by reference to Exhibit 10(a)(1) to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 2001 (Commission File No. 000-29599)).
10(a)(2)	2012 Stock Plan of Bancorp (incorporated by reference from Annex A to the Proxy Statement on Form 14C filed November 1, 2011.
10(a)(6)	Change of Control Agreement, dated as of January 1, 2007 among Robert F. O’Connell, Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(6) to Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(14)	Change of Control Agreement, dated as of January 1, 2007 among Philip W. Wolford, Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(14) to Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(15)	Formal Written Agreement between Patriot National Bank and the Office of the Comptroller of the Currency (incorporated by reference to Exhibit 10(a)(15) to Bancorp’s Current Report on Form 8-K dated February 9, 2009 (Commission File No. 000-29599)).
10(a)(16)	Formal Written Agreement between Patriot National Bank and the Federal Reserve Bank of New York (incorporated by reference to Exhibit 10(a)(16) to Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2010 (Commission File No. 000-29599)).
10(a)(17)	Financial Services Agreement dated November 8, 2011 of Bancorp (incorporated by reference to Exhibit 10(a)(20) on the Quarterly Report on Form 10-Q dated November 10, 2011.
14	Code of Conduct for Senior Financial Officers (incorporated by reference to Exhibit 14 to Bancorp’s Annual Report on Form 10 -KSB for the year ended December 31, 2004 (Commission File No. 000-29599).
21	Subsidiaries of Bancorp (incorporated by reference to Exhibit 21 to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 1999 (Commission File No. 000-29599)).
31(1)	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31(2)	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32	Section 1350 Certifications

60

No.	Description
101.INS#	XBRL Instance Document
101.SCH#	XBRL Schema Document
101.CAL#	XBRL Calculation Linkbase Document
101.LAB#	XBRL Labels Linkbase Document
101.PRE#	XBRL Presentation Linkbase Document
101.DEF#	XBRL Definition Linkbase Document

The exhibits marked with the section symbol (#) are interactive data files. Pursuant to Rule 406T of Regulations S-T, these interactive data files (i) are not deemed filed or part of a registration statement of prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, are not deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, irrespective of any general incorporation language included in any such filings, and otherwise are not subject to liability under these sections; and (ii) are deemed to have complied with Rule 405 of Regulations S-T (“Rule 405”) and are not subject to liability under the anti-fraud provisions of the Section 17(a)(1) of the Securities Act of 1933, Section 10(b) of the Securities Exchange Act of 1934 or under any other liability provision if we have made a good faith attempt to comply with Rule 405 and, after we become aware that the interactive data files fail to comply with Rule 405, we promptly amend the interactive data files.

61

SIGNATURES

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

PATRIOT NATIONAL BANCORP, INC. (Registrant)
By:	/s/ William C. Gray
	William C. Gray,
	Executive Vice President
	Chief Financial Officer
	(On behalf of the registrant and as
	chief financial officer)

May 14, 2013

62

EX-31.1

EXHIBIT 31 (1)

CERTIFICATION

BY CHIEF EXECUTIVE OFFICER

PURSUANT TO RULE 13A-14

I, Kenneth T. Neilson, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Patriot National 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 controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d-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 in the United States of America;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

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

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

/s/ Kenneth T. Neilson

Kenneth T. Neilson,

Chief Executive Officer

(Principal executive officer)

May 14, 2013

EX-31.2

EXHIBIT 31 (2)

CERTIFICATION

BY PRINCIPAL FINANCIAL OFFICER

PURSUANT TO RULE 13A-14

I, William C. Gray, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Patriot National 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 controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d-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 in the United States of America;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

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

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

/s/ William C. Gray

William C. Gray

Executive Vice President

(Principal financial officer)

May 14, 2013

EX-32

EXHIBIT 32

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of PATRIOT NATIONAL BANCORP, INC. (the “Company”) on Form 10-Q for the period ended March 31, 2013 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), we, Kenneth T. Neilson and William C. Gray, the Chief Executive Officer and the Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Kenneth T. Neilson

Kenneth T. Neilson

Chief Executive Officer

/s/ William C. Gray

William C. Gray

Chief Financial Officer

May 14, 2013

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

The foregoing certification is being furnished to the Securities and Exchange Commission and shall not be considered filed as part of the Report.

XML

Loans Receivable and Allowance for Loan Losses (Details 3) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	$ 460,943,888	$ 464,150,482
Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	394,110,796	396,336,289
Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	29,784,414	33,437,077
Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	37,048,678	34,377,116
Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	441,925,281	440,340,347
Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	19,018,607	23,810,135
Loan to Value Ratio Other [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	725,939	765,469
Loan to Value Ratio Other [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	725,939	765,469
Loan to Value Ratio Other [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Loan to Value Ratio Other [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Commercial [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	35,743,063	36,428,751
Commercial [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	35,560,805	36,209,242
Commercial [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	182,258	219,509
Commercial [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	32,442,994	34,812,992
Commercial [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	23,317,351	25,563,777
Commercial [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	953,573	7,234,814
Commercial [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	8,172,070	2,014,401
Commercial [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,300,069	1,615,759
Commercial [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,126,861	1,241,109
Commercial [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total		164,191
Commercial [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	173,208	210,459
Commercial, Real Estate [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	242,506,736	247,495,321
Commercial, Real Estate [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	232,840,084	237,764,844
Commercial, Real Estate [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	9,666,652	9,730,477
Commercial, Real Estate [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	215,989,907	223,207,957
Commercial, Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	199,067,642	203,149,356
Commercial, Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	13,159,253	11,554,971
Commercial, Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,763,012	8,503,630
Commercial, Real Estate [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	26,516,829	24,287,364
Commercial, Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	8,628,492	9,182,622
Commercial, Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	5,322,832	5,374,265
Commercial, Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	12,565,505	9,730,477
Construction [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	4,997,991	4,997,991
Construction [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,135,953	3,135,953
Construction [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,862,038	1,862,038
Construction [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,135,953	3,135,953
Construction [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total		3,135,953
Construction [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,135,953
Construction [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,862,038	1,862,038
Construction [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,862,038	1,862,038
Construction to permanent [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	9,454,753	4,851,768
Construction to permanent [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	8,211,352	3,593,058
Construction to permanent [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,243,401	1,258,710
Construction to permanent [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	8,211,352	3,593,058
Construction to permanent [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	8,211,352	3,593,058
Construction to permanent [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction to permanent [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction to permanent [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,243,401	1,258,710
Construction to permanent [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction to permanent [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total
Construction to permanent [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	1,243,401	1,258,710
Residential Real Estate [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	118,785,047	119,033,025
Residential Real Estate [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	112,722,950	108,295,992
Residential Real Estate [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	6,062,097	10,737,033
Residential Real Estate [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	88,867,871	85,202,823
Residential Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	81,041,574	77,368,459
Residential Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	5,308,486	5,310,178
Residential Real Estate [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	2,517,811	2,524,186
Residential Real Estate [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	29,917,176	33,830,202
Residential Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	22,002,165	25,617,355
Residential Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	4,370,725
Residential Real Estate [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,544,286	8,212,847
Consumer [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	49,456,298	51,343,626
Consumer [Member] | Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	49,454,137	51,341,258
Consumer [Member] | Non Performing [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	2,161	2,368
Consumer [Member] | Less than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	44,297,896	46,203,230
Consumer [Member] | Less than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	44,177,701	46,102,332
Consumer [Member] | Less than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	106,801	98,530
Consumer [Member] | Less than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	13,394	2,368
Consumer [Member] | More than 75% Loan to Value Ratio [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	4,432,463	4,374,927
Consumer [Member] | More than 75% Loan to Value Ratio [Member] | Pass [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	3,811,719	3,752,752
Consumer [Member] | More than 75% Loan to Value Ratio [Member] | Special Mention [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	562,744	564,175
Consumer [Member] | More than 75% Loan to Value Ratio [Member] | Substandard [Member]
Credit risk exposure of loans receivable, by loan type and credit quality indicator
Total	$ 58,000	$ 58,000

XML

Financial Instruments with Off-Balance Sheet Risk (Details) (USD $)	Mar. 31, 2013
Commitments to extend credit:
Total Commitments to extend credit	$ 92,313,085
Future loan commitments [Member]
Commitments to extend credit:
Total Commitments to extend credit	19,864,658
Home equity lines of credit [Member]
Commitments to extend credit:
Total Commitments to extend credit	30,713,406
Unused lines of credit [Member]
Commitments to extend credit:
Total Commitments to extend credit	36,328,703
Undisbursed construction loans [Member]
Commitments to extend credit:
Total Commitments to extend credit	5,399,318
Financial standby letters of credit [Member]
Commitments to extend credit:
Total Commitments to extend credit	$ 7,000

XML

Share-Based Compensation (Details) (USD $)	3 Months Ended
	Mar. 31, 2013
Non-vested stock options
Number of Stock Options, Outstanding - December 31, 2012	850,000
Number of Stock Options, Granted
Options Exercised
Options Forfeited	(642,500)
Number of Stock Options, Outstanding - March 31, 2013	207,500
Number of Stock Options, Exercisable - March 31, 2013	207,500
Weighted Average Grant Date Fair Value, Outstanding - December 31, 2012	$ 0.90
Weighted Average Grant Date Fair Value, Granted
Weighted Average Grant Date Fair Value, Exercised
Weighted Average Grant Date Fair Value, forfeited	$ 0.90
Weighted Average Grant Date Fair Value, Outstanding - March 31, 2013	$ 0.90
Weighted Average Grant Date Fair Value, Exercisable - March 31, 2013
Weighted Average Exercise Price, Outstanding - December 31, 2012	$ 2.20
Weighted Average Exercise Price, Granted
Weighted Average Exercise Price, Exercised
Weighted Average Exercise Price, forfeited	$ 2.20
Weighted Average Exercise Price, Outstanding - March 31, 2013	$ 2.20
Weighted Average Exercise Price, Exercisable - March 31, 2013
Weighted Average Contractual Life (years), Outstanding - December 31, 2012	10 years
Weighted Average Contractual Life (years), Granted
Weighted Average Contractual Life (years), Exercised
Weighted Average Contractual Life (years), forfeited	10 years
Weighted Average Contractual Life (years), Outstanding - March 31, 2013	10 years
Weighted Average Contractual Life (years), Exercisable - March 31, 2013

XML

Financial Instruments with Off-Balance Sheet Risk (Details Textual) (USD $)	Mar. 31, 2013
Financial Instruments with Off-Balance Sheet Risk (Textual) [Abstract]
Bank's reserve based on the analysis in the unfunded commitments	$ 16,491

XML

Deposits (Details) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Summary of company's deposits
Non-interest bearing	$ 59,814,120	$ 65,176,125
Interest bearing
NOW	28,496,790	30,191,403
Savings	95,437,839	77,760,967
Money market	39,026,176	42,401,428
Time certificates, less than $100,000	150,970,564	160,610,601
Time certificates, $100,000 or more	117,940,802	121,142,374
Total interest bearing	431,872,171	432,106,773
Total Deposits (1)	$ 491,686,291	$ 497,282,898

XML

Investment Securities (Details 1) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Gross unrealized loss and fair value of available-for-sale securities, aggregated by the length of time
Less Than 12 Months, Fair Value	$ 30,286,080	$ 28,513,200
Less Than 12 Months, Unrealized Loss	(373,327)	(287,841)
12 Months or More, Fair Value	5,793,228	5,643,891
12 Months or More, Unrealized Loss	(206,772)	(356,109)
Total, Fair Value	36,079,308	34,157,091
Total, Unrealized Loss	(580,099)	(643,950)
U. S. Government agency bonds [Member]
Gross unrealized loss and fair value of available-for-sale securities, aggregated by the length of time
Less Than 12 Months, Fair Value	2,498,488
Less Than 12 Months, Unrealized Loss	(1,512)
Total, Fair Value	2,498,488
Total, Unrealized Loss	(1,512)
U. S. Government agency mortgage-backed securities [Member]
Gross unrealized loss and fair value of available-for-sale securities, aggregated by the length of time
Less Than 12 Months, Fair Value	24,984,401	25,670,832
Less Than 12 Months, Unrealized Loss	(175,006)	(130,209)
Total, Fair Value	24,984,401	25,670,832
Total, Unrealized Loss	(175,006)	(130,209)
Corporate bonds [Member]
Gross unrealized loss and fair value of available-for-sale securities, aggregated by the length of time
Less Than 12 Months, Fair Value	2,803,191	2,842,368
Less Than 12 Months, Unrealized Loss	(196,809)	(157,632)
12 Months or More, Fair Value	5,793,228	5,643,891
12 Months or More, Unrealized Loss	(206,772)	(356,109)
Total, Fair Value	8,596,419	8,486,259
Total, Unrealized Loss	$ (403,581)	$ (513,741)

XML

Regulatory and Operational Matters (Details Textual)	3 Months Ended
	Mar. 31, 2013
Regulatory and Operational Matters (Textual) [Abstract]
Targets a minimum Tier 1 leverage capital ratio	9.00%
Loans or advances to Company from Bank limited	10.00%

XML

Share-Based Compensation (Tables)

3 Months Ended

Mar. 31, 2013

Share-Based Compensation [Abstract]

Non-vested stock options

	Number of Stock Options			Weighted Average Grant Date Fair Value		Weighted Average Exercise Price		Weighted Average Contractual Life (years)
Outstanding—December 31, 2012		850,000		$	0.90	$	2.20		10
Granted		—			—		—		—
Exercised		—			—		—		—
Forfeited		(642,500	)		0.90		2.20		10
Outstanding—March 31, 2013		207,500		$	0.90	$	2.20		10
Exercisable—March 31, 2013		207,500		$	—	$	—		—

Summary of restricted shares

	Number of Shares Awarded			Weighted Average Grant Date  Fair Value
Non-vested at December 31, 2012		44,566		$	1.73
Vested		(4,435	)		1.65
Non-vested at March 31, 2013		40,131		$	1.73

XML

Share-Based Compensation (Details Textual) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Share Based Compensation (Textual) [Abstract]
Share-based Compensation	$ 7,651	$ 79,631
2012 Stock Plan for issuance of common stock	3,000,000
2012 Stock Plan remain available for issuance of common stock	2,675,113
Restricted stock grants vesting period	4 years
Stock options were granted at an exercise price
Stock options expiration period	10 years
Fair value of stock options granted method	Black-Scholes option pricing model
Stock options granted date	Jan. 24, 2012
Stock options expected life	6 years 3 months 11 days
Stock options risk-free rate of return	1.28%
Stock options volatility	61.29%
Stock options dividend yield	0.00%
Number of stock option granted
Options Exercised
Expected future stock option expense related to the non-vested option	0
Expected future stock award expense related to the non-vested restricted awards	$ 69,226
Expected future stock award expense average period	2 years 4 months 13 days

XML

Loans Receivable and Allowance for Loan Losses (Details 6) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Summarizes impaired loans:
Recorded Investment with no related allowance	$ 24,558,973	$ 24,958,254
Unpaid Principal Balance with no related allowance	27,956,301	28,276,743
Recorded Investment with an allowance	8,341,629	8,424,824
Unpaid Principal Balance with an allowance	8,991,511	8,779,882
Related Allowance, Total	998,238	968,414
Recorded Investment, Total	32,900,602	33,383,078
Unpaid Principal Balance, Total	36,947,812	37,056,625
Commercial [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance	9,050	46,301
Unpaid Principal Balance with no related allowance	93,944	131,195
Recorded Investment with an allowance	173,208	173,208
Unpaid Principal Balance with an allowance	350,000	350,000
Related Allowance, Total	33,281	33,280
Recorded Investment, Total	182,258	219,509
Unpaid Principal Balance, Total	443,944	481,195
Commercial, Real Estate [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance	10,163,815	12,328,103
Unpaid Principal Balance with no related allowance	10,973,038	13,369,985
Recorded Investment with an allowance	5,637,283	3,581,000
Unpaid Principal Balance with an allowance	5,956,910	3,606,947
Related Allowance, Total	706,027	728,607
Recorded Investment, Total	15,801,098	15,909,103
Unpaid Principal Balance, Total	16,929,948	16,976,932
Construction [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance
Unpaid Principal Balance with no related allowance
Recorded Investment with an allowance	1,862,038	1,862,038
Unpaid Principal Balance with an allowance	2,013,663	2,013,663
Related Allowance, Total	140,170	120,616
Recorded Investment, Total	1,862,038	1,862,038
Unpaid Principal Balance, Total	2,013,663	2,013,663
Construction to permanent [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance	1,243,401	1,258,710
Unpaid Principal Balance with no related allowance	1,425,000	1,425,000
Recorded Investment with an allowance
Unpaid Principal Balance with an allowance
Related Allowance, Total
Recorded Investment, Total	1,243,401	1,258,710
Unpaid Principal Balance, Total	1,425,000	1,425,000
Residential [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance	12,579,962	10,760,965
Unpaid Principal Balance with no related allowance	14,901,575	12,786,388
Recorded Investment with an allowance	666,939	2,806,210
Unpaid Principal Balance with an allowance	668,604	2,806,766
Related Allowance, Total	116,599	83,543
Recorded Investment, Total	13,246,901	13,567,175
Unpaid Principal Balance, Total	15,570,179	15,593,154
Consumer [Member]
Summarizes impaired loans:
Recorded Investment with no related allowance	562,745	564,175
Unpaid Principal Balance with no related allowance	562,744	564,175
Recorded Investment with an allowance	2,161	2,368
Unpaid Principal Balance with an allowance	2,334	2,506
Related Allowance, Total	2,161	2,368
Recorded Investment, Total	564,906	566,543
Unpaid Principal Balance, Total	$ 565,078	$ 566,681

XML

Loans Receivable and Allowance for Loan Losses (Details 1) (USD $)	3 Months Ended		12 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Changes in allowance for loan losses for periods
Balance, beginning of year	$ 6,015,636	$ 9,384,672	$ 9,384,672
Provision for loan losses	(29,786)	(845,402)	(2,379,223)
Loans charged-off	(305,384)	(102,483)	(1,070,356)
Recoveries of loans previously charged-off	36,682	24,156	80,543
Balance, end of year	$ 5,717,148	$ 8,460,943	$ 6,015,636

XML

Income (Loss) Per Share (Details) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Computation of income (loss) per share
Net (loss) income	$ (1,956,967)	$ 545,530
Weighted Average Common Shares O/S	38,435,597	38,372,271
Amount	$ (0.05)	$ 0.01

XML

Fair Value and Interest Rate Risk (Details Textual) (USD $)	3 Months Ended
	Mar. 31, 2013	Dec. 31, 2012
Fair Value and Interest Rate Risk (Textual) [Abstract]
Short-term borrowings	90 days
Transfer of assets between level 1 , 2 or 3	$ 0	$ 0

XML

Deposits (Details Textual) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Deposits (Textual) [Abstract]
Deposits held for sale	$ 20,928,103	$ 24,705,381

XML

Investment Securities

3 Months Ended

Mar. 31, 2013

Investment Securities [Abstract]

Investment Securities

Note 2: Investment Securities

The amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities at March 31, 2013 and December 31, 2012 are as follows:

			Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
March 31, 2013:
U. S. Government agency bonds	$	7,500,000	$	17,280	$	(1,512	)	$	7,515,768
U. S. Government agency mortgage-backed securities		25,167,949		—		(175,006	)		24,992,943
Corporate bonds		9,000,000		—		(403,581	)		8,596,419
	$	41,667,949	$	17,280	$	(580,099	)	$	41,105,130
December 31, 2012:
U. S. Government agency bonds	$	7,500,000	$	26,170	$	—		$	7,526,170
U. S. Government agency mortgage-backed securities		25,837,100		—		(130,209	)		25,706,891
Corporate bonds		9,000,000		—		(513,741	)		8,486,259
	$	42,337,100	$	26,170	$	(643,950	)	$	41,719,320

The following table presents the gross unrealized loss and fair value of Bancorp’s available-for-sale securities, aggregated by the length of time the individual securities have been in a continuous loss position, at March 31, 2013 and December 31, 2012:

	Less Than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Value		Loss			Value		Loss			Value		Loss
March 31, 2013:
U. S. Government agency bonds	$	2,498,488	$	(1,512	)	$	—	$	—		$	2,498,488	$	(1,512	)
U. S. Government agency mortgage—backed securities		24,984,401		(175,006	)		—		—			24,984,401		(175,006	)
Corporate bonds		2,803,191		(196,809	)		5,793,228		(206,772	)		8,596,419		(403,581	)
Totals	$	30,286,080	$	(373,327	)	$	5,793,228	$	(206,772	)	$	36,079,308	$	(580,099	)
December 31, 2012:
U. S. Government agency mortgage—backed securities	$	25,670,832	$	(130,209	)	$	—	$	—		$	25,670,832	$	(130,209	)
Corporate bonds		2,842,368		(157,632	)		5,643,891		(356,109	)		8,486,259		(513,741	)
Totals	$	28,513,200	$	(287,841	)	$	5,643,891	$	(356,109	)	$	34,157,091	$	(643,950	)

At March 31, 2013, ten securities had unrealized holding losses with aggregate depreciation of 1.6% from the amortized cost. At December 31, 2012, nine securities had unrealized losses with aggregate depreciation of 1.9% from the amortized cost.

Bancorp performs a quarterly analysis of those securities that are in an unrealized loss position to determine if those losses qualify as other-than-temporary impairments. This analysis considers the following criteria in its determination: the ability of the issuer to meet its obligations, when the loss position is due to a deterioration in credit quality, management’s plans and ability to maintain its investment in the security, the length of time and the amount by which the security has been in a loss position, the interest rate environment, the general economic environment and prospects or projections for improvement or deterioration.

Management believes that none of the unrealized losses on available-for-sale securities noted above are other than temporary due to the fact that they relate to market interest rate changes on corporate debt and bonds issued by U.S. Government agencies. Management considers the issuers of the securities to be financially sound. The corporate bonds are investment grade and the Company expects to receive all contractual principal and interest related to these investments. The Company does not intend to sell the investments, and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. The Company therefore does not consider those investments to be other-than-temporarily impaired at March 31, 2013.

The amortized cost and fair value of available-for-sale debt securities at March 31, 2013 by contractual maturity are presented below. Actual maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be prepaid without any penalties. Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following summary:

	Amortized Cost		Fair Value
Maturity:
Corporate bonds 5 to 10 years	$	9,000,000	$	8,596,419
U.S. Government agency bonds 5 to 10 years		7,500,000		7,515,768
U.S. Government agency mortgage-backed securities		25,167,949		24,992,943
Total	$	41,667,949	$	41,105,130

XML

Restructuring Charges and Asset Disposals (Details) (USD $)	1 Months Ended	3 Months Ended
	Jun. 29, 2012	Mar. 31, 2013	Mar. 31, 2012
Restructuring reserves
Beginning balance		$ 253,219
Expenses	444,285		368,477
Cash payments		(22,112)
Non-cash charges		(44,919)
Ending balance		186,188
Lease liability costs 2011 [Member]
Restructuring reserves
Beginning balance		172,999
Expenses
Cash payments
Non-cash charges		(36,203)
Ending balance		136,796
Lease liability costs 2012 [Member]
Restructuring reserves
Beginning balance		80,220
Expenses
Cash payments		(22,112)
Non-cash charges		(8,716)
Ending balance		$ 49,392

XML

Loans Receivable and Allowance for Loan Losses (Details 7) (USD $)	Mar. 31, 2013 Loans	Dec. 31, 2012 Loans
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	$ 15,985,984	$ 11,635,026
Number of Loans	9	8
Commercial, Real Estate [Member]
Total troubled debt restructured loans
Number of Loans	2	2
Residential Real Estate [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	5,223,232	5,519,232
Number of Loans	3	3
Construction to permanent [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	5,973,725	1,258,710
Number of Loans	3	1
Commercial [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan		37,251
Number of Loans		1
Consumer home equity [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	562,744	564,175
Number of Loans	1	1
Accrual of Loans [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	9,663,793	564,175
Number of Loans	4	1
Accrual of Loans [Member] | Commercial, Real Estate [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan
Number of Loans
Accrual of Loans [Member] | Residential Real Estate [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	4,370,725
Number of Loans	1
Accrual of Loans [Member] | Construction to permanent [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	4,730,324
Number of Loans	2
Accrual of Loans [Member] | Consumer home equity [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	562,744	564,175
Number of Loans	1	1
Non-accrual of Loans [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	6,322,191	11,070,851
Number of Loans	5	7
Non-accrual of Loans [Member] | Commercial, Real Estate [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	4,226,283	4,255,658
Number of Loans	2	2
Non-accrual of Loans [Member] | Residential Real Estate [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	852,507	5,519,232
Number of Loans	2	3
Non-accrual of Loans [Member] | Construction to permanent [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan	1,243,401	1,258,710
Number of Loans	1	1
Non-accrual of Loans [Member] | Commercial [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan		37,251
Number of Loans		1
Non-accrual of Loans [Member] | Consumer home equity [Member]
Total troubled debt restructured loans
Troubled debt restructuring impaired loan
Number of Loans

XML

Regulatory and Operational Matters (Tables)

3 Months Ended

Mar. 31, 2013

Deposits/Regulatory and Operational Matters [Abstract]

Company's and Bank's Actual Capital Amounts and Ratios

	Actual					For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
(dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2013
The Company:
Total Capital (to Risk Weighted Assets)	$	61,587		14.40	%	$	34,215		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		56,236		13.15	%		17,106		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		56,236		9.22	%		24,397		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	60,378		14.13	%	$	34,184		8.00	%	$	42,730		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,503		12.88	%		17,548		4.00	%		26,321		6.00	%
Tier 1 Capital (to Average Assets)		56,503		9.03	%		25,029		4.00	%		31,286		5.00	%
December 31, 2012
The Company:
Total Capital (to Risk Weighted Assets)	$	63,253		15.64	%	$	32,354		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		58,186		14.39	%		16,174		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		58,186		9.33	%		24,946		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	61,908		15.31	%	$	32,349		8.00	%	$	40,468		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,840		14.05	%		16,182		4.00	%		24,280		6.00	%
Tier 1 Capital (to Average Assets)		56,840		9.11	%		24,957		4.00	%		31,191		5.00	%

XML

Financial Instruments with Off-Balance Sheet Risk (Tables)

3 Months Ended

Mar. 31, 2013

Financial Instruments with Off-Balance-Sheet Risk [Abstract]

Contractual amounts represent credit risk

Commitments to extend credit:
Future loan commitments	$	19,864,658
Home equity lines of credit		30,713,406
Unused lines of credit		36,328,703
Undisbursed construction loans		5,399,318
Financial standby letters of credit		7,000
	$	92,313,085

XML

Regulatory and Operational Matters (Details) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2013	Dec. 31, 2012
Company's and Bank's Actual Capital Amounts and Ratios
Tier 1 Capital (to Average Assets), Actual Ratio	9.00%
The Company [Member]
Company's and Bank's Actual Capital Amounts and Ratios
Total Capital (to Risk Weighted Assets), Actual Amount	$ 61,587	$ 63,253
Total Capital (to Risk Weighted Assets), Actual Ratio	14.40%	15.64%
Total Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Amount	34,215	32,354
Total Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Ratio	8.00%	8.00%
Total Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount
Total Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio
Tier 1 Capital (to Risk Weighted Assets), Actual Amount	56,236	58,186
Tier 1 Capital (to Risk Weighted Assets), Actual Ratio	13.15%	14.39%
Tier 1 Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Amount	17,106	16,174
Tier 1 Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Ratio	4.00%	4.00%
Tier 1 Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount
Tier 1 Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio
Tier 1 Capital (to Average Assets), Actual Amount	56,236	58,186
Tier 1 Capital (to Average Assets), Actual Ratio	9.22%	9.33%
Tier 1 Capital (to Average Assets), For Capital Adequacy Purposes Amount	24,397	24,946
Tier 1 Capital (to Average Assets), For Capital Adequacy Purposes Ratio	4.00%	4.00%
Tier 1 Capital (to Average Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount
Tier 1 Capital (to Average Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio
The Bank [Member]
Company's and Bank's Actual Capital Amounts and Ratios
Total Capital (to Risk Weighted Assets), Actual Amount	60,378	61,908
Total Capital (to Risk Weighted Assets), Actual Ratio	14.13%	15.31%
Total Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Amount	34,184	32,349
Total Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Ratio	8.00%	8.00%
Total Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount	42,730	40,468
Total Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio	10.00%	10.00%
Tier 1 Capital (to Risk Weighted Assets), Actual Amount	56,503	56,840
Tier 1 Capital (to Risk Weighted Assets), Actual Ratio	12.88%	14.05%
Tier 1 Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Amount	17,548	16,182
Tier 1 Capital (to Risk Weighted Assets), For Capital Adequacy Purposes Ratio	4.00%	4.00%
Tier 1 Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount	26,321	24,280
Tier 1 Capital (to Risk Weighted Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio	6.00%	6.00%
Tier 1 Capital (to Average Assets), Actual Amount	56,503	56,840
Tier 1 Capital (to Average Assets), Actual Ratio	9.03%	9.11%
Tier 1 Capital (to Average Assets), For Capital Adequacy Purposes Amount	25,029	24,957
Tier 1 Capital (to Average Assets), For Capital Adequacy Purposes Ratio	4.00%	4.00%
Tier 1 Capital (to Average Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Amount	$ 31,286	$ 31,191
Tier 1 Capital (to Average Assets), To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio	5.00%	5.00%

XML

Loans Receivable and Allowance for Loan Losses (Details 8) (USD $)	3 Months Ended
	Mar. 31, 2013 Relationship
Summarizes loans that were modified in a troubled debt restructuring
Number of Relationships, Pre-Modification	2
Number of Relationships, Post-Modification	2
Pre-Modification Outstanding Recorded Investment	$ 4,730,324
Post-Modification Outstanding Recorded Investment	4,730,324
Construction to permanent [Member]
Summarizes loans that were modified in a troubled debt restructuring
Number of Relationships, Pre-Modification	2
Number of Relationships, Post-Modification	2
Pre-Modification Outstanding Recorded Investment	4,730,324
Post-Modification Outstanding Recorded Investment	$ 4,730,324

XML

Fair Value and Interest Rate Risk (Tables)

3 Months Ended

Mar. 31, 2013

Fair Value and Interest Rate Risk [Abstract]

Financial Assets Measured at Fair Value on Recurring Basis

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of March 31, 2013
U.S. Government agency mortgage-backed securities	$	—	$	24,992,943	$	—	$	24,992,943
U.S. Government agency bonds		—		7,515,768		—		7,515,768
Corporate bonds		—		8,596,419		—		8,596,419
Securities available for sale	$	—	$	41,105,130	$	—	$	41,105,130

December 31, 2012	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of December 31, 2012
U.S. Government agency mortgage-backed securities	$	—	$	25,706,891	$	—	$	25,706,891
U.S. Government agency bonds				7,526,170		—		7,526,170
Corporate bonds		—		8,486,259		—		8,486,259
Securities available for sale	$	—	$	41,719,320	$	—	$	41,719,320

Financial Assets Measured at Fair Value on Non-Recurring Basis

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance
Impaired Loans (1)	$	—	$	—	$	8,341,629	$	8,341,629
Other real estate owned (2)	$	—	$	—	$	3,764,640	$	3,764,640
December 31, 2012
Impaired Loans (1)	$	—	$	—	$	8,424,786	$	8,424,786
Other real estate owned (2)	$	—	$	—	$	4,873,844	$	4,873,844

⁽¹⁾  Represents carrying value for which adjustments are based on the appraised value of the collateral.

⁽²⁾  Represents carrying value for which adjustments are based on the appraised value of the property.

Carrying Amounts and Estimated Fair Values of Financial Instruments

			March 31, 2013				December 31, 2012
	Fair Value Hierarchy		Carrying		Estimated		Carrying		Estimated
			Amount		Fair Value		Amount		Fair Value
Financial Assets:
Cash and noninterest bearing balances due from banks		Level 1	$	3,338	$	3,338	$	2,736	$	2,736
Interest-bearing deposits due from banks		Level 1		57,714		57,714		67,567		67,567
Short-term investments		Level 1		711		711		711		711
Other investments		Level 2		3,500		3,500		3,500		3,500
Federal Reserve Bank stock		Level 1		1,694		1,694		1,730		1,730
Federal Home Loan Bank stock		Level 1		4,143		4,143		4,344		4,344
Loans receivable, net		Level 3		455,941		460,601		458,794		464,551
Accrued interest receivable		Level 1		1,886		1,886		1,894		1,894
Financial Liabilities:
Demand deposits		Level 1	$	59,814	$	59,814	$	65,176	$	65,176
Savings deposits		Level 1		95,438		95,438		77,761		77,761
Money market deposits		Level 1		39,026		39,026		42,401		42,401
NOW accounts		Level 1		28,497		28,497		30,191		30,191
Time deposits		Level 2		268,911		271,515		281,753		284,974
FHLB Borrowings		Level 2		50,000		52,312		50,000		52,448
Securities sold under repurchase agreements		Level 2		7,000		7,642		7,000		7,683
Subordinated debentures		Level 2		8,248		8,248		8,248		8,248
Accrued interest payable		Level 1		1,306		1,306		1,241		1,241

XML

Restructuring Charges and Asset Disposals (Tables)

3 Months Ended

Mar. 31, 2013

Restructuring Charges and Asset Disposals [Abstract]

Restructuring reserves

	Balance at December 31, 2012		Expenses		Cash payments			Non-cash charges			Balance at March 31, 2013
Lease liability costs 2011	$	172,999	$	—	$	—		$	(36,203	)	$	136,796
Lease liability costs 2012		80,220		—		(22,112	)		(8,716	)		49,392
Total	$	253,219	$	—	$	(22,112	)	$	(44,919	)	$	186,188

XML

Basis of Financial Statement Presentation

3 Months Ended

Mar. 31, 2013

Basis of Financial Statement Presentation [Abstract]

Basis of Financial Statement Presentation

Note 1: Basis of Financial Statement Presentation

The Consolidated Balance Sheet at December 31, 2012 has been derived from the audited financial statements of Patriot National Bancorp, Inc. (“Bancorp” or “the Company”) at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

The accompanying unaudited financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. The accompanying consolidated financial statements and related notes should be read in conjunction with the audited financial statements of Bancorp and notes thereto for the year ended December 31, 2012.

The information furnished reflects, in the opinion of management, all normal recurring adjustments necessary for a fair presentation of the results for the interim periods presented. The results of operations for the three months ended March 31, 2013 are not necessarily indicative of the results of operations that may be expected for the remainder of 2013.

XML

Investment Securities (Details) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities
Amortized Cost	$ 41,667,949	$ 42,337,100
Gross Unrealized Gains	17,280	26,170
Gross Unrealized Losses	(580,099)	(643,950)
Fair Value	41,105,130	41,719,320
U. S. Government agency bonds [Member]
Amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities
Amortized Cost	7,500,000	7,500,000
Gross Unrealized Gains	17,280	26,170
Gross Unrealized Losses	(1,512)
Fair Value	7,515,768	7,526,170
U. S. Government agency mortgage-backed securities [Member]
Amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities
Amortized Cost	25,167,949	25,837,100
Gross Unrealized Losses	(175,006)	(130,209)
Fair Value	24,992,943	25,706,891
Corporate bonds [Member]
Amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities
Amortized Cost	9,000,000	9,000,000
Gross Unrealized Losses	(403,581)	(513,741)
Fair Value	$ 8,596,419	$ 8,486,259

XML

Loans Receivable and Allowance for Loan Losses (Details 4) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Delinquency status, of non-accrual loans and past due loans
Greater than 90 Days Past Due and Accruing	$ 6,000,000	$ 2,200,000
Non-Accrual Loans [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due		358,123
Greater Than 90 Days	14,806,342	19,905,657
Total Past Due	14,806,342	20,263,780
Current	4,212,265	3,546,355
Greater than 90 Days Past Due and Accruing	5,981,486	2,234,297
Total Non-Accrual and Past Due Loans	25,000,093	26,044,432
Non-Accrual Loans [Member] | Commercial [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	182,258	182,258
Total Past Due	182,258	182,258
Current		37,251
Greater than 90 Days Past Due and Accruing	750,000	800,000
Total Non-Accrual and Past Due Loans	932,258	1,019,509
Non-Accrual Loans [Member] | Commercial [Member] | Pass [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current
Greater than 90 Days Past Due and Accruing	250,000	300,000
Total Non-Accrual and Past Due Loans	250,000	300,000
Non-Accrual Loans [Member] | Commercial [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	182,258	182,258
Total Past Due	182,258	182,258
Current		37,251
Greater than 90 Days Past Due and Accruing	500,000	500,000
Total Non-Accrual and Past Due Loans	682,258	719,509
Non-Accrual Loans [Member] | Commercial, Real Estate [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	7,595,369	7,629,819
Total Past Due	7,595,369	7,629,819
Current	2,071,283	2,100,658
Greater than 90 Days Past Due and Accruing	860,762	1,434,297
Total Non-Accrual and Past Due Loans	10,527,414	11,164,774
Non-Accrual Loans [Member] | Commercial, Real Estate [Member] | Pass [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current
Greater than 90 Days Past Due and Accruing		566,936
Total Non-Accrual and Past Due Loans	0	566,936
Non-Accrual Loans [Member] | Commercial, Real Estate [Member] | Special Mention [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	0
Non-Accrual Loans [Member] | Commercial, Real Estate [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	7,595,369	7,629,819
Total Past Due	7,595,369	7,629,819
Current	2,071,283	2,100,658
Greater than 90 Days Past Due and Accruing	860,762	867,361
Total Non-Accrual and Past Due Loans	10,527,414	10,597,838
Non-Accrual Loans [Member] | Construction [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	1,862,038	1,862,038
Total Past Due	1,862,038	1,862,038
Current
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	1,862,038	1,862,038
Non-Accrual Loans [Member] | Construction [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days	1,862,038	1,862,038
Total Past Due	1,862,038	1,862,038
Current
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	1,862,038	1,862,038
Non-Accrual Loans [Member] | Construction to permanent [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current	1,243,401	1,258,710
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	1,243,401	1,258,710
Non-Accrual Loans [Member] | Construction to permanent [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current	1,243,401	1,258,710
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	1,243,401	1,258,710
Non-Accrual Loans [Member] | Residential Real Estate [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due		358,123
Greater Than 90 Days	5,166,677	10,231,542
Total Past Due	5,166,677	10,589,665
Current	895,420	147,368
Greater than 90 Days Past Due and Accruing	4,370,724
Total Non-Accrual and Past Due Loans	10,432,821	10,737,033
Non-Accrual Loans [Member] | Residential Real Estate [Member] | Special Mention [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current
Greater than 90 Days Past Due and Accruing	4,370,724
Total Non-Accrual and Past Due Loans	4,370,724
Non-Accrual Loans [Member] | Residential Real Estate [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due		358,123
Greater Than 90 Days	5,166,677	10,231,542
Total Past Due	5,166,677	10,589,665
Current	895,420	147,368
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	6,062,097	10,737,033
Non-Accrual Loans [Member] | Consumer [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current	2,161	2,368
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	2,161	2,368
Non-Accrual Loans [Member] | Consumer [Member] | Substandard [Member]
Delinquency status, of non-accrual loans and past due loans
31-60 Days Past Due
61-90 Days Past Due
Greater Than 90 Days
Total Past Due
Current	2,161	2,368
Greater than 90 Days Past Due and Accruing
Total Non-Accrual and Past Due Loans	$ 2,161	$ 2,368

XML

Other Comprehensive Income (Details) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Change in Unrealized Gains and Losses on Available-for-Sale Securities
Unrealized holding gains arising during the period, Before Tax Amount	$ 54,961	$ 108,687
Unrealized holding gains arising during the period, Tax Effect		(41,302)
Unrealized holding gains arising during the period, Net of Tax Amount	54,961	67,385
Reclassification adjustment for losses recognized in income, Before Tax Amount		(8,042)
Reclassification adjustment for losses recognized in income, Tax Effect		3,056
Reclassification adjustment for losses recognized in income, Net of Tax Amount		(4,986)
Unrealized holding gains on available for sale securities, net of taxes, Before Tax Amount	54,961	100,645
Unrealized holding gains on available for sale securities, net of taxes, Tax Effect		(38,246)
Total	$ 54,961	$ 62,399

XML

Consolidated Balance Sheets (USD $)	Mar. 31, 2013	Dec. 31, 2012
Cash and due from banks:
Noninterest bearing deposits and cash	$ 3,338,200	$ 2,736,486
Interest bearing deposits	57,714,304	67,567,155
Short-term investments	711,024	710,766
Total cash and cash equivalents	61,763,528	71,014,407
Securities:
Available for sale securities, at fair value (Note 2)	41,105,130	41,719,320
Other Investments	3,500,000	3,500,000
Federal Reserve Bank stock, at cost	1,693,750	1,730,200
Federal Home Loan Bank stock, at cost	4,142,600	4,343,800
Total securities	50,441,480	51,293,320
Loans receivable (net of allowance for loan losses: 2013: $5,717,148 2012: $6,015,636) (Note 3)	455,941,164	458,793,536
Loans held for sale	6,551,648	1,527,299
Accrued interest and dividends receivable	1,886,436	1,894,292
Premises and equipment, net	4,246,274	4,288,372
Cash surrender value of life insurance	21,628,812	21,501,703
Other real estate owned	3,764,640	4,873,844
Deferred tax asset (Note 6)
Other assets	2,538,163	2,580,118
Other branch related assets held for sale	80,445	88,244
Total assets	608,842,590	617,855,135
Deposits (Note 4):
Noninterest bearing deposits	57,081,233	61,459,959
Interest bearing deposits	413,676,955	411,117,558
Deposits held for sale	20,928,103	24,705,381
Total deposits	491,686,291	497,282,898
Borrowings:
Repurchase agreements	7,000,000	7,000,000
Federal Home Loan Bank borrowings	50,000,000	50,000,000
Total borrowings	57,000,000	57,000,000
Junior subordinated debt owed to unconsolidated trust	8,248,000	8,248,000
Accrued expenses and other liabilities	4,234,856	5,756,439
Total liabilities	561,169,147	568,287,337
Commitments and Contingencies (Note 9)
Shareholders' equity
Preferred stock, no par value; 1,000,000 shares authorized, no shares issued and outstanding
Common stock, $.01 par value, 100,000,000 shares authorized; 2013 & 2012: 38,491,819 shares issued; 38,480,114, shares outstanding	384,918	384,918
Additional paid-in capital	105,363,331	105,355,680
Accumulated deficit	(57,351,962)	(55,394,995)
Less: Treasury stock, at cost: 2013 and 2012 11,705 shares	(160,025)	(160,025)
Accumulated other comprehensive loss	(562,819)	(617,780)
Total shareholders' equity	47,673,443	49,567,798
Total liabilities and shareholders' equity	$ 608,842,590	$ 617,855,135

XML

Loans Receivable and Allowance for Loan Losses (Details Textual) (USD $)	3 Months Ended		6 Months Ended	12 Months Ended
	Mar. 31, 2013 Loans	Mar. 31, 2012	Jun. 30, 2012	Dec. 31, 2012 Loans
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Troubled debt restructuring impaired loan	$ 15,985,984			$ 11,635,026
Recorded Investment, Total	32,900,602			33,383,078
Construction to permanent loans downgraded	4,730,324
Loans Receivable and Allowance for Loan Losses (Additional Textual) [Abstract]
Accruing interest	6,000,000			2,200,000
Renewed loan	3
Number of aggregate accruing loans current	4
Accrual loans (90 days or more) had been performing	1,600,000
Accrual loans (90 days or more) had been performing subsequently paid off	4,400,000
Loans on nonaccrual status and considered impaired	19,000,000			23,800,000
Recorded additional income	306,000	280,000
Interest collected and recognized as income on impaired loans	125,000	225,000
Average recorded investment in impaired loans	33,200,000
Number of modified troubled debt restructuring loan	9			8
Commercial loan that was a troubled debt restructured				37,000
Number of Accruing loans	4
Number of non-accruing loans	5
Aggregating accruing loans	9,700,000
Aggregating non-accruing loans	6,300,000
Creditworthiness extends credit	75.00%
Borrowers' creditworthiness	80.00%
Construction loans, the maximum loan-to-value	65.00%
Construction loans are short-term loans	18 months
Real Estate and Accumulated Depreciation, Date of Construction	Four Months
Reduction in the allowance for loan losses			1,100,000
Performance under loan terms	Six Months
Delinquency status, "Open-end" credits are charged-off	180 days
Delinquent and "Closed-end" credits are charged-off	120 days
Consumer Installment loans are charged off no later	90 days
Recorded investment of impaired loans related allowances	998,238			968,414
Construction [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Recorded Investment, Total	1,862,038			1,862,038
Loans Receivable and Allowance for Loan Losses (Additional Textual) [Abstract]
Recorded investment of impaired loans related allowances	140,170			120,616
Residential Real Estate [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Troubled debt restructuring impaired loan	5,223,232			5,519,232
Recorded Investment, Total	13,246,901			13,567,175
Loans Receivable and Allowance for Loan Losses (Additional Textual) [Abstract]
Recorded investment of impaired loans related allowances	116,599			83,543
Commercial, Real Estate [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Recorded Investment, Total	15,801,098			15,909,103
Loans Receivable and Allowance for Loan Losses (Additional Textual) [Abstract]
Recorded investment of impaired loans related allowances	706,027			728,607
Commercial, Real Estate [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Troubled debt restructuring impaired loan	4,226,283			4,255,658
Commercial [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Troubled debt restructuring impaired loan				37,251
Recorded Investment, Total	182,258			219,509
Number of Loans	1
Loans Receivable and Allowance for Loan Losses (Additional Textual) [Abstract]
Recorded investment of impaired loans related allowances	33,281			33,280
Consumer home equity [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Troubled debt restructuring impaired loan	562,744			564,175
With no related allowance recorded [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Recorded Investment, Total	24,600,000			25,000,000
Construction To Permanent Real Estate Financing Receivable Loan One [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Construction to permanent loans downgraded	3,700,000
Construction To Permanent Real Estate Financing Receivable Loan Two [Member]
Loans Receivable and Allowance for Loan Losses (Textual) [Abstract]
Construction to permanent loans downgraded	$ 1,000,000

XML

Consolidated Statements of Shareholders' Equity (Unaudited) (USD $)	Total	Common Stock	Additional Paid-In Capital	Accumulated Deficit	Treasury Stock	Accumulated Other Comprehensive Income (Loss)
Beginning balance at Dec. 31, 2011	$ 50,549,660	$ 383,744	$ 105,050,433	$ (54,858,831)	$ (160,025)	$ 134,339
Beginning balance, Shares at Dec. 31, 2011		38,362,727
Comprehensive loss
Net income (loss)	545,530			545,530
Unrealized holding gain on available for sale securities, net of taxes	62,399					62,399
Total comprehensive loss	607,929
Share-based compensation expense	79,631		79,631
Issuance of restricted stock		1,043	(1,043)
Issuance of restricted stock, Shares		104,346
Ending balance at Mar. 31, 2012	51,237,220	384,787	105,129,021	(54,313,301)	(160,025)	196,738
Ending balance, Shares at Mar. 31, 2012		38,467,073
Beginning balance at Dec. 31, 2012	49,567,798	384,918	105,355,680	(55,394,995)	(160,025)	(617,780)
Beginning balance, Shares at Dec. 31, 2012		38,480,114
Comprehensive loss
Net income (loss)	(1,956,967)			(1,956,967)
Unrealized holding gain on available for sale securities, net of taxes	54,961					54,961
Total comprehensive loss	(1,902,006)
Share-based compensation expense	7,651		7,651
Ending balance at Mar. 31, 2013	$ 47,673,443	$ 384,918	$ 105,363,331	$ (57,351,962)	$ (160,025)	$ (562,819)
Ending balance, Shares at Mar. 31, 2013		38,480,114

XML

Fair Value and Interest Rate Risk (Details 1) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Financial Assets Measured at Fair Value on Non-Recurring Basis
Impaired Loans	$ 32,900,602	$ 33,383,078
Other real estate owned (2)	3,764,640	4,873,844
Fair Value Measurements Non-recurring [Member]
Financial Assets Measured at Fair Value on Non-Recurring Basis
Impaired Loans	8,341,629	8,424,786
Other real estate owned (2)	3,764,640	4,873,844
Fair Value Measurements Non-recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]
Financial Assets Measured at Fair Value on Non-Recurring Basis
Impaired Loans
Other real estate owned (2)
Fair Value Measurements Non-recurring [Member] | Significant Observable Inputs (Level 2) [Member]
Financial Assets Measured at Fair Value on Non-Recurring Basis
Impaired Loans
Other real estate owned (2)
Fair Value Measurements Non-recurring [Member] | Significant Unobservable Inputs (Level 3) [Member]
Financial Assets Measured at Fair Value on Non-Recurring Basis
Impaired Loans	8,341,629	8,424,786
Other real estate owned (2)	$ 3,764,640	$ 4,873,844

XML

Investment Securities (Details Textual)	Mar. 31, 2013 Security	Dec. 31, 2012 Security
Investment Securities (Textual) [Abstract]
Number of securities having unrealized holding losses with aggregate depreciation	10	9
Unrealized holding losses depreciation	1.60%	1.90%

XML

Investment Securities (Tables)

3 Months Ended

Mar. 31, 2013

Investment Securities [Abstract]

Amortized cost, gross unrealized gains, gross unrealized losses and approximate fair values of available-for-sale securities

			Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
March 31, 2013:
U. S. Government agency bonds	$	7,500,000	$	17,280	$	(1,512	)	$	7,515,768
U. S. Government agency mortgage-backed securities		25,167,949		—		(175,006	)		24,992,943
Corporate bonds		9,000,000		—		(403,581	)		8,596,419
	$	41,667,949	$	17,280	$	(580,099	)	$	41,105,130
December 31, 2012:
U. S. Government agency bonds	$	7,500,000	$	26,170	$	—		$	7,526,170
U. S. Government agency mortgage-backed securities		25,837,100		—		(130,209	)		25,706,891
Corporate bonds		9,000,000		—		(513,741	)		8,486,259
	$	42,337,100	$	26,170	$	(643,950	)	$	41,719,320

Gross unrealized loss and fair value of available-for-sale securities, aggregated by the length of time

	Less Than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Value		Loss			Value		Loss			Value		Loss
March 31, 2013:
U. S. Government agency bonds	$	2,498,488	$	(1,512	)	$	—	$	—		$	2,498,488	$	(1,512	)
U. S. Government agency mortgage—backed securities		24,984,401		(175,006	)		—		—			24,984,401		(175,006	)
Corporate bonds		2,803,191		(196,809	)		5,793,228		(206,772	)		8,596,419		(403,581	)
Totals	$	30,286,080	$	(373,327	)	$	5,793,228	$	(206,772	)	$	36,079,308	$	(580,099	)
December 31, 2012:
U. S. Government agency mortgage—backed securities	$	25,670,832	$	(130,209	)	$	—	$	—		$	25,670,832	$	(130,209	)
Corporate bonds		2,842,368		(157,632	)		5,643,891		(356,109	)		8,486,259		(513,741	)
Totals	$	28,513,200	$	(287,841	)	$	5,643,891	$	(356,109	)	$	34,157,091	$	(643,950	)

Amortized cost and fair value of available-for-sale debt securities by contractual maturity

	Amortized Cost		Fair Value
Maturity:
Corporate bonds 5 to 10 years	$	9,000,000	$	8,596,419
U.S. Government agency bonds 5 to 10 years		7,500,000		7,515,768
U.S. Government agency mortgage-backed securities		25,167,949		24,992,943
Total	$	41,667,949	$	41,105,130

XML

Loans Receivable and Allowance for Loan Losses (Details) (USD $)	Mar. 31, 2013	Dec. 31, 2012	Mar. 31, 2012	Dec. 31, 2011
Company's loan portfolio
Total Loans	$ 460,943,888	$ 464,150,482
Premiums on purchased loans	217,636	219,649
Net deferred costs	496,788	439,041
Allowance for loan losses	(5,717,148)	(6,015,636)	(8,460,943)	(9,384,672)
Total Loans, receivable, net	455,941,164	458,793,536
Commercial, Real Estate [Member]
Company's loan portfolio
Total Loans	242,506,736	247,495,321
Allowance for loan losses	(2,492,111)	(3,509,395)		(4,018,746)
Residential [Member]
Company's loan portfolio
Total Loans	118,785,047	119,033,025
Allowance for loan losses	(746,399)	(897,368)		(2,550,588)
Construction [Member]
Company's loan portfolio
Total Loans	4,997,991	4,997,991
Allowance for loan losses	(307,198)	(311,297)		(867,159)
Construction to permanent [Member]
Company's loan portfolio
Total Loans	9,454,753	4,851,768
Allowance for loan losses	(31,114)	(18,720)		(547,333)
Commercial [Member]
Company's loan portfolio
Total Loans	35,743,063	36,428,751
Real Estate [Member] | Commercial, Real Estate [Member]
Company's loan portfolio
Total Loans	242,506,736	247,495,321
Real Estate [Member] | Residential [Member]
Company's loan portfolio
Total Loans	118,785,047	119,033,025
Real Estate [Member] | Construction [Member]
Company's loan portfolio
Total Loans	4,997,991	4,997,991
Real Estate [Member] | Construction to permanent [Member]
Company's loan portfolio
Total Loans	9,454,753	4,851,768
Consumer home equity [Member]
Company's loan portfolio
Total Loans	47,391,528	49,180,908
Consumer Installment [Member]
Company's loan portfolio
Total Loans	$ 2,064,770	$ 2,162,718

XML

Deposits (Tables)

3 Months Ended

Mar. 31, 2013

Deposits/Regulatory and Operational Matters [Abstract]

Summary of company's deposits

	March 31,		December 31,
	2013		2012
Non-interest bearing	$	59,814,120	$	65,176,125
Interest bearing
NOW		28,496,790		30,191,403
Savings		95,437,839		77,760,967
Money market		39,026,176		42,401,428
Time certificates, less than $100,000		150,970,564		160,610,601
Time certificates, $100,000 or more		117,940,802		121,142,374
Total interest bearing		431,872,171		432,106,773
Total Deposits (1)	$	491,686,291	$	497,282,898

(1) Included in total deposits are $20.9 million and $24.7 million of deposits held for sale at March 31, 2013 and December 31, 2012, respectively.

XML

Consolidated Statements of Cash Flows (Unaudited) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Cash Flows from Operating Activities:
Net (loss) income	$ (1,956,967)	$ 545,530
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Restructuring charges and asset disposals		311,616
Amortization and accretion of investment premiums and discounts, net	37,623	114,285
Amortization and accretion of purchase loan premiums and discounts, net	2,013	2,333
Provision for loan losses	(29,786)	(845,402)
Gain on sale of loans		(263,646)
Gain on sale of mortgage loans	(41,750)
Originations of mortgage loans held for sale	(7,153,791)
Proceeds from sales of mortgage loans held for sale	2,171,192
Loss on sale of investment securities		8,042
Earnings on cash surrender value of life insurance	(127,109)	(142,669)
Depreciation and amortization	289,020	300,970
Gain on sale of other real estate owned	(200,383)	(201,355)
Share-based compensation	7,651	79,631
Changes in assets and liabilities:
(Increase) decrease in net deferred loan costs	(57,747)	314,763
Decrease in accrued interest and dividends receivable	7,856	210,388
Decrease (increase) in other assets	41,955	(626,693)
Decrease in accrued expenses and other liabilities	(1,521,584)	(406,919)
Net cash used in operating activities	(8,531,807)	(599,126)
Cash Flows from Investing Activities:
Principal repayments on available for sale securities	631,528	2,690,810
Proceeds from the sale of available for sale securities		5,165,626
Proceeds from repurchase of excess stock by Federal Reserve Bank	36,450	14,850
Proceeds from repurchase of excess stock by Federal Home Loan Bank	201,200	164,500
Proceeds from sale of loans		67,126,928
Net decrease (increase) in loans	2,937,892	(32,361,045)
Proceeds from sale of other real estate owned	1,309,587	1,823,435
Capital improvements of other real estate owned		(32,943)
Purchase of bank premises and equipment, net	(239,122)	(125,141)
Net cash provided by investing activities	4,877,535	44,467,020
Cash Flows from Financing Activities:
Net increase (decrease) in demand, savings and money market deposits	7,245,002	(4,345,839)
Net decrease in time certificates of deposits	(12,841,609)	(973,234)
Increase in FHLB borrowings		10,000,000
Net cash (used in) provided by financing activities	(5,596,607)	4,680,927
Net (decrease) increase in cash and cash equivalents	(9,250,879)	48,548,821
Cash and Cash Equivalents:
Beginning	71,014,407	55,425,376
Ending	61,763,528	103,974,197
Supplemental Disclosures of Cash Flow Information
Interest paid	1,561,157	1,950,296
Income taxes paid
Supplemental disclosures of noncash operating, investing and financing activities:
Unrealized holding gain on available for sale securities arising during the period	54,961	100,645
Transfer of loans to other real estate owned		1,238,144
Transfer of other real estate owned to premises and equipment		950,000
Reduction in deposits held for sale	3,777,278
Reduction in branch assets held for sale	$ 7,799

XML

Consolidated Balance Sheets (Parenthetical) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Consolidated Balance Sheets [Abstract]
Allowance for loans receivable	$ 5,717,148	$ 6,015,636
Preferred stock, par value
Preferred stock, shares authorized	1,000,000	1,000,000
Preferred stock, shares issued
Preferred stock, shares outstanding
Common stock, par value	$ 0.01	$ 0.01
Common stock, shares authorized	100,000,000	100,000,000
Common stock, shares issued	38,491,819	38,491,819
Common stock, shares outstanding	38,480,114	38,480,114
Treasury stock, shares	11,705	11,705

XML

Regulatory and Operational Matters

3 Months Ended

Mar. 31, 2013

Deposits/Regulatory and Operational Matters [Abstract]

Regulatory and Operational Matters

Note 10: Regulatory and Operational Matters

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). In addition, due to the Bank’s asset profile and current economic conditions in its markets, the Bank’s capital plan pursuant to the Agreement described below does target a minimum 9% Tier 1 leverage capital ratio.

In February 2009 the Bank entered into a formal written agreement (the “Agreement”) with the Office of the Comptroller of the Currency. Under the terms of the Agreement, the Bank has appointed a Compliance Committee of outside directors and the Chief Executive Officer. The Committee must report quarterly to the Board of Directors and to the OCC on the Bank’s progress in complying with the Agreement. The Agreement requires the Bank to review, adopt and implement a number of policies and programs related to credit and operational issues. The Agreement further provides for limitations on the acceptance of certain brokered deposits and the extension of credit to borrowers whose loans are criticized. The Bank may pay dividends during the term of the Agreement only with prior written permission from the OCC. The Agreement also requires that the Bank develop and implement a three-year capital plan. The Bank has taken or put into process all of the steps required by the Agreement, and does not anticipate that the restrictions included within the Agreement will impair its current business plan.

In June 2010 the company entered into a formal written agreement (the “Reserve Bank Agreement”) with the Federal Reserve Bank of New York (the “Reserve Bank”). Under the terms of the Reserve Bank Agreement, the Board of Directors of the Company are required to take appropriate steps to fully utilize the Company’s financial and managerial resources to serve as a source of strength to the Bank including taking steps to insure that the Bank complies with the Agreement with the OCC. The Reserve Bank Agreement requires the Company to submit, adopt and implement a capital plan that is acceptable to the Reserve Bank. The Company must also report to the Reserve Bank quarterly on the Company’s progress in complying with the Reserve Bank Agreement. The Agreement further provides for certain restrictions on the payment or receipt of dividends, distributions of interest or principal on subordinate debentures or trust preferred securities and the Company’s ability to incur debt or to purchase or redeem its stock without the prior written approval of the Reserve Bank. The Company has taken or put into process all of the steps required by the Reserve Bank Agreement, and does not anticipate that the restrictions included within the Reserve Bank Agreement will impair its current business plan.

The Company’s and the Bank’s actual capital amounts and ratios at March 31, 2013 and December 31, 2012 were:

	Actual					For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
(dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2013
The Company:
Total Capital (to Risk Weighted Assets)	$	61,587		14.40	%	$	34,215		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		56,236		13.15	%		17,106		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		56,236		9.22	%		24,397		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	60,378		14.13	%	$	34,184		8.00	%	$	42,730		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,503		12.88	%		17,548		4.00	%		26,321		6.00	%
Tier 1 Capital (to Average Assets)		56,503		9.03	%		25,029		4.00	%		31,286		5.00	%
December 31, 2012
The Company:
Total Capital (to Risk Weighted Assets)	$	63,253		15.64	%	$	32,354		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		58,186		14.39	%		16,174		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		58,186		9.33	%		24,946		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	61,908		15.31	%	$	32,349		8.00	%	$	40,468		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		56,840		14.05	%		16,182		4.00	%		24,280		6.00	%
Tier 1 Capital (to Average Assets)		56,840		9.11	%		24,957		4.00	%		31,191		5.00	%

Restrictions on dividends, loans and advances

The Company’s ability to pay dividends is dependent on the Bank’s ability to pay dividends to the Company. Pursuant to the February 9, 2009 Agreement between the Bank and the OCC, the Bank can pay dividends to the Company only pursuant to a dividend policy requiring compliance with the Bank’s OCC-approved capital program, in compliance with applicable law and with the prior written determination of no supervisory objection by the Assistant Deputy Comptroller. In addition to the Agreement, certain other restrictions exist regarding the ability of the Bank to transfer funds to the Company in the form of cash dividends, loans or advances. The approval of the OCC is required to pay dividends in excess of the Bank’s earnings retained in the current year plus retained net earnings for the preceding two years. As of March 31, 2013, the Bank had an accumulated deficit; therefore, dividends may not be paid to the Company. The Bank is also prohibited from paying dividends that would reduce its capital ratios below minimum regulatory requirements.

The Company’s ability to pay dividends and incur debt is also restricted by the Reserve Bank Agreement. Under the terms of the Reserve Bank Agreement, the Company has agreed that it shall not declare or pay any dividends or incur, increase or guarantee any debt without the prior written approval of the Reserve Bank and the Director of the Division of Banking Supervision and Regulation (the “Director”) of the Board of Governors.

Loans or advances to the Company from the Bank are limited to 10% of the Bank’s capital stock and surplus on a secured basis.

Recent Legislative Developments

The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Act”) was signed into law on July 21, 2010. The Act is a significant piece of legislation that continues to have a major impact on the financial services industry, including the organization, financial condition and operations of banks and bank holding companies. Management continues to evaluate the impact of the Act; however, uncertainty remains as to its operational impact, which could have a material adverse impact on the Company’s business, results of operations and financial condition. Many of the provisions of the Act are aimed at financial institutions that are significantly larger than the Company and the Bank. Notwithstanding this, there are many other provisions that the Company and the Bank are subject to and will have to comply with, including any new rules applicable to the Company and the Bank promulgated by the Bureau of Consumer Financial Protection, a new regulatory body dedicated to consumer protection. As rules and regulations are promulgated by the agencies responsible for implementing and enforcing the Act, the Company and the Bank will have to address each to ensure compliance with applicable provisions of the Act and compliance costs are expected to increase.

On June 28, 2011, the Federal Reserve Board approved a final debit-card interchange rule. This primarily impacts larger banks and has not had a material impact on the Company.

It is difficult to predict at this time what specific impact the Dodd-Frank Act and the yet to be written implementing rules and regulations will have on the Company. The financial reform legislation and any implementing rules that are ultimately issued could have adverse implications on the financial industry, the competitive environment, and our ability to conduct business. Management will have to apply resources to ensure compliance with all applicable provisions of the Dodd-Frank Act and any implementing rules, which may increase our costs of operations and adversely impact our earnings.

XML

Document and Entity Information	3 Months Ended
	Mar. 31, 2013	Apr. 30, 2013
Document and Entity Information [Abstract]
Entity Registrant Name	PATRIOT NATIONAL BANCORP INC
Entity Central Index Key	0001098146
Document Type	10-Q
Document Period End Date	Mar. 31, 2013
Amendment Flag	false
Document Fiscal Year Focus	2013
Document Fiscal Period Focus	Q1
Current Fiscal Year End Date	--12-31
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		38,480,114

XML

Fair Value and Interest Rate Risk

3 Months Ended

Mar. 31, 2013

Fair Value and Interest Rate Risk [Abstract]

Fair Value and Interest Rate Risk

Note 11: Fair Value and Interest Rate Risk

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in certain instances, there are no quoted market prices for certain assets or liabilities. 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. Accordingly, the fair value estimates may not be realized in an immediate settlement of the asset or liability.

Fair value measurements focus on exit prices in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment.

The Company’s fair value measurements are classified into a fair value hierarchy based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The three categories within the hierarchy are as follows:

• Level 1 Inputs—Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

• Level 2 Inputs—Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

• Level 3 Inputs—Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

The fair value measurement level of an asset or liability within the fair value hierarchy is based on the lower level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

A description of the valuation methodologies used for assets and liabilities recorded at fair value, and for estimating fair value for financial and non-financial instruments not recorded at fair value, is set forth below.

Cash and due from banks, federal funds sold, short-term investments and accrued interest receivable and payable: The carrying amount is a reasonable estimate of fair value. These financial instruments are not recorded at fair value on a recurring basis.

Available-for-Sale Securities: These financial instruments are recorded at fair value in the financial statements. Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted prices are not available, then fair values are estimated by using pricing models (i.e., matrix pricing) or quoted prices of securities with similar characteristics and are classified within Level 2 of the valuation hierarchy. Examples of such instruments include U.S. government agency bonds and mortgage-backed securities and corporate bonds. The prices for these instruments are obtained through an independent pricing service or dealer market participants with whom the Company has historically transacted both purchases and sales of investment securities. Prices obtained from these sources include prices derived from market quotations and matrix pricings. The fair value measurements considered observable data may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. Management reviews the data and assumptions used in pricing the securities by its third party provider to ensure the highest level of significant inputs are derived from market observable data. Level 3 securities are instruments for which significant unobservable input are utilized. Available-for-sale securities are recorded at fair value on a recurring basis.

Loans: For variable rate loans, which reprice frequently and have no significant change in credit risk, carrying values are a reasonable estimate of fair values, adjusted for credit losses inherent in the portfolios. The fair value of fixed rate loans is estimated by discounting the future cash flows using the period end rates, estimated by using local market data, at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities, adjusted for credit losses inherent in the portfolios. The Company does not record loans at fair value on a recurring basis. However, from time to time, nonrecurring fair value adjustments to collateral-dependent impaired loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of collateral. Fair values estimated in this manner do not fully incorporate an exit-price approach to fair value, but instead are based on a comparison to current market rates for comparable loans.

Other Real Estate Owned: The fair values of the Company’s other real estate owned (“OREO”) properties are based on the estimated current property valuations less estimated selling costs. When the fair value is based on current observable appraised values, OREO is classified within Level 2. The Company classifies OREO within Level 3 when unobservable adjustments are made to appraised values. The Company does not record other real estate owned at fair value on a recurring basis.

Deposits: The fair value of demand deposits, regular savings and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposit and other time deposits is estimated using a discounted cash flow calculation that applies interest rates currently being offered for deposits of similar remaining maturities, estimated using local market data, to a schedule of aggregated expected maturities on such deposits. The Company does not record deposits at fair value on a recurring basis.

Short-term borrowings: The carrying amounts of borrowings under short-term repurchase agreements and other short-term borrowings maturing within 90 days approximate their fair values. The Company does not record short-term borrowings at fair value on a recurring basis.

Junior Subordinated Debt: Junior subordinated debt reprices quarterly and as a result the carrying amount is considered a reasonable estimate of fair value. The Company does not record junior subordinated debt at fair value on a recurring basis.

Federal Home Loan Bank Borrowings: The fair value of the advances is estimated using a discounted cash flow calculation that applies current Federal Home Loan Bank interest rates for advances of similar maturity to a schedule of maturities of such advances. The Company does not record these borrowings at fair value on a recurring basis.

Other Borrowings: The fair values of longer term borrowings and fixed rate repurchase agreements are estimated using a discounted cash flow calculation that applies current interest rates for transactions of similar maturity to a schedule of maturities of such transactions. The Company does not record these borrowings at fair value on a recurring basis.

Off-balance sheet instruments: Fair values for the Company’s off-balance-sheet instruments (lending commitments) are based on interest rate changes and fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The Company does not record its off-balance-sheet instruments at fair value on a recurring basis.

The following table details the financial assets measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine fair value:

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of March 31, 2013
U.S. Government agency mortgage-backed securities	$	—	$	24,992,943	$	—	$	24,992,943
U.S. Government agency bonds		—		7,515,768		—		7,515,768
Corporate bonds		—		8,596,419		—		8,596,419
Securities available for sale	$	—	$	41,105,130	$	—	$	41,105,130

December 31, 2012	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance as of December 31, 2012
U.S. Government agency mortgage-backed securities	$	—	$	25,706,891	$	—	$	25,706,891
U.S. Government agency bonds				7,526,170		—		7,526,170
Corporate bonds		—		8,486,259		—		8,486,259
Securities available for sale	$	—	$	41,719,320	$	—	$	41,719,320

There were no transfers of assets between levels 1, 2 or 3 as of March 31, 2013 or December 31, 2012. Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

The following tables reflect financial assets measured at fair value on a non-recurring basis as of March 31, 2013 and December 31, 2012, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2013	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance
Impaired Loans (1)	$	—	$	—	$	8,341,629	$	8,341,629
Other real estate owned (2)	$	—	$	—	$	3,764,640	$	3,764,640
December 31, 2012
Impaired Loans (1)	$	—	$	—	$	8,424,786	$	8,424,786
Other real estate owned (2)	$	—	$	—	$	4,873,844	$	4,873,844

⁽¹⁾  Represents carrying value for which adjustments are based on the appraised value of the collateral.

⁽²⁾  Represents carrying value for which adjustments are based on the appraised value of the property.

The Company discloses fair value information about financial instruments, whether or not recognized in the consolidated balance sheet, for which it is practicable to estimate that value. Certain financial instruments are excluded from disclosure requirements and, accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The estimated fair value amounts have been measured as of March 31, 2013 and December 31, 2012 and have not been reevaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair value of these financial instruments subsequent to the respective reporting dates may be different than amounts reported on those dates.

The information presented should not be interpreted as an estimate of the fair value of the Company since a fair value calculation is only required for a limited portion of the Company’s assets and liabilities. Due to the 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 bank holding companies may not be meaningful.

The following is a summary of the carrying amounts and estimated fair values of the Company’s financial instruments not measured and not reported at fair value on the consolidated balance sheets at March 31, 2013 and December 31, 2012 (in thousands):

			March 31, 2013				December 31, 2012
	Fair Value Hierarchy		Carrying		Estimated		Carrying		Estimated
			Amount		Fair Value		Amount		Fair Value
Financial Assets:
Cash and noninterest bearing balances due from banks		Level 1	$	3,338	$	3,338	$	2,736	$	2,736
Interest-bearing deposits due from banks		Level 1		57,714		57,714		67,567		67,567
Short-term investments		Level 1		711		711		711		711
Other investments		Level 2		3,500		3,500		3,500		3,500
Federal Reserve Bank stock		Level 1		1,694		1,694		1,730		1,730
Federal Home Loan Bank stock		Level 1		4,143		4,143		4,344		4,344
Loans receivable, net		Level 3		455,941		460,601		458,794		464,551
Accrued interest receivable		Level 1		1,886		1,886		1,894		1,894
Financial Liabilities:
Demand deposits		Level 1	$	59,814	$	59,814	$	65,176	$	65,176
Savings deposits		Level 1		95,438		95,438		77,761		77,761
Money market deposits		Level 1		39,026		39,026		42,401		42,401
NOW accounts		Level 1		28,497		28,497		30,191		30,191
Time deposits		Level 2		268,911		271,515		281,753		284,974
FHLB Borrowings		Level 2		50,000		52,312		50,000		52,448
Securities sold under repurchase agreements		Level 2		7,000		7,642		7,000		7,683
Subordinated debentures		Level 2		8,248		8,248		8,248		8,248
Accrued interest payable		Level 1		1,306		1,306		1,241		1,241

The following are the methods and assumptions that were used to estimate the fair value of other financial assets and liabilities in the table above:

Cash and due from banks and interest deposits with banks: The carrying amount is considered to be a reasonable estimate of fair value due to the short maturity of these items.

Short term investments: The carrying amount is considered to be a reasonable estimate of fair value due to the short maturity of these items.

Other Investments: The redeemable carrying amount of this security, with limited marketability, approximates its fair value.

Federal Reserve Bank and Federal Home Loan Bank stock: The redeemable carrying amount of these securities, with limited marketability, approximates their fair value.

Loans Receivable: The fair values of loans are estimated by discounting the projected future cash flows using market discount rates, primarily based on the Bank’s current offer rates on comparable products, which reflect credit and interest-rate risk inherent in the loan. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Fair values estimated in this manner do not fully incorporate an exit price approach to fair value, but instead are based on a comparison to current market rates for comparable loans.

Accrued interest receivable and payable: The carrying amounts of accrued interest approximate their fair value due to the short-term nature of these items.

Deposits: Current carrying amounts approximate estimated fair value of demand deposits, savings, money market and NOW accounts. The fair value of time deposits is based on the discounted value of contractual cash flows using the Bank’s current offer rates on comparable products of similar remaining maturities.

FHLB borrowings and securities sold under repurchase agreements: The fair values of the borrowings are estimated by discounting the estimated future cash flows using current market discount rates of financial instruments with similar characteristics, terms and remaining maturities.

Junior Subordinated Debt: There is no active market for the trust preferred securities issued by the Company’s capital trust. The carrying amount is considered to be a reasonable estimate of fair value because of the frequency they reprice to market rates.

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

Off-balance sheet instruments

Loan commitments on which the committed interest rate is less than the current market rate were insignificant at March 31, 2013 and December 31, 2012. The estimated fair value of fee income on letters of credit at March 31, 2013 and December 31, 2012 was insignificant.

XML

Consolidated Statements of Operations (Unaudited) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Interest and Dividend Income
Interest and fees on loans	$ 5,195,892	$ 6,665,792
Interest on investment securities	247,736	477,030
Dividends on investment securities	28,858	33,281
Other interest income	28,360	10,478
Total interest and dividend income	5,500,846	7,186,581
Interest Expense
Interest on deposits	1,128,714	1,516,844
Interest on Federal Home Loan Bank borrowings	351,020	356,837
Interest on subordinated debt	70,629	76,567
Interest on other borrowings	76,081	76,926
Total interest expense	1,626,444	2,027,174
Net interest income	3,874,402	5,159,407
Provision for Loan Losses	(29,786)	(845,402)
Net interest income after provision for loan losses	3,904,188	6,004,809
Non-interest Income
Mortgage banking activity	46,234	12,420
Loan application, inspection & processing fees	38,030	14,727
Fees and service charges	171,511	228,668
Gain on sale of loans		263,646
Loss on sale of investment securities		(8,042)
Earnings on cash surrender value of life insurance	127,109	142,669
Other income	104,597	95,909
Total non-interest income	487,481	749,997
Non-interest Expense
Salaries and benefits	3,005,314	2,890,724
Occupancy and equipment expense	1,038,808	1,123,584
Data processing	371,446	346,021
Advertising and promotional expense	42,481	17,729
Professional and other outside services	888,590	615,082
Loan administration and processing expense	77,486	8,280
Regulatory assessments	373,502	410,001
Insurance expense	78,758	169,245
Other real estate operations	1,846	(150,247)
Material and communications	106,079	131,178
Restructuring charges and asset disposals (Note 12)		368,477
Other operating expense	385,406	279,202
Total non-interest expense	6,369,716	6,209,276
(Loss) income before income taxes	(1,978,047)	545,530
Benefit for Income Taxes	(21,080)
Net (loss) income	$ (1,956,967)	$ 545,530
Basic and diluted (loss) income per share (Note 7)	$ (0.05)	$ 0.01

XML

Share-Based Compensation

3 Months Ended

Mar. 31, 2013

Share-Based Compensation [Abstract]

Share-Based Compensation

Note 5: Share-Based Compensation

The Company maintains the Patriot National Bancorp, Inc. 2012 Stock Plan to provide an incentive to directors and employees of the Company by the grant of options, restricted stock awards or phantom stock units. The Plan provides for the issuance of up to 3,000,000 shares of the Company’s common stock subject to certain Plan limitations. 2,675,113 shares of stock remain available for issuance under the Plan as of March 31, 2013. The vesting of restricted stock awards and options may be accelerated in accordance with terms of the plan. The Compensation Committee shall make terms and conditions applicable to the vesting of restricted stock awards and stock options. Restricted stock grants are available only to directors and vest in quarterly installments over a four year period from the date of grant. The Compensation Committee accelerated the vesting of the initial grant of restricted stock in 2012, whereby the first year of the tranche vested immediately. Stock options were granted at an exercise price equal to $2.20 based on a price determined by the Compensation Committee and all have an expiration period of 10 years. The fair value of stock options granted on January 24, 2012, was estimated utilizing the Black-Scholes option pricing model using the following assumptions: an expected life of 6.28 years utilizing the simplified method, risk-free rate of return of 1.28%, volatility of 61.29% and no dividend yield. The Company is expensing the grant date fair value of all share-based compensation over the requisite vesting periods on a straight-line basis.

During the three months ended March 31, 2013 and March 31, 2012, the Company recorded $7,651 and $79,631 of total stock-based compensation, respectively. During the quarter ended March 31, 2013, there were no awards granted under the 2012 Stock Plan.

The following table is a summary of the Company’s non-vested stock options as of March 31, 2013, and changes therein during the period then ended:

	Number of Stock Options			Weighted Average Grant Date Fair Value		Weighted Average Exercise Price		Weighted Average Contractual Life (years)
Outstanding—December 31, 2012		850,000		$	0.90	$	2.20		10
Granted		—			—		—		—
Exercised		—			—		—		—
Forfeited		(642,500	)		0.90		2.20		10
Outstanding—March 31, 2013		207,500		$	0.90	$	2.20		10
Exercisable—March 31, 2013		207,500		$	—	$	—		—

There is no expected future stock option expense related to the non-vested options outstanding as of March 31, 2013. See discussion on “Management Changes” on page 55.

The following is a summary of the status of the Company’s restricted shares as of March 31, 2013, and changes therein during the period then ended.

	Number of Shares Awarded			Weighted Average Grant Date  Fair Value
Non-vested at December 31, 2012		44,566		$	1.73
Vested		(4,435	)		1.65
Non-vested at March 31, 2013		40,131		$	1.73

Expected future stock award expense related to the non-vested restricted awards as of March 31, 2013, is $69,226 over an average period of 2.37 years.

XML

Deposits

3 Months Ended

Mar. 31, 2013

Deposits/Regulatory and Operational Matters [Abstract]

Deposits

Note 4: Deposits

The following table is a summary of the Company’s deposits at:

	March 31,		December 31,
	2013		2012
Non-interest bearing	$	59,814,120	$	65,176,125
Interest bearing
NOW		28,496,790		30,191,403
Savings		95,437,839		77,760,967
Money market		39,026,176		42,401,428
Time certificates, less than $100,000		150,970,564		160,610,601
Time certificates, $100,000 or more		117,940,802		121,142,374
Total interest bearing		431,872,171		432,106,773
Total Deposits (1)	$	491,686,291	$	497,282,898

(1) Included in total deposits are $20.9 million and $24.7 million of deposits held for sale at March 31, 2013 and December 31, 2012, respectively.

XML

Loans Receivable and Allowance for Loan Losses (Tables)

3 Months Ended

Mar. 31, 2013

Loans Receivable and Allowance for Loan Losses [Abstract]

Company's loan portfolio

	March 31,			December 31,
	2013			2012
Real Estate
Commercial	$	242,506,736		$	247,495,321
Residential		118,785,047			119,033,025
Construction		4,997,991			4,997,991
Construction to permanent		9,454,753			4,851,768
Commercial		35,743,063			36,428,751
Consumer home equity		47,391,528			49,180,908
Consumer installment		2,064,770			2,162,718
Total Loans		460,943,888			464,150,482
Premiums on purchased loans		217,636			219,649
Net deferred costs		496,788			439,041
Allowance for loan losses		(5,717,148	)		(6,015,636	)
Loans receivable, net	$	455,941,164		$	458,793,536

Changes in the allowance for loan losses for the periods

	Three months ended March 31,
	2013			2012
Balance, beginning of period	$	6,015,636		$	9,384,672
Provision for loan losses		(29,786	)		(845,402	)
Loans charged-off		(305,384	)		(102,483	)
Recoveries of loans previously charged-off		36,682			24,156
Balance, end of period	$	5,717,148		$	8,460,943

Allowance for loan losses to loan portfolio segment

	Commercial		Commercial Real Estate			Construction			Construction to Permanent		Residential			Consumer			Unallocated		Total
Three months ended March 31, 2013
Allowance for loan losses:
Beginning Balance	$	941,456	$	3,509,395		$	311,297		$	18,720	$	897,368		$	216,698		$	120,702	$	6,015,636
Charge-offs		—		(15,000	)		—			—		(290,384	)		—			—		(305,384	)
Recoveries		1,000		14,988			20,000			—		—			694			—		36,682
Provision		903,859		(1,017,272	)		(24,099	)		12,394		139,415			(99,044	)		54,961		(29,786	)
Ending Balance	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Ending balance: individually evaluated for impairment	$	33,281	$	706,027		$	140,170		$	—	$	116,599		$	2,161		$	—	$	998,238
Ending balance: collectively evaluated for impairment		1,813,034		1,786,084			167,028			31,114		629,800			116,187			175,663		4,718,910
Total Allowance for Loan Losses	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Total Loans ending balance	$	35,743,063	$	242,506,736		$	4,997,991		$	9,454,753	$	118,785,047		$	49,456,298		$	—	$	460,943,888
Ending balance: individually evaluated for impairment	$	182,258	$	15,801,098		$	1,862,038		$	1,243,401	$	13,246,901		$	564,906		$	—	$	32,900,602
Ending balance : collectively evaluated for impairment	$	35,560,805	$	226,705,638		$	3,135,953		$	8,211,352	$	105,538,146		$	48,891,392		$	—	$	428,043,286

	Commercial			Commercial Real Estate			Construction			Construction to Permanent			Residential			Consumer			Unallocated		Total
2012
Allowance for loan losses:
Beginning Balance	$	882,062		$	4,018,746		$	867,159		$	547,333		$	2,550,588		$	458,762		$	60,022	$	9,384,672
Charge-offs		(48,414	)		(49,922	)		(101,391	)		—			(84,711	)		(785,918	)		—		(1,070,356	)
Recoveries		10,861			66,951			—			—			—			2,731			—		80,543
Provision		96,947			(526,380	)		(454,471	)		(528,613	)		(1,568,509	)		541,123			60,680		(2,379,223	)
Ending Balance	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Ending balance: individually evaluated for impairment	$	33,280		$	728,607		$	120,616		$	—		$	83,543		$	2,368		$	—	$	968,414
Ending balance: collectively evaluated for impairment		908,176			2,780,788			190,681			18,720			813,825			214,330			120,702		5,047,222
Total Allowance for Loan Losses	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Total Loans ending balance	$	36,428,751		$	247,495,321		$	4,997,991		$	4,851,768		$	119,033,025		$	51,343,626		$	—	$	464,150,482
Ending balance: individually evaluated for impairment	$	219,509		$	15,909,103		$	1,862,038		$	1,258,710		$	13,567,175		$	566,543		$	—	$	33,383,078
Ending balance : collectively evaluated for impairment	$	36,209,242		$	231,586,218		$	3,135,953		$	3,593,058		$	105,465,850		$	50,777,083		$	—	$	430,767,404

Credit risk exposure of loans receivable, by loan type and credit quality indicator

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	23,317,351	$	3,126,861	$	199,067,642	$	8,628,492	$	—	$	—	$	8,211,352	$	—	$	81,041,574	$	22,002,165	$	44,177,701	$	3,811,719	$	725,939	$	394,110,796
Special Mention		953,573		—		13,159,253		5,322,832		—		—		—		—		5,308,486		4,370,725		106,801		562,744		—		29,784,414
Substandard		8,172,070		173,208		3,763,012		12,565,505		3,135,953		1,862,038		—		1,243,401		2,517,811		3,544,286		13,394		58,000		—		37,048,678
	$	32,442,994	$	3,300,069	$	215,989,907	$	26,516,829	$	3,135,953	$	1,862,038	$	8,211,352	$	1,243,401	$	88,867,871	$	29,917,176	$	44,297,896	$	4,432,463	$	725,939	$	460,943,888

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential
									Real Estate		Consumer		Totals
Performing	$	35,560,805	$	232,840,084	$	3,135,953	$	8,211,352	$	112,722,950	$	49,454,137	$	441,925,281
Non Performing		182,258		9,666,652		1,862,038		1,243,401		6,062,097		2,161		19,018,607
Total	$	35,743,063	$	242,506,736	$	4,997,991	$	9,454,753	$	118,785,047	$	49,456,298	$	460,943,888

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	25,563,777	$	1,241,109	$	203,149,356	$	9,182,622	$	—	$	—	$	3,593,058	$	—	$	77,368,459	$	25,617,355	$	46,102,332	$	3,752,752	$	765,469	$	396,336,289
Special Mention		7,234,814		164,191		11,554,971		5,374,265		3,135,953		—		—		—		5,310,178		—		98,530		564,175		—		33,437,077
Substandard		2,014,401		210,459		8,503,630		9,730,477		—		1,862,038		—		1,258,710		2,524,186		8,212,847		2,368		58,000		—		34,377,116
	$	34,812,992	$	1,615,759	$	223,207,957	$	24,287,364	$	3,135,953	$	1,862,038	$	3,593,058	$	1,258,710	$	85,202,823	$	33,830,202	$	46,203,230	$	4,374,927	$	765,469	$	464,150,482

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential Real Estate		Consumer		Totals
Performing	$	36,209,242	$	237,764,844	$	3,135,953	$	3,593,058	$	108,295,992	$	51,341,258	$	440,340,347
Non Performing		219,509		9,730,477		1,862,038		1,258,710		10,737,033		2,368		23,810,135
Total	$	36,428,751	$	247,495,321	$	4,997,991	$	4,851,768	$	119,033,025	$	51,343,626	$	464,150,482

Delinquency status, of non-accrual loans and past due loans

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2013	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Pass	$	—	$	—	$	—	$	—	$	—	$	250,000	$	250,000
Substandard		—		—		182,258		182,258		—		500,000		682,258
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	—	$	750,000	$	932,258
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Total Commercial Real Estate	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Residential Real Estate
Special Mention	$	—	$	—	$	—	$	—	$	—	$	4,370,724	$	4,370,724
Substandard		—		—		5,166,677		5,166,677		895,420		—		6,062,097
Total Residential Real Estate	$	—	$	—	$	5,166,677	$	5,166,677	$	895,420	$	4,370,724	$	10,432,821
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total Consumer	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total	$	—	$	—	$	14,806,342	$	14,806,342	$	4,212,265	$	5,981,486	$	25,000,093

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2012	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Special Mention	$	—	$	—	$	—	$	—	$	—	$	300,000	$	300,000
Substandard		—		—		182,258		182,258		37,251		500,000		719,509
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	37,251	$	800,000	$	1,019,509
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	566,936	$	566,936
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	867,361	$	10,597,838
Total Commercial Real Estate	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	1,434,297	$	11,164,774
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Residential Real Estate
Substandard	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Total Residential Real Estate	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total Consumer	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total	$	—	$	358,123	$	19,905,657	$	20,263,780	$	3,546,355	$	2,234,297	$	26,044,432

Delinquency status of loans receivable, by performing and non-performing loans

	Performing (Accruing) Loans
2013	31-60 Days Past Due		61-90 Days Past Due		Total Past Due		Current		Total Performing Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	7,450	$	—	$	7,450	$	26,186,762	$	26,194,212	$	250,000	$	26,444,212
Special Mention		6,664		—		6,664		946,909		953,573		—		953,573
Substandard		—		—		—		7,663,020		7,663,020		682,258		8,345,278
Total Commercial	$	14,114	$	—	$	14,114	$	34,796,691	$	34,810,805	$	932,258	$	35,743,063
Commercial Real Estate
Pass	$	—	$	—	$	—	$	207,696,134	$	207,696,134	$	—	$	207,696,134
Special Mention		—		—		—		18,482,085		18,482,085		—		18,482,085
Substandard		—		—		—		5,801,103		5,801,103		10,527,414		16,328,517
Total Commercial Real Estate	$	—	$	—	$	—	$	231,979,322	$	231,979,322	$	10,527,414	$	242,506,736
Construction
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard		—		3,135,953		3,135,953		—		3,135,953		1,862,038		4,997,991
Total Construction	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	—	$	8,211,352
Special Mention		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		1,243,401		1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	1,243,401	$	9,454,753
Residential Real Estate
Pass	$	—	$	—	$	—	$	103,043,739	$	103,043,739	$	—	$	103,043,739
Special Mention		—		—		—		5,308,487		5,308,487		4,370,724		9,679,211
Substandard		—		—		—		—		—		6,062,097		6,062,097
Total Residential Real Estate	$	—	$	—	$	—	$	108,352,226	$	108,352,226	$	10,432,821	$	118,785,047
Consumer
Pass	$	3,823	$	14,130	$	17,953	$	48,697,406	$	48,715,359	$	—	$	48,715,359
Special Mention		7,670		—		7,670		661,875		669,545		—		669,545
Substandard		11,233		—		11,233		58,000		69,233		2,161		71,394
Total Consumer	$	22,726	$	14,130	$	36,856	$	49,417,281	$	49,454,137	$	2,161	$	49,456,298
Total	$	36,840	$	3,150,083	$	3,186,923	$	432,756,872	$	435,943,795	$	25,000,093	$	460,943,888

	Performing (Accruing) Loans
2012	31-60 Days Past Due		Greater Than 60 Days		Total Past Due		Current		Total Perfoming Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	10,171	$	—	$	10,171	$	26,494,715	$	26,504,886	$	300,000	$	26,804,886
Special Mention		—		—		—		7,399,006		7,399,006		—		7,399,006
Substandard		—		—		—		1,505,350		1,505,350		719,509		2,224,859
Total Commercial	$	10,171	$	—	$	10,171	$	35,399,071	$	35,409,242	$	1,019,509	$	36,428,751
Commercial Real Estate
Pass	$	—	$	—	$	—	$	211,765,042	$	211,765,042	$	566,936	$	212,331,978
Special Mention		—		—		—		16,929,236		16,929,236		—		16,929,236
Substandard		—		—		—		7,636,269		7,636,269		10,597,838		18,234,107
Total Commercial Real Estate	$	—	$	—	$	—	$	236,330,547	$	236,330,547	$	11,164,774	$	247,495,321
Construction
Special Mention	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953
Substandard		—		—		—		—		—		1,862,038		1,862,038
Total Construction	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	—	$	3,593,058
Substandard		—		—		—		—		—		1,258,710		1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	1,258,710	$	4,851,768
Residential Real Estate
Pass	$	40,838	$	—	$	40,838	$	102,944,976	$	102,985,814	$	—	$	102,985,814
Special Mention		—		—		—		5,310,178		5,310,178		—		5,310,178
Substandard		—		—		—		—		—		10,737,033		10,737,033
Total Residential Real Estate	$	40,838	$	—	$	40,838	$	108,255,154	$	108,295,992	$	10,737,033	$	119,033,025
Consumer
Pass	$	—	$	12,443	$	12,443	$	50,608,110	$	50,620,553	$	—	$	50,620,553
Special Mention		—		—		—		662,705		662,705		—		662,705
Substandard		—		—		—		58,000		58,000		2,368		60,368
Total Consumer	$	—	$	12,443	$	12,443	$	51,328,815	$	51,341,258	$	2,368	$	51,343,626
Total	$	51,009	$	12,443	$	63,452	$	438,042,598	$	438,106,050	$	26,044,432	$	464,150,482

Summarizes impaired loans

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	9,050	$	93,944	$	—
Commercial Real Estate		10,163,815		10,973,038		—
Construction		—		—		—
Construction to Permanent		1,243,401		1,425,000
Residential		12,579,962		14,901,575		—
Consumer		562,745		562,744		—
Total:	$	24,558,973	$	27,956,301	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,281
Commercial Real Estate		5,637,283		5,956,910		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		—		—		—
Residential		666,939		668,604		116,599
Consumer		2,161		2,334		2,161
Total:	$	8,341,629	$	8,991,511	$	998,238
Commercial	$	182,258	$	443,944	$	33,281
Commercial Real Estate		15,801,098		16,929,948		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		1,243,401		1,425,000		—
Residential		13,246,901		15,570,179		116,599
Consumer		564,906		565,078		2,161
Total:	$	32,900,602	$	36,947,812	$	998,238

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	46,301	$	131,195	$	—
Commercial Real Estate		12,328,103		13,369,985		—
Construction		—		—		—
Construction to Permanent		1,258,710		1,425,000		—
Residential		10,760,965		12,786,388		—
Consumer		564,175		564,175		—
Total:	$	24,958,254	$	28,276,743	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,280
Commercial Real Estate		3,581,000		3,606,947		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		—		—		—
Residential		2,806,210		2,806,766		83,543
Consumer		2,368		2,506		2,368
Total:	$	8,424,824	$	8,779,882	$	968,414
Commercial	$	219,509	$	481,195	$	33,280
Commercial Real Estate		15,909,103		16,976,932		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		1,258,710		1,425,000		—
Residential		13,567,175		15,593,154		83,543
Consumer		566,543		566,681		2,368
Total:	$	33,383,078	$	37,056,625	$	968,414

Total troubled debt restructured loans

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,226,283		2	$	4,226,283
Residential Real Estate		1		4,370,725		2		852,507		3		5,223,232
Construction to permanent		2		4,730,324		1		1,243,401		3		5,973,725
Consumer home equity		1		562,744		—		—		1		562,744
Total Troubled Debt Restructurings		4	$	9,663,793		5	$	6,322,191		9	$	15,985,984

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,255,658		2	$	4,255,658
Residential Real Estate		—		—		3		5,519,232		3		5,519,232
Construction to permanent		—		—		1		1,258,710		1		1,258,710
Commercial		—		—		1		37,251		1		37,251
Consumer home equity		1		564,175		—		—		1		564,175
Total Troubled Debt Restructurings		1	$	564,175		7	$	11,070,851		8	$	11,635,026

Summarizes loans that were modified in a troubled debt restructuring

	Three months ended March 31, 2013
			Pre-Modification				Post-Modification
	Number of		Outstanding Recorded		Number of		Outstanding Recorded
	Relationships		Investment		Relationships		Investment
Troubled Debt Restructurings
Construction to permanent		2		4,730,324		2		4,730,324
Total Troubled Debt Restructurings		2	$	4,730,324		2	$	4,730,324

XML

Restructuring Charges and Asset Disposals

3 Months Ended

Mar. 31, 2013

Restructuring Charges and Asset Disposals [Abstract]

Restructuring Charges and Asset Disposals

Note 12. Restructuring Charges and Asset Disposals

The Company recorded no restructuring charges for the three months ended March 31, 2013, compared to $368,000 in the same period as last year. These costs are included in restructuring charges and asset disposals in the Consolidated Statements of Operations.

During 2011, the Company announced that it would be undertaking a series of initiatives that are designed to transform and enhance its operations in order to strengthen the Company’s competitive position and return it to its goal of restored health and profitability.

On March 30, 2012, the Company announced that it would close the NYC branch, effective June 2012. During the first quarter of 2012, the Company also executed a workforce reduction of back office personnel to further reduce operating expenses. There were twelve employees in total affected by this announcement. This initiative resulted in a restructuring charge of $495,207, which was comprised of $445,429 for severance expenses for the branch and back office personnel, asset disposals of $39,445 and $10,333 in lease liabilities.

On June 29, 2012, the Company announced that it would be consolidating three more branches in its continued effort to reduce operating expenses. Restructuring charges for the consolidation of these branches of $444,285 were comprised of $247,163 for severance expenses, lease liability charges of $140,292 and $56,830 in asset disposals.

Restructuring reserves at March 31, 2013 for the restructuring activities taken in connection with these initiatives are comprised of the following:

	Balance at December 31, 2012		Expenses		Cash payments			Non-cash charges			Balance at March 31, 2013
Lease liability costs 2011	$	172,999	$	—	$	—		$	(36,203	)	$	136,796
Lease liability costs 2012		80,220		—		(22,112	)		(8,716	)		49,392
Total	$	253,219	$	—	$	(22,112	)	$	(44,919	)	$	186,188

The restructuring reserves at March 31, 2013 are included in accrued expenses and other liabilities in the Consolidated Balance Sheet.

XML

Other Comprehensive Income

3 Months Ended

Mar. 31, 2013

Other Comprehensive Income [Abstract]

Other Comprehensive Income

Note 8: Other Comprehensive Income

Other comprehensive income, which is comprised solely of the change in unrealized gains and losses on available-for-sale securities, is as follows:

	Three Months Ended						Three Months Ended
	March 31, 2013						March 31, 2012
	Before Tax Amount		Tax Effect		Net of Tax Amount		Before Tax Amount			Tax Effect			Net of Tax Amount
Unrealized holding gains arising during the period	$	54,961	$	—	$	54,961	$	108,687		$	(41,302	)	$	67,385
Reclassification adjustment for losses recognized in income		—		—		—		(8,042	)		3,056			(4,986	)
Unrealized holding gains on available for sale securities, net of taxes	$	54,961	$	—	$	54,961	$	100,645		$	(38,246	)	$	62,399

XML

Fair Value and Interest Rate Risk (Details 2) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Financial Assets:
Cash and noninterest bearing balances due from banks	$ 3,338,200	$ 2,736,486
Interest-bearing deposits due from banks, Carrying Amount	57,714,304	67,567,155
Short-term investments, Carrying Amount	711,024	710,766
Other investments, Carrying Amount	3,500,000	3,500,000
Federal Reserve Bank stock, Carrying Amount	1,693,750	1,730,200
Federal Home Loan Bank stock, Carrying Amount	4,142,600	4,343,800
Loans receivable, net, Carrying Amount	455,941,164	458,793,536
Accrued interest receivable, Carrying Amount	1,886,436	1,894,292
Financial Liabilities:
Savings deposits, Carrying Amount	95,437,839	77,760,967
Money market deposits, Carrying Amount	39,026,176	42,401,428
NOW accounts, Carrying Amount	28,496,790	30,191,403
FHLB Borrowings, Carrying Amount	50,000,000	50,000,000
Securities sold under repurchase agreements, Carrying Amount	7,000,000	7,000,000
Level 1 [Member]
Financial Assets:
Cash and noninterest bearing balances due from banks	3,338,000	2,736,000
Interest-bearing deposits due from banks, Carrying Amount	57,714,000	67,567,000
Short-term investments, Carrying Amount	711,000	711,000
Federal Reserve Bank stock, Carrying Amount	1,694,000	1,730,000
Federal Home Loan Bank stock, Carrying Amount	4,143,000	4,344,000
Accrued interest receivable, Carrying Amount	1,886,000	1,894,000
Cash and noninterest bearing balances due from banks, Estimated Fair Value	3,338,000	2,736,000
Interest-bearing deposits due from banks, Estimated Fair Value	57,714,000	67,567,000
Short-term investments, Estimated Fair Value	711,000	711,000
Federal Reserve Bank stock, Estimated Fair Value	1,694,000	1,730,000
Federal Home Loan Bank stock, Estimated Fair Value	4,143,000	4,344,000
Accrued interest receivable, Estimated Fair Value	1,886,000	1,894,000
Financial Liabilities:
Demand deposits, Carrying Amount	59,814,000	65,176,000
Savings deposits, Carrying Amount	95,438,000	77,761,000
Money market deposits, Carrying Amount	39,026,000	42,401,000
NOW accounts, Carrying Amount	28,497,000	30,191,000
Accrued interest payable, Carrying Amount	1,306,000	1,241,000
Demand deposits, Estimated Fair Value	59,814,000	65,176,000
Savings deposits, Estimated Fair Value	95,438,000	77,761,000
Money market deposits, Estimated Fair Value	39,026,000	42,401,000
NOW accounts, Estimated Fair Value	28,497,000	30,191,000
Accrued interest payable, Estimated Fair Value	1,306,000	1,241,000
Level 2 [Member]
Financial Assets:
Other investments, Carrying Amount	3,500,000	3,500,000
Other investments, Estimated Fair Value	3,500,000	3,500,000
Financial Liabilities:
Time deposits, Carrying Amount	268,911,000	281,753,000
FHLB Borrowings, Carrying Amount	50,000,000	50,000,000
Securities sold under repurchase agreements, Carrying Amount	7,000,000	7,000,000
Subordinated debt, Carrying Amount	8,248,000	8,248,000
Time deposits, Estimated Fair Value	271,515,000	284,974,000
FHLB Borrowings, Estimated Fair Value	52,312,000	52,448,000
Securities sold under repurchase agreements, Estimated Fair Value	7,642,000	7,683,000
Subordinated debt, Estimated Fair Value	8,248,000	8,248,000
Level 3 [Member]
Financial Assets:
Loans receivable, net, Carrying Amount	455,941,000	458,794,000
Loans receivable, net, Estimated Fair Value	$ 460,601,000	$ 464,551,000

XML

Income Taxes

3 Months Ended

Mar. 31, 2013

Income Taxes [Abstract]

Income Taxes

Note 6: Income Taxes

The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefit related to such assets will not be realized. Management has reviewed the deferred tax position of the Company at March 31, 2013. The deferred tax position has been affected by several significant transactions in prior years. These transactions include increased provision for loan losses, the levels of non-accrual loans and other-than-temporary impairment write-offs of certain investments, as well as a loss on the bulk sale of loans in 2011. As a result, the Company is in a cumulative net loss position at March 31, 2013, and under the applicable accounting guidance, has concluded that it is not more-likely-than-not that the Company will be able to realize its deferred tax assets and, accordingly, has established a full valuation allowance totaling $15.8 million against its deferred tax asset at March 31, 2013. The valuation allowance is analyzed quarterly for changes affecting the deferred tax asset. If, in the future, the Company generates taxable income on a sustained basis, management’s conclusion regarding the need for a deferred tax asset valuation allowance could change, resulting in the reversal of all or a portion of the deferred tax asset valuation allowance.

As measured under the rules of the Tax Reform Act of 1986, the Company has undergone a greater than 50% change of ownership in 2010. Consequently, use of the Company’s net operating loss carryforward and certain built in deductions available against future taxable income in any one year are limited. The maximum amount of carryforwards available in a given year is limited to the product of the Company’s fair market value on the date of ownership change and the federal long-term tax-exempt rate, plus any limited carryforward not utilized in prior years.

The Company has analyzed the impact of its recent ownership change and has calculated the annual limitation under IRC 382 to be $284,000. Based on the analysis, the Company has determined that the pre-change net operating losses and net unrealized built-in deductions were approximately $36.2 million. Based on a 20 year carryforward period, the Company could utilize approximately $5.6 million of the pre-change net operating losses and built-in deductions. Therefore, the Company wrote-off approximately $10.4 million of deferred tax assets in 2011. Accordingly, the write-off of the deferred tax asset did not affect the consolidated financial statements as there was a full valuation allowance against the deferred tax asset.

XML

Income (loss) per share

3 Months Ended

Mar. 31, 2013

Income (loss) per share [Abstract]

Income (loss) per share

Note 7: Income (loss) per share

The Company is required to present basic income (loss) per share and diluted income (loss) per share in its consolidated statements of operations. Basic income (loss) per share amounts are computed by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted income (loss) per share reflects additional common shares that would have been outstanding if potentially dilutive common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and are determined using the treasury stock method. The Company is also required to provide a reconciliation of the numerator and denominator used in the computation of both basic and diluted income (loss) per share.

The stock options and non-vested restricted stock awards did not have an impact on the diluted earnings per share. The following is information about the computation of income (loss) per share for the three months ended March 31, 2013 and 2012:

Three months ended March 31, 2013

	Net Loss			Weighted Average Common Shares O/S		Amount
Basic and Diluted loss Per Share
Loss attributable to common shareholders	$	(1,956,967	)		38,435,597	$	(0.05	)

Three months ended March 31, 2012

	Net Income		Weighted Average Common Shares O/S		Amount
Basic and Diluted Income Per Share
Income attributable to common shareholders	$	545,530		38,372,271	$	0.01

XML

Financial Instruments with Off-Balance Sheet Risk

3 Months Ended

Mar. 31, 2013

Financial Instruments with Off-Balance-Sheet Risk [Abstract]

Financial Instruments with Off-Balance-Sheet Risk

Note 9: Financial Instruments with Off-Balance Sheet Risk

In the normal course of business, the Company is a party to financial instruments with off-balance-sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit and involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the balance sheet. The contractual amounts of these instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

The contractual amount of commitments to extend credit and standby letters of credit represent the total amount of potential accounting loss should: the contracts be fully drawn upon; the customers default; and the value of any existing collateral becomes worthless. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments and evaluates each customer’s creditworthiness on a case-by-case basis. Management believes that the Company controls the credit risk of these financial instruments through credit approvals, credit limits, monitoring procedures and the receipt of collateral as deemed necessary.

Financial instruments whose contractual amounts represent credit risk at March 31, 2013 are as follows:

Commitments to extend credit:
Future loan commitments	$	19,864,658
Home equity lines of credit		30,713,406
Unused lines of credit		36,328,703
Undisbursed construction loans		5,399,318
Financial standby letters of credit		7,000
	$	92,313,085

Standby letters of credit are written commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Guarantees that are not derivative contracts are recorded on the Company’s consolidated balance sheet at their fair value at inception.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments to extend credit generally have fixed expiration dates, or other termination clauses, and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include residential and commercial property, deposits and securities. Based on an analysis of unfunded commitments, the bank has established a reserve of $16,491 as of March 31, 2013.

XML

Restructuring Charges and Asset Disposals (Details Textual) (USD $)	1 Months Ended		3 Months Ended
	Jun. 29, 2012 Branch	Mar. 31, 2012 Employee	Mar. 31, 2013	Mar. 31, 2012
Restructuring Charges and Asset Disposals (Textual) [Abstract]
Restructuring charges and asset disposals (Note 12)	$ 444,285			$ 368,477
Lease liabilities charges	140,292
Severance expenses	247,163			445,429
Total number of employees affected by reduction		12
Asset disposals	56,830			39,445
Lease liabilities				$ 10,333
Number of branches	3

XML

Investment Securities (Details 2) (USD $)	Mar. 31, 2013
Amortized cost and fair value of available-for-sale debt securities by contractual maturity
Amortized Cost	$ 41,667,949
Fair Value	41,105,130
Corporate bonds [Member]
Amortized cost and fair value of available-for-sale debt securities by contractual maturity
Corporate bonds 5 to 10 years, Amortized cost	9,000,000
Corporate bonds 5 to 10 years, Fair value	8,596,419
U. S. Government agency bonds [Member]
Amortized cost and fair value of available-for-sale debt securities by contractual maturity
Corporate bonds 5 to 10 years, Amortized cost	7,500,000
Corporate bonds 5 to 10 years, Fair value	7,515,768
U. S. Government agency mortgage-backed securities [Member]
Amortized cost and fair value of available-for-sale debt securities by contractual maturity
U.S. Government agency mortgage - backed securities, Amortized cost	25,167,949
U.S. Government agency mortgage - backed securities, Fair value	$ 24,992,943

XML

Income Taxes (Details) (USD $)	3 Months Ended	12 Months Ended
	Mar. 31, 2013	Dec. 31, 2011
Income Taxes (Textual) [Abstract]
Valuation allowance against deferred tax asset	$ 15,800,000
Annual limitation on use of pre-ownership change losses	284,000
Pre-ownership change losses	36,200,000
Carryforward period of ownership	20 years
Utilize pre-ownership change losses	5,600,000
Write-off of deferred tax assets		$ 10,400,000
Percentage Of Change In Ownership For Operating Loss Carryforward	50.00%

XML

Recent Accounting Pronouncements (Policies)

3 Months Ended

Mar. 31, 2013

Recent Accounting Pronouncements [Abstract]

Fair Value Measurement and Disclosure Requirements

Accounting Standards Update (“ASU”) No. 2011-04, “Fair Value Measurements (Topic 820) – Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs,” was issued as a result of the effort to develop common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”). While ASU No. 2011-04 is largely consistent with existing fair value measurement principles in U.S. GAAP, it expands the existing disclosure requirements for fair value measurements and clarifies the existing guidance or wording changes to align with IFRS No. 13. Many of the requirements for the amendments in ASU No. 2011-04 do not result in a change in the application of the requirements in Topic 820. The Company adopted ASU No. 2011-04 on January 1, 2012 and it did not have a material impact on the consolidated financial statements.

Presentation of Comprehensive Income

ASU No. 2011-05, “Comprehensive Income (Topic 220) – Presentation of Comprehensive Income,” requires an entity to present components of comprehensive income either in a single continuous statement of comprehensive income or in two separate consecutive statements. These amendments will make the financial statement presentation of other comprehensive income more prominent by eliminating the alternative to present comprehensive income within the statement of equity. As originally issued, ASU No. 2011-05 required entities to present reclassification adjustments out of accumulated other comprehensive income by component in the statement in which net income is presented and the statement in which other comprehensive income is presented (for both interim and annual financial statements). This requirement was deferred by ASU No.2011-12, “Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassification of Items Out of Accumulated Other Comprehensive Income in Accounting Standards”. ASU No. 2011-05 is effective for all interim and annual periods beginning on or after December 15, 2011. The Company adopted this guidance in the first quarter of 2012 and elected to present comprehensive income in a separate consolidated statement of comprehensive income.

ASU No. 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income,” requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. ASU No 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. The Company adopted this guidance on January 1, 2013 and it did not have a material impact on the consolidated financial statements.

Loss Contingencies

• First, the Bank adopted a two year, instead of a three year, weighted average historical loss factor as the basis for the calculation of its historical loss experience. This is used to calculate expected losses in the pools identified in the Accounting Standards Codification (“ASC”) (Topic 450-20), “Loss Contingencies” pools prior to the application of qualitative risk adjustment factors. This change was made to be more responsive to the changing credit environment. This shorter average historical loss period will produce results more indicative of the current and expected behavior of the portfolio.

• Second, the Bank adopted an Internal Risk Ratings Based (IRB) approach to calculating historical loss rates. This approach calibrates expected losses with actual risk assessment and equates the likelihood of loss to the level of risk in a credit facility rating. Previously, loss history was applied to categories of loans and qualitative adjustments were apportioned by risk rating within the categories.

• Third, the Bank increased the detail of analysis within the segments, particularly within Commercial Real Estate lending, which is currently the Bank’s largest concentration overall, by expanding the number of ASC 450-20 pools. In all, ten sub-concentrations have been added to the analysis. The greater level of detail enables the Bank to better apply qualitative risk adjustment factors to the segments affected and to monitor changes in credit risk within the portfolio.

XML

Income (loss) per share (Tables)

3 Months Ended

Mar. 31, 2013

Income (loss) per share [Abstract]

Computation of income (loss) per share

Three months ended March 31, 2013

	Net Loss			Weighted Average Common Shares O/S		Amount
Basic and Diluted loss Per Share
Loss attributable to common shareholders	$	(1,956,967	)		38,435,597	$	(0.05	)

Three months ended March 31, 2012

	Net Income		Weighted Average Common Shares O/S		Amount
Basic and Diluted Income Per Share
Income attributable to common shareholders	$	545,530		38,372,271	$	0.01

XML

Share-Based Compensation (Details 1) (USD $)	3 Months Ended
	Mar. 31, 2013
Summary of restricted shares
Number of Shares Awarded, Non-vested at December 31, 2012	44,566
Number of Shares Awarded, Vested	(4,435)
Number of Shares Awarded, Non-vested at March 31, 2013	40,131
Weighted Average Grant Date Fair Value, Non-vested at December 31, 2012	$ 1.73
Weighted Average Grant Date Fair Value, Vested	$ 1.65
Weighted Average Grant Date Fair Value, Non-vested at March 31, 2013	$ 1.73

XML

Loans Receivable and Allowance for Loan Losses (Details 5) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	$ 460,943,888	$ 464,150,482
Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	394,110,796	396,336,289
Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	29,784,414	33,437,077
Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	37,048,678	34,377,116
Commercial [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	35,743,063	36,428,751
Commercial, Real Estate [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	242,506,736	247,495,321
Construction [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	4,997,991	4,997,991
Construction to permanent [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	9,454,753	4,851,768
Residential Real Estate [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	118,785,047	119,033,025
Consumer [Member]
Delinquency status of loans receivable, by performing and non-performing loans
Total Loans	49,456,298	51,343,626
Performing (Accruing) Loans [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	36,840	51,009
61-90 Days Past Due	3,150,083	12,443
Total Past Due	3,186,923	63,452
Current	432,756,872	438,042,598
Total Performing Loan	435,943,795	438,106,050
Total Non-Accrual and Past Due Loans	25,000,093	26,044,432
Total Loans	460,943,888	464,150,482
Performing (Accruing) Loans [Member] | Commercial [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	14,114	10,171
61-90 Days Past Due
Total Past Due	14,114	10,171
Current	34,796,691	35,399,071
Total Performing Loan	34,810,805	35,409,242
Total Non-Accrual and Past Due Loans	932,258	1,019,509
Total Loans	35,743,063	36,428,751
Performing (Accruing) Loans [Member] | Commercial [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	7,450	10,171
61-90 Days Past Due
Total Past Due	7,450	10,171
Current	26,186,762	26,494,715
Total Performing Loan	26,194,212	26,504,886
Total Non-Accrual and Past Due Loans	250,000	300,000
Total Loans	26,444,212	26,804,886
Performing (Accruing) Loans [Member] | Commercial [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	6,664
61-90 Days Past Due
Total Past Due	6,664
Current	946,909	7,399,006
Total Performing Loan	953,573	7,399,006
Total Non-Accrual and Past Due Loans
Total Loans	953,573	7,399,006
Performing (Accruing) Loans [Member] | Commercial [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	7,663,020	1,505,350
Total Performing Loan	7,663,020	1,505,350
Total Non-Accrual and Past Due Loans	682,258	719,509
Total Loans	8,345,278	2,224,859
Performing (Accruing) Loans [Member] | Commercial, Real Estate [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	231,979,322	236,330,547
Total Performing Loan	231,979,322	236,330,547
Total Non-Accrual and Past Due Loans	10,527,414	11,164,774
Total Loans	242,506,736	247,495,321
Performing (Accruing) Loans [Member] | Commercial, Real Estate [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	207,696,134	211,765,042
Total Performing Loan	207,696,134	211,765,042
Total Non-Accrual and Past Due Loans		566,936
Total Loans	207,696,134	212,331,978
Performing (Accruing) Loans [Member] | Commercial, Real Estate [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	18,482,085	16,929,236
Total Performing Loan	18,482,085	16,929,236
Total Non-Accrual and Past Due Loans
Total Loans	18,482,085	16,929,236
Performing (Accruing) Loans [Member] | Commercial, Real Estate [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	5,801,103	7,636,269
Total Performing Loan	5,801,103	7,636,269
Total Non-Accrual and Past Due Loans	10,527,414	10,597,838
Total Loans	16,328,517	18,234,107
Performing (Accruing) Loans [Member] | Construction [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due	3,135,953
Total Past Due	3,135,953
Current		3,135,953
Total Performing Loan	3,135,953	3,135,953
Total Non-Accrual and Past Due Loans	1,862,038	1,862,038
Total Loans	4,997,991	4,997,991
Performing (Accruing) Loans [Member] | Construction [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current
Total Performing Loan
Total Non-Accrual and Past Due Loans
Total Loans
Performing (Accruing) Loans [Member] | Construction [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current		3,135,953
Total Performing Loan		3,135,953
Total Non-Accrual and Past Due Loans
Total Loans		3,135,953
Performing (Accruing) Loans [Member] | Construction [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due	3,135,953
Total Past Due	3,135,953
Current
Total Performing Loan	3,135,953
Total Non-Accrual and Past Due Loans	1,862,038	1,862,038
Total Loans	4,997,991	1,862,038
Performing (Accruing) Loans [Member] | Construction to permanent [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	8,211,352	3,593,058
Total Performing Loan	8,211,352	3,593,058
Total Non-Accrual and Past Due Loans	1,243,401	1,258,710
Total Loans	9,454,753	4,851,768
Performing (Accruing) Loans [Member] | Construction to permanent [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	8,211,352	3,593,058
Total Performing Loan	8,211,352	3,593,058
Total Non-Accrual and Past Due Loans
Total Loans	8,211,352	3,593,058
Performing (Accruing) Loans [Member] | Construction to permanent [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current
Total Performing Loan
Total Non-Accrual and Past Due Loans
Total Loans
Performing (Accruing) Loans [Member] | Construction to permanent [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current
Total Performing Loan
Total Non-Accrual and Past Due Loans	1,243,401	1,258,710
Total Loans	1,243,401	1,258,710
Performing (Accruing) Loans [Member] | Residential Real Estate [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due		40,838
61-90 Days Past Due
Total Past Due		40,838
Current	108,352,226	108,255,154
Total Performing Loan	112,722,950	108,295,992
Total Non-Accrual and Past Due Loans	6,062,097	10,737,033
Total Loans	118,785,047	119,033,025
Performing (Accruing) Loans [Member] | Residential Real Estate [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due		40,838
61-90 Days Past Due
Total Past Due		40,838
Current	103,043,739	102,944,976
Total Performing Loan	103,043,739	102,985,814
Total Non-Accrual and Past Due Loans
Total Loans	103,043,739	102,985,814
Performing (Accruing) Loans [Member] | Residential Real Estate [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current	5,308,487	5,310,178
Total Performing Loan	5,308,487	5,310,178
Total Non-Accrual and Past Due Loans	4,370,724
Total Loans	9,679,211	5,310,178
Performing (Accruing) Loans [Member] | Residential Real Estate [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due
61-90 Days Past Due
Total Past Due
Current
Total Performing Loan
Total Non-Accrual and Past Due Loans	6,062,097	10,737,033
Total Loans	6,062,097	10,737,033
Performing (Accruing) Loans [Member] | Consumer [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	22,726
61-90 Days Past Due	14,130	12,443
Total Past Due	36,856	12,443
Current	49,417,281	51,328,815
Total Performing Loan	49,454,137	51,341,258
Total Non-Accrual and Past Due Loans	2,161	2,368
Total Loans	49,456,298	51,343,626
Performing (Accruing) Loans [Member] | Consumer [Member] | Pass [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	3,823
61-90 Days Past Due	14,130	12,443
Total Past Due	17,953	12,443
Current	48,697,406	50,608,110
Total Performing Loan	48,715,359	50,620,553
Total Non-Accrual and Past Due Loans
Total Loans	48,715,359	50,620,553
Performing (Accruing) Loans [Member] | Consumer [Member] | Special Mention [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	7,670
61-90 Days Past Due
Total Past Due	7,670
Current	661,875	662,705
Total Performing Loan	669,545	662,705
Total Non-Accrual and Past Due Loans
Total Loans	669,545	662,705
Performing (Accruing) Loans [Member] | Consumer [Member] | Substandard [Member]
Delinquency status of loans receivable, by performing and non-performing loans
31-60 Days Past Due	11,233
61-90 Days Past Due
Total Past Due	11,233
Current	58,000	58,000
Total Performing Loan	69,233	58,000
Total Non-Accrual and Past Due Loans	2,161	2,368
Total Loans	$ 71,394	$ 60,368

XML

Consolidated Statements of Comprehensive Income (Unaudited) (USD $)	3 Months Ended
	Mar. 31, 2013	Mar. 31, 2012
Consolidated Statements of Comprehensive Income [Abstract]
Net (loss) income	$ (1,956,967)	$ 545,530
Unrealized holding gains on securities, net of taxes:
Unrealized holding gains arising during the period	54,961	67,385
Less reclassification adjustment for net gains included in net income		(4,986)
Total	54,961	62,399
Comprehensive (loss) income	$ (1,902,006)	$ 607,929

XML

Loans Receivable and Allowance for Loan Losses

3 Months Ended

Mar. 31, 2013

Loans Receivable and Allowance for Loan Losses [Abstract]

Loans Receivable and Allowance for Loan Losses

Note 3: Loans Receivable and Allowance for Loan Losses

A summary of the Company’s loan portfolio at March 31, 2013 and December 31, 2012 is as follows:

	March 31,			December 31,
	2013			2012
Real Estate
Commercial	$	242,506,736		$	247,495,321
Residential		118,785,047			119,033,025
Construction		4,997,991			4,997,991
Construction to permanent		9,454,753			4,851,768
Commercial		35,743,063			36,428,751
Consumer home equity		47,391,528			49,180,908
Consumer installment		2,064,770			2,162,718
Total Loans		460,943,888			464,150,482
Premiums on purchased loans		217,636			219,649
Net deferred costs		496,788			439,041
Allowance for loan losses		(5,717,148	)		(6,015,636	)
Loans receivable, net	$	455,941,164		$	458,793,536

The changes in the allowance for loan losses for the periods shown are as follows:

	Three months ended March 31,
	2013			2012
Balance, beginning of period	$	6,015,636		$	9,384,672
Provision for loan losses		(29,786	)		(845,402	)
Loans charged-off		(305,384	)		(102,483	)
Recoveries of loans previously charged-off		36,682			24,156
Balance, end of period	$	5,717,148		$	8,460,943

At March 31, 2013 and December 31, 2012, the unpaid balances of loans 90 days or more past maturity, and still accruing interest were $6.0 million and $2.2 million, respectively. Three of the four loans at March 31, 2013, totaling $1.6 million, were continuing to make interest payments, were past maturity and are in the process of being renewed. The other loan totaling $4.4 million was over 90 days past due as to payments, but was subsequently paid off.

The unpaid principal balances of loans on nonaccrual status and considered impaired were $19.0 million at March 31, 2013 and $23.8 million at December 31, 2012. If non-accrual loans had been performing in accordance with their contractual terms, the Company would have recorded approximately $306,000 of additional income during the quarter ended March 31, 2013 and $280,000 during the quarter ended March 31, 2012.

For the three months ended March 31, 2013 and 2012, the interest collected and recognized as income on impaired loans, which includes non-accrual loans, TDRs and loans that were previously classified as TDRs that have been upgraded, was approximately $125,000 and $225,000 respectively. The average recorded investment in impaired loans for the three months ended March 31, 2013 was $33.2 million.

At March 31, 2013, there were 9 loans totaling $16.0 million that were considered “troubled debt restructurings,” as compared to December 31, 2012 when there were 8 loans totaling $11.6 million, all of which were included in impaired loans. At March 31, 2013, 4 of the 9 loans aggregating $9.7 million were accruing loans and 5 loans aggregating $6.3 million were non-accruing loans.

The Company’s lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York. The Company originates commercial real estate loans, commercial business loans, residential real estate loans and a variety of other consumer loans. In addition, the Company had originated loans for the construction of residential homes, residential developments and for land development projects. A moratorium on all new speculative construction loans was instituted by management in July 2008. All residential and commercial mortgage loans are collateralized primarily by first or second mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.

The Company has established credit policies applicable to each type of lending activity in which it engages, evaluates the creditworthiness of each customer and, in most cases, extends credit of up to 75% of the market value of the collateral for commercial real estate at the date of the credit extension depending on the Company’s evaluation of the borrowers’ creditworthiness and type of collateral and up to 80% for residential 1-4 family real estate. In the case of construction loans, the maximum loan-to-value was 65% of the “as completed” market value. The market value of collateral is monitored on an ongoing basis and additional collateral is obtained when warranted. Real estate is the primary form of collateral. Other important forms of collateral are accounts receivable, inventory, other business assets, marketable securities and time deposits. While collateral provides assurance as a secondary source of repayment, the Company ordinarily requires the primary source of repayment to be based on the borrower’s ability to generate continuing cash flows on all loans not related to construction.

Risk characteristics of the Company’s portfolio classes include the following:

Commercial Real Estate Loans – In underwriting commercial real estate loans, the Company evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans may be negatively impacted should the borrower default or should there be a substantial decline in the value of the property securing the loan or a decline in the general economic conditions. Where the owner occupies the property, the Company also evaluates the business’s ability to repay the loan on a timely basis. In addition, the Company may require personal guarantees, lease assignments and/or the guarantee of the operating company when the property is owner occupied. These types of loans may involve some additional risks because payments on such loans are dependent upon the successful operation of the business involved, therefore, repayment of such loans may be negatively impacted by adverse changes in economic conditions affecting the borrowers’ businesses.

Commercial and Industrial Loans – The Company’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are usually made to finance the purchase of inventory or new or used equipment and for other short or long-term working capital purposes. These loans are generally secured by corporate assets, often with real estate as secondary collateral, but are also occasionally offered on an unsecured basis. In granting this type of loan, the Company primarily looks to the borrower’s cash flow as the source of repayment with collateral and personal guarantees, where obtained, as a secondary source. Commercial loans are often larger and may involve greater risks than other types of loans offered by the Company. Payments on such loans are often dependent upon the successful operation of the underlying business involved. Repayment of such loans may therefore be negatively impacted by adverse changes in economic conditions, management’s inability to effectively manage the business, claims of others against the borrower’s assets which may take priority over the Company’s claims against assets, death or disability of the borrower or loss of market for the borrower’s products or services.

Residential Real Estate Loans – Various loans secured by residential real estate properties are offered by the Company, including 1-4 family residential mortgages, multi-family residential loans and a variety of home equity line of credit products. Repayment of such loans may be negatively impacted should the borrower default, should there be a significant decline in the value of the property securing the loan or should there be decline in general economic conditions.

Construction Loans – Construction loans are short-term loans (generally up to 18 months) secured by land for both residential and commercial development. The loans are generally made for acquisition and improvements. Funds are disbursed as phases of construction are completed. In the past, the Company funded construction of single family homes, when no contract of sale existed, based upon the experience and the financial strength of the builder, the type and location of the property and other factors. Construction loans are generally personally guaranteed by the principal(s). Repayment of such loans may be negatively impacted by the builders’ inability to complete construction, by a downturn in the new construction market, by a significant increase in interest rates or by a decline in general economic conditions. The Company has had a moratorium in place since mid-2008 on new speculative construction loans.

Other Loans – The Company also offers installment loans and reserve lines of credit to individuals. Repayments of such loans are often dependent on the personal income of the borrower which may be negatively impacted by adverse changes in economic conditions. The Company does not place an emphasis on originating these types of loans.

The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.

The following table sets forth activity in our allowance for loan losses, by loan type, for the three months ended March 31, 2013. The following table also details the amount of loans receivable, net, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

	Commercial		Commercial Real Estate			Construction			Construction to Permanent		Residential			Consumer			Unallocated		Total
Three months ended March 31, 2013
Allowance for loan losses:
Beginning Balance	$	941,456	$	3,509,395		$	311,297		$	18,720	$	897,368		$	216,698		$	120,702	$	6,015,636
Charge-offs		—		(15,000	)		—			—		(290,384	)		—			—		(305,384	)
Recoveries		1,000		14,988			20,000			—		—			694			—		36,682
Provision		903,859		(1,017,272	)		(24,099	)		12,394		139,415			(99,044	)		54,961		(29,786	)
Ending Balance	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Ending balance: individually evaluated for impairment	$	33,281	$	706,027		$	140,170		$	—	$	116,599		$	2,161		$	—	$	998,238
Ending balance: collectively evaluated for impairment		1,813,034		1,786,084			167,028			31,114		629,800			116,187			175,663		4,718,910
Total Allowance for Loan Losses	$	1,846,315	$	2,492,111		$	307,198		$	31,114	$	746,399		$	118,348		$	175,663	$	5,717,148
Total Loans ending balance	$	35,743,063	$	242,506,736		$	4,997,991		$	9,454,753	$	118,785,047		$	49,456,298		$	—	$	460,943,888
Ending balance: individually evaluated for impairment	$	182,258	$	15,801,098		$	1,862,038		$	1,243,401	$	13,246,901		$	564,906		$	—	$	32,900,602
Ending balance : collectively evaluated for impairment	$	35,560,805	$	226,705,638		$	3,135,953		$	8,211,352	$	105,538,146		$	48,891,392		$	—	$	428,043,286

The following table sets forth activity in our allowance for loan losses, by loan type, for the year ended December 31, 2012. The following table also details the amount of loans receivable, net, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment.

	Commercial			Commercial Real Estate			Construction			Construction to Permanent			Residential			Consumer			Unallocated		Total
2012
Allowance for loan losses:
Beginning Balance	$	882,062		$	4,018,746		$	867,159		$	547,333		$	2,550,588		$	458,762		$	60,022	$	9,384,672
Charge-offs		(48,414	)		(49,922	)		(101,391	)		—			(84,711	)		(785,918	)		—		(1,070,356	)
Recoveries		10,861			66,951			—			—			—			2,731			—		80,543
Provision		96,947			(526,380	)		(454,471	)		(528,613	)		(1,568,509	)		541,123			60,680		(2,379,223	)
Ending Balance	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Ending balance: individually evaluated for impairment	$	33,280		$	728,607		$	120,616		$	—		$	83,543		$	2,368		$	—	$	968,414
Ending balance: collectively evaluated for impairment		908,176			2,780,788			190,681			18,720			813,825			214,330			120,702		5,047,222
Total Allowance for Loan Losses	$	941,456		$	3,509,395		$	311,297		$	18,720		$	897,368		$	216,698		$	120,702	$	6,015,636
Total Loans ending balance	$	36,428,751		$	247,495,321		$	4,997,991		$	4,851,768		$	119,033,025		$	51,343,626		$	—	$	464,150,482
Ending balance: individually evaluated for impairment	$	219,509		$	15,909,103		$	1,862,038		$	1,258,710		$	13,567,175		$	566,543		$	—	$	33,383,078
Ending balance : collectively evaluated for impairment	$	36,209,242		$	231,586,218		$	3,135,953		$	3,593,058		$	105,465,850		$	50,777,083		$	—	$	430,767,404

The Company monitors the credit quality of its loans receivable on an ongoing manner. Credit quality is monitored by reviewing certain credit quality indicators. Management has determined that internally assigned risk ratings and loan-to-value ratios (LTVs), at period end, are the key credit quality indicators that best help management monitor the credit quality of the Company’s loans receivable. Loan-to-value ratios used by management in monitoring credit quality are based on current period loan balances and original values at time of origination (unless a current appraisal has been obtained as a result of the loan being deemed impaired or the loan is a maturing construction loan).

Appraisals on properties securing impaired loans and Other Real Estate Owned (“OREO”) are updated annually. Additionally, appraisals on construction loans are updated four months in advance of scheduled maturity dates. We update our impairment analysis monthly based on the most recent appraisal as well as other factors (such as senior lien positions, e.g. property taxes). We are subscribers to a national real estate valuation database service and use published information regarding home sales prices in the towns/counties where our collateral is located in CT and NY.

The majority of the Company’s impaired loans have been resolved through courses of action other than via bank liquidations of real estate collateral through OREO. These include normal loan payoffs, the traditional workout process, triggering personal guarantee obligations, and troubled debt restructurings. However, as loan workout efforts progress to a point where the bank’s liquidation of real estate collateral is the likely outcome, the impairment analysis is updated to reflect actual recent experience with bank sales of OREO properties.

A disposition discount is built into our impairment analysis and reflected in our allowance once a property is determined to be a likely OREO (e.g. foreclosure is probable). To determine the discount we compare the average sales prices of our prior OREO properties to the appraised value that was obtained as of the date when we took title to the property. The difference is the bank-owned disposition discount.

The Company has a risk rating system as part of the risk assessment of its loan portfolio. The Company’s lending officers are required to assign an Obligor and a Facility risk rating to each loan in their portfolio at origination, which is ratified or modified by the Committee to which the loan is submitted for approval. When the lender learns of important financial developments, the risk rating is reviewed accordingly, and adjusted if necessary. All loans are reviewed annually. Similarly, the Loan Committee can adjust a risk rating.

In addition, the Company engages a third party independent loan reviewer that performs quarterly reviews of a sample of loans, validating the Bank’s risk ratings assigned to such loans. The risk ratings play an important role in the establishment of the loan loss provision and to confirm the adequacy of the allowance for loan losses. Any upgrades to classified loans must be approved by the Board Loan Committee.

When assigning a risk rating to a loan, management utilizes the Bank’s internal eleven-point risk rating system. An asset is considered “special mention” when it has a potential weakness based on objective evidence, but does not currently expose the Company to sufficient risk to warrant classification in one of the following categories: An asset is considered “substandard” if it is not adequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets have well defined weaknesses based on objective evidence, and are characterized by the “distinct possibility” that the Company will sustain “some loss” if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions, and values, “highly questionable and improbable.”

During the quarter ended June 30, 2012, the Bank implemented enhancements to the allowance methodology, resulting in a reduction of the allowance for loan losses of $1.1 million for that period. In making this transition, the changes served to update and enhance the methodology to better reflect the direction of the current loan portfolio. The changes were threefold:

• First, the Bank adopted a two year, instead of a three year, weighted average historical loss factor as the basis for the calculation of its historical loss experience. This is used to calculate expected losses in the pools identified in the Accounting Standards Codification (“ASC”) (Topic 450-20), “Loss Contingencies” pools prior to the application of qualitative risk adjustment factors. This change was made to be more responsive to the changing credit environment. This shorter average historical loss period will produce results more indicative of the current and expected behavior of the portfolio.

• Second, the Bank adopted an Internal Risk Ratings Based (IRB) approach to calculating historical loss rates. This approach calibrates expected losses with actual risk assessment and equates the likelihood of loss to the level of risk in a credit facility rating. Previously, loss history was applied to categories of loans and qualitative adjustments were apportioned by risk rating within the categories.

• Third, the Bank increased the detail of analysis within the segments, particularly within Commercial Real Estate lending, which is currently the Bank’s largest concentration overall, by expanding the number of ASC 450-20 pools. In all, ten sub-concentrations have been added to the analysis. The greater level of detail enables the Bank to better apply qualitative risk adjustment factors to the segments affected and to monitor changes in credit risk within the portfolio.

Charge-off generally commences in the month that the loan is classified “doubtful” and is fully charged off within six months of such classification. If the account is classified “loss” the full balance is charged off immediately. The full balance is charged off regardless of the potential recovery from the sale of the collateral. This amount is recognized as a recovery once the collateral is sold.

In accordance with FFIEC (“Federal Financial Institutions Examination Council”) published policies establishing uniform criteria for the classification of retail credit based on delinquency status, “Open-end” credits are charged-off when 180 days delinquent and “Closed-end” credits are charged-off when 120 days delinquent. Typically, consumer installment loans are charged off no later than 90 days past due.

The following table details the credit risk exposure of loans receivable, by loan type and credit quality indicator at March 31, 2013:

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	23,317,351	$	3,126,861	$	199,067,642	$	8,628,492	$	—	$	—	$	8,211,352	$	—	$	81,041,574	$	22,002,165	$	44,177,701	$	3,811,719	$	725,939	$	394,110,796
Special Mention		953,573		—		13,159,253		5,322,832		—		—		—		—		5,308,486		4,370,725		106,801		562,744		—		29,784,414
Substandard		8,172,070		173,208		3,763,012		12,565,505		3,135,953		1,862,038		—		1,243,401		2,517,811		3,544,286		13,394		58,000		—		37,048,678
	$	32,442,994	$	3,300,069	$	215,989,907	$	26,516,829	$	3,135,953	$	1,862,038	$	8,211,352	$	1,243,401	$	88,867,871	$	29,917,176	$	44,297,896	$	4,432,463	$	725,939	$	460,943,888

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential
									Real Estate		Consumer		Totals
Performing	$	35,560,805	$	232,840,084	$	3,135,953	$	8,211,352	$	112,722,950	$	49,454,137	$	441,925,281
Non Performing		182,258		9,666,652		1,862,038		1,243,401		6,062,097		2,161		19,018,607
Total	$	35,743,063	$	242,506,736	$	4,997,991	$	9,454,753	$	118,785,047	$	49,456,298	$	460,943,888

The following table details the credit risk exposure of loans receivable, by loan type and credit quality indicator at December 31, 2012:

CREDIT RISK PROFILE BY CREDITWORTHINESS CATEGORY

	Commercial				Commercial Real Estate				Construction				Construction to Permanent				Residential Real Estate				Consumer
LTVs:	< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		< 75%		>= 75%		Other		Total
Internal Risk Rating
Pass	$	25,563,777	$	1,241,109	$	203,149,356	$	9,182,622	$	—	$	—	$	3,593,058	$	—	$	77,368,459	$	25,617,355	$	46,102,332	$	3,752,752	$	765,469	$	396,336,289
Special Mention		7,234,814		164,191		11,554,971		5,374,265		3,135,953		—		—		—		5,310,178		—		98,530		564,175		—		33,437,077
Substandard		2,014,401		210,459		8,503,630		9,730,477		—		1,862,038		—		1,258,710		2,524,186		8,212,847		2,368		58,000		—		34,377,116
	$	34,812,992	$	1,615,759	$	223,207,957	$	24,287,364	$	3,135,953	$	1,862,038	$	3,593,058	$	1,258,710	$	85,202,823	$	33,830,202	$	46,203,230	$	4,374,927	$	765,469	$	464,150,482

CREDIT RISK PROFILE

	Commercial		Commercial Real Estate		Construction		Construction to Permanent		Residential Real Estate		Consumer		Totals
Performing	$	36,209,242	$	237,764,844	$	3,135,953	$	3,593,058	$	108,295,992	$	51,341,258	$	440,340,347
Non Performing		219,509		9,730,477		1,862,038		1,258,710		10,737,033		2,368		23,810,135
Total	$	36,428,751	$	247,495,321	$	4,997,991	$	4,851,768	$	119,033,025	$	51,343,626	$	464,150,482

The following table sets forth the detail, and delinquency status, of non-accrual loans and past due loans at March 31, 2013:

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2013	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Pass	$	—	$	—	$	—	$	—	$	—	$	250,000	$	250,000
Substandard		—		—		182,258		182,258		—		500,000		682,258
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	—	$	750,000	$	932,258
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Total Commercial Real Estate	$	—	$	—	$	7,595,369	$	7,595,369	$	2,071,283	$	860,762	$	10,527,414
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,243,401	$	—	$	1,243,401
Residential Real Estate
Special Mention	$	—	$	—	$	—	$	—	$	—	$	4,370,724	$	4,370,724
Substandard		—		—		5,166,677		5,166,677		895,420		—		6,062,097
Total Residential Real Estate	$	—	$	—	$	5,166,677	$	5,166,677	$	895,420	$	4,370,724	$	10,432,821
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total Consumer	$	—	$	—	$	—	$	—	$	2,161	$	—	$	2,161
Total	$	—	$	—	$	14,806,342	$	14,806,342	$	4,212,265	$	5,981,486	$	25,000,093

The following table sets forth the detail, and delinquency status, of non-accrual loans and past due loans at December 31, 2012:

	Non-Accrual and Past Due Loans
	Non-Accrual Loans												Total Non-
2012	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Accrual and Past Due Loans
Commercial
Special Mention	$	—	$	—	$	—	$	—	$	—	$	300,000	$	300,000
Substandard		—		—		182,258		182,258		37,251		500,000		719,509
Total Commercial	$	—	$	—	$	182,258	$	182,258	$	37,251	$	800,000	$	1,019,509
Commercial Real Estate
Pass	$	—	$	—	$	—	$	—	$	—	$	566,936	$	566,936
Special Mention		—		—		—		—		—		—		—
Substandard	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	867,361	$	10,597,838
Total Commercial Real Estate	$	—	$	—	$	7,629,819	$	7,629,819	$	2,100,658	$	1,434,297	$	11,164,774
Construction
Substandard	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Total Construction	$	—	$	—	$	1,862,038	$	1,862,038	$	—	$	—	$	1,862,038
Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,258,710	$	—	$	1,258,710
Residential Real Estate
Substandard	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Total Residential Real Estate	$	—	$	358,123	$	10,231,542	$	10,589,665	$	147,368	$	—	$	10,737,033
Consumer
Substandard	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total Consumer	$	—	$	—	$	—	$	—	$	2,368	$	—	$	2,368
Total	$	—	$	358,123	$	19,905,657	$	20,263,780	$	3,546,355	$	2,234,297	$	26,044,432

Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The recorded balance of these non-accrual loans was $19.0 million and $23.8 million at March 31, 2013, and December 31, 2012 respectively. Generally, loans are placed on non-accruing status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist. Therefore, loans may be current in accordance with their loan terms, or may be less than 90 days delinquent and still be on a non-accruing status. Additionally, certain loans that cannot demonstrate sufficient global cash flow to continue loan payments in the future and certain troubled debt restructures (TDRs) are placed on non-accrual status.

Loans past due ninety days or more, and still accruing interest were $6.0 million and $2.2 million at March 31, 2013, and December 31, 2012 respectively, and consisted of four loans at March 31, 2013. Three of the four loans at March 31, 2013, totaling $1.6 million, were continuing to make interest payments, were past maturity and are in the process of being renewed. The other loan totaling $4.4 million was over 90 days past due as to payments, but was subsequently paid off.

The following table sets forth the detail and delinquency status of loans receivable, by performing and non-performing loans at March 31, 2013.

	Performing (Accruing) Loans
2013	31-60 Days Past Due		61-90 Days Past Due		Total Past Due		Current		Total Performing Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	7,450	$	—	$	7,450	$	26,186,762	$	26,194,212	$	250,000	$	26,444,212
Special Mention		6,664		—		6,664		946,909		953,573		—		953,573
Substandard		—		—		—		7,663,020		7,663,020		682,258		8,345,278
Total Commercial	$	14,114	$	—	$	14,114	$	34,796,691	$	34,810,805	$	932,258	$	35,743,063
Commercial Real Estate
Pass	$	—	$	—	$	—	$	207,696,134	$	207,696,134	$	—	$	207,696,134
Special Mention		—		—		—		18,482,085		18,482,085		—		18,482,085
Substandard		—		—		—		5,801,103		5,801,103		10,527,414		16,328,517
Total Commercial Real Estate	$	—	$	—	$	—	$	231,979,322	$	231,979,322	$	10,527,414	$	242,506,736
Construction
Pass	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Special Mention		—		—		—		—		—		—		—
Substandard		—		3,135,953		3,135,953		—		3,135,953		1,862,038		4,997,991
Total Construction	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	—	$	8,211,352
Special Mention		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		1,243,401		1,243,401
Total Construction to Permanent	$	—	$	—	$	—	$	8,211,352	$	8,211,352	$	1,243,401	$	9,454,753
Residential Real Estate
Pass	$	—	$	—	$	—	$	103,043,739	$	103,043,739	$	—	$	103,043,739
Special Mention		—		—		—		5,308,487		5,308,487		4,370,724		9,679,211
Substandard		—		—		—		—		—		6,062,097		6,062,097
Total Residential Real Estate	$	—	$	—	$	—	$	108,352,226	$	108,352,226	$	10,432,821	$	118,785,047
Consumer
Pass	$	3,823	$	14,130	$	17,953	$	48,697,406	$	48,715,359	$	—	$	48,715,359
Special Mention		7,670		—		7,670		661,875		669,545		—		669,545
Substandard		11,233		—		11,233		58,000		69,233		2,161		71,394
Total Consumer	$	22,726	$	14,130	$	36,856	$	49,417,281	$	49,454,137	$	2,161	$	49,456,298
Total	$	36,840	$	3,150,083	$	3,186,923	$	432,756,872	$	435,943,795	$	25,000,093	$	460,943,888

The following table sets forth the detail and delinquency status of loans receivable, net, by performing and non-performing loans at December 31, 2012.

	Performing (Accruing) Loans
2012	31-60 Days Past Due		Greater Than 60 Days		Total Past Due		Current		Total Perfoming Loans		Total Non- Accrual and Past Due Loans		Total Loans
Commercial
Pass	$	10,171	$	—	$	10,171	$	26,494,715	$	26,504,886	$	300,000	$	26,804,886
Special Mention		—		—		—		7,399,006		7,399,006		—		7,399,006
Substandard		—		—		—		1,505,350		1,505,350		719,509		2,224,859
Total Commercial	$	10,171	$	—	$	10,171	$	35,399,071	$	35,409,242	$	1,019,509	$	36,428,751
Commercial Real Estate
Pass	$	—	$	—	$	—	$	211,765,042	$	211,765,042	$	566,936	$	212,331,978
Special Mention		—		—		—		16,929,236		16,929,236		—		16,929,236
Substandard		—		—		—		7,636,269		7,636,269		10,597,838		18,234,107
Total Commercial Real Estate	$	—	$	—	$	—	$	236,330,547	$	236,330,547	$	11,164,774	$	247,495,321
Construction
Special Mention	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	—	$	3,135,953
Substandard		—		—		—		—		—		1,862,038		1,862,038
Total Construction	$	—	$	—	$	—	$	3,135,953	$	3,135,953	$	1,862,038	$	4,997,991
Construction to Permanent
Pass	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	—	$	3,593,058
Substandard		—		—		—		—		—		1,258,710		1,258,710
Total Construction to Permanent	$	—	$	—	$	—	$	3,593,058	$	3,593,058	$	1,258,710	$	4,851,768
Residential Real Estate
Pass	$	40,838	$	—	$	40,838	$	102,944,976	$	102,985,814	$	—	$	102,985,814
Special Mention		—		—		—		5,310,178		5,310,178		—		5,310,178
Substandard		—		—		—		—		—		10,737,033		10,737,033
Total Residential Real Estate	$	40,838	$	—	$	40,838	$	108,255,154	$	108,295,992	$	10,737,033	$	119,033,025
Consumer
Pass	$	—	$	12,443	$	12,443	$	50,608,110	$	50,620,553	$	—	$	50,620,553
Special Mention		—		—		—		662,705		662,705		—		662,705
Substandard		—		—		—		58,000		58,000		2,368		60,368
Total Consumer	$	—	$	12,443	$	12,443	$	51,328,815	$	51,341,258	$	2,368	$	51,343,626
Total	$	51,009	$	12,443	$	63,452	$	438,042,598	$	438,106,050	$	26,044,432	$	464,150,482

The following table summarizes impaired loans as of March 31, 2013:

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	9,050	$	93,944	$	—
Commercial Real Estate		10,163,815		10,973,038		—
Construction		—		—		—
Construction to Permanent		1,243,401		1,425,000
Residential		12,579,962		14,901,575		—
Consumer		562,745		562,744		—
Total:	$	24,558,973	$	27,956,301	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,281
Commercial Real Estate		5,637,283		5,956,910		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		—		—		—
Residential		666,939		668,604		116,599
Consumer		2,161		2,334		2,161
Total:	$	8,341,629	$	8,991,511	$	998,238
Commercial	$	182,258	$	443,944	$	33,281
Commercial Real Estate		15,801,098		16,929,948		706,027
Construction		1,862,038		2,013,663		140,170
Construction to Permanent		1,243,401		1,425,000		—
Residential		13,246,901		15,570,179		116,599
Consumer		564,906		565,078		2,161
Total:	$	32,900,602	$	36,947,812	$	998,238

Impaired loans consist of non-accrual loans, TDRs and loans that were previously classified as TDRs that have been upgraded.

The following table summarizes impaired loans as of December 31, 2012:

	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	46,301	$	131,195	$	—
Commercial Real Estate		12,328,103		13,369,985		—
Construction		—		—		—
Construction to Permanent		1,258,710		1,425,000		—
Residential		10,760,965		12,786,388		—
Consumer		564,175		564,175		—
Total:	$	24,958,254	$	28,276,743	$	—
With an allowance recorded:
Commercial	$	173,208	$	350,000	$	33,280
Commercial Real Estate		3,581,000		3,606,947		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		—		—		—
Residential		2,806,210		2,806,766		83,543
Consumer		2,368		2,506		2,368
Total:	$	8,424,824	$	8,779,882	$	968,414
Commercial	$	219,509	$	481,195	$	33,280
Commercial Real Estate		15,909,103		16,976,932		728,607
Construction		1,862,038		2,013,663		120,616
Construction to Permanent		1,258,710		1,425,000		—
Residential		13,567,175		15,593,154		83,543
Consumer		566,543		566,681		2,368
Total:	$	33,383,078	$	37,056,625	$	968,414

The recorded investment of impaired loans at March 31, 2013 and December 31, 2012 was $32.9 million and $33.4 million, with related allowances of $1.0 million and $1.0 million, respectively.

Included in the tables above at March 31, 2013 and December 31, 2012 are loans with carrying balances of $24.6 million and $25.0 million that required no specific reserves in our allowance for loan losses. Loans that did not require specific reserves at March 31, 2013 and December 31, 2012 have sufficient collateral values, less costs to sell, supporting the carrying balances of the loans. In some cases, there may be no specific reserves because the Company already charged-off the specific impairment. Once a borrower is in default, the Company is under no obligation to advance additional funds on unused commitments.

On a case-by-case basis, the Company may agree to modify the contractual terms of a borrower’s loan to remain competitive and assist customers who may be experiencing financial difficulty, as well as preserve the Company’s position in the loan. If the borrower is experiencing financial difficulties and a concession has been made at the time of such modification, the loan is classified as a troubled debt restructured loan.

The following table presents the total troubled debt restructured loans as of March 31, 2013:

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,226,283		2	$	4,226,283
Residential Real Estate		1		4,370,725		2		852,507		3		5,223,232
Construction to permanent		2		4,730,324		1		1,243,401		3		5,973,725
Consumer home equity		1		562,744		—		—		1		562,744
Total Troubled Debt Restructurings		4	$	9,663,793		5	$	6,322,191		9	$	15,985,984

The following table presents the total troubled debt restructured loans as of December 31, 2012:

	Accrual				Non-accrual				Total
	# of				# of				# of
	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		—	$	—		2	$	4,255,658		2	$	4,255,658
Residential Real Estate		—		—		3		5,519,232		3		5,519,232
Construction to permanent		—		—		1		1,258,710		1		1,258,710
Commercial		—		—		1		37,251		1		37,251
Consumer home equity		1		564,175		—		—		1		564,175
Total Troubled Debt Restructurings		1	$	564,175		7	$	11,070,851		8	$	11,635,026

Two loans were modified in a troubled debt restructuring during the three months ended March 31, 2013. The following table summarizes loans that were modified in a troubled debt restructuring during the three months ended March 31, 2013.

	Three months ended March 31, 2013
			Pre-Modification				Post-Modification
	Number of		Outstanding Recorded		Number of		Outstanding Recorded
	Relationships		Investment		Relationships		Investment
Troubled Debt Restructurings
Construction to permanent		2		4,730,324		2		4,730,324
Total Troubled Debt Restructurings		2	$	4,730,324		2	$	4,730,324

Substantially all of our troubled debt restructured loan modifications involve lowering the monthly payments on such loans through either a reduction in interest rate below market rate, an extension of the term of the loan, or a combination of these two methods. These modifications rarely result in the forgiveness of principal or accrued interest. In addition, we frequently obtain additional collateral or guarantor support when modifying commercial loans. If the borrower had demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible.

During the three months ended March 31, 2013, two construction to permanent loans to one borrower in the amount of $3.7 million and $1.0 million were downgraded due to the financial hardship of the borrower. One commercial loan that was a troubled debt restructured loan at December 31, 2012 for $37,000 was paid off.

All troubled debt restructurings are impaired loans, which are individually evaluated for impairment.

XML

Fair Value and Interest Rate Risk (Details) (USD $)	Mar. 31, 2013	Dec. 31, 2012
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	$ 41,105,130	$ 41,719,320
U. S. Government agency mortgage-backed securities [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	24,992,943	25,706,891
U. S. Government agency bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	7,515,768	7,526,170
Corporate bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	8,596,419	8,486,259
Fair Value Measurements Recurring [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	41,105,130	41,719,320
Fair Value Measurements Recurring [Member] | U. S. Government agency mortgage-backed securities [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	24,992,943	25,706,891
Fair Value Measurements Recurring [Member] | U. S. Government agency bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	7,515,768	7,526,170
Fair Value Measurements Recurring [Member] | Corporate bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	8,596,419	8,486,259
Fair Value Measurements Recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | U. S. Government agency mortgage-backed securities [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | U. S. Government agency bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Corporate bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Significant Observable Inputs (Level 2) [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	41,105,130	41,719,320
Fair Value Measurements Recurring [Member] | Significant Observable Inputs (Level 2) [Member] | U. S. Government agency mortgage-backed securities [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	24,992,943	25,706,891
Fair Value Measurements Recurring [Member] | Significant Observable Inputs (Level 2) [Member] | U. S. Government agency bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	7,515,768	7,526,170
Fair Value Measurements Recurring [Member] | Significant Observable Inputs (Level 2) [Member] | Corporate bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale	8,596,419	8,486,259
Fair Value Measurements Recurring [Member] | Significant Unobservable Inputs (Level 3) [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Significant Unobservable Inputs (Level 3) [Member] | U. S. Government agency mortgage-backed securities [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Significant Unobservable Inputs (Level 3) [Member] | U. S. Government agency bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale
Fair Value Measurements Recurring [Member] | Significant Unobservable Inputs (Level 3) [Member] | Corporate bonds [Member]
Financial Assets Measured at Fair Value on Recurring Basis
Securities available for sale

XML

Other Comprehensive Income (Tables)

3 Months Ended

Mar. 31, 2013

Other Comprehensive Income [Abstract]

Change in Unrealized Gains and Losses on Available-for-Sale Securities

	Three Months Ended						Three Months Ended
	March 31, 2013						March 31, 2012
	Before Tax Amount		Tax Effect		Net of Tax Amount		Before Tax Amount			Tax Effect			Net of Tax Amount
Unrealized holding gains arising during the period	$	54,961	$	—	$	54,961	$	108,687		$	(41,302	)	$	67,385
Reclassification adjustment for losses recognized in income		—		—		—		(8,042	)		3,056			(4,986	)
Unrealized holding gains on available for sale securities, net of taxes	$	54,961	$	—	$	54,961	$	100,645		$	(38,246	)	$	62,399

XML

Loans Receivable and Allowance for Loan Losses (Details 2) (USD $)	3 Months Ended		12 Months Ended
	Mar. 31, 2013	Mar. 31, 2012	Dec. 31, 2012
Allowance for loan losses:
Balance, beginning of year	$ 6,015,636	$ 9,384,672	$ 9,384,672
Loans charged-off	(305,384)	(102,483)	(1,070,356)
Recoveries	36,682	24,156	80,543
Provision	(29,786)	(845,402)	(2,379,223)
Balance, end of year	5,717,148	8,460,943	6,015,636
Ending balance: individually evaluated for impairment	998,238		968,414
Ending balance: collectively evaluated for impairment	4,718,910		5,047,222
Total Allowance for Loan Losses	5,717,148	8,460,943	6,015,636
Total Loans ending balance	460,943,888		464,150,482
Ending balance: individually evaluated for impairment	32,900,602		33,383,078
Ending balance: collectively evaluated for impairment	428,043,286		430,767,404
Commercial [Member]
Allowance for loan losses:
Balance, beginning of year	941,456	882,062	882,062
Loans charged-off			(48,414)
Recoveries	1,000		10,861
Provision	903,859		96,947
Balance, end of year	1,846,315		941,456
Ending balance: individually evaluated for impairment	33,281		33,280
Ending balance: collectively evaluated for impairment	1,813,034		908,176
Total Allowance for Loan Losses	1,846,315		941,456
Total Loans ending balance	35,743,063		36,428,751
Ending balance: individually evaluated for impairment	182,258		219,509
Ending balance: collectively evaluated for impairment	35,560,805		36,209,242
Commercial, Real Estate [Member]
Allowance for loan losses:
Balance, beginning of year	3,509,395	4,018,746	4,018,746
Loans charged-off	(15,000)		(49,922)
Recoveries	14,988		66,951
Provision	(1,017,272)		(526,380)
Balance, end of year	2,492,111		3,509,395
Ending balance: individually evaluated for impairment	706,027		728,607
Ending balance: collectively evaluated for impairment	1,786,084		2,780,788
Total Allowance for Loan Losses	2,492,111		3,509,395
Total Loans ending balance	242,506,736		247,495,321
Ending balance: individually evaluated for impairment	15,801,098		15,909,103
Ending balance: collectively evaluated for impairment	226,705,638		231,586,218
Construction [Member]
Allowance for loan losses:
Balance, beginning of year	311,297	867,159	867,159
Loans charged-off			(101,391)
Recoveries	20,000
Provision	(24,099)		(454,471)
Balance, end of year	307,198		311,297
Ending balance: individually evaluated for impairment	140,170		120,616
Ending balance: collectively evaluated for impairment	167,028		190,681
Total Allowance for Loan Losses	307,198		311,297
Total Loans ending balance	4,997,991		4,997,991
Ending balance: individually evaluated for impairment	1,862,038		1,862,038
Ending balance: collectively evaluated for impairment	3,135,953		3,135,953
Construction to permanent [Member]
Allowance for loan losses:
Balance, beginning of year	18,720	547,333	547,333
Provision	12,394		(528,613)
Balance, end of year	31,114		18,720
Ending balance: collectively evaluated for impairment	31,114		18,720
Total Allowance for Loan Losses	31,114		18,720
Total Loans ending balance	9,454,753		4,851,768
Ending balance: individually evaluated for impairment	1,243,401		1,258,710
Ending balance: collectively evaluated for impairment	8,211,352		3,593,058
Residential [Member]
Allowance for loan losses:
Balance, beginning of year	897,368	2,550,588	2,550,588
Loans charged-off	(290,384)		(84,711)
Provision	139,415		(1,568,509)
Balance, end of year	746,399		897,368
Ending balance: individually evaluated for impairment	116,599		83,543
Ending balance: collectively evaluated for impairment	629,800		813,825
Total Allowance for Loan Losses	746,399		897,368
Total Loans ending balance	118,785,047		119,033,025
Ending balance: individually evaluated for impairment	13,246,901		13,567,175
Ending balance: collectively evaluated for impairment	105,538,146		105,465,850
Consumer [Member]
Allowance for loan losses:
Balance, beginning of year	216,698	458,762	458,762
Loans charged-off			(785,918)
Recoveries	694		2,731
Provision	(99,044)		541,123
Balance, end of year	118,348		216,698
Ending balance: individually evaluated for impairment	2,161		2,368
Ending balance: collectively evaluated for impairment	116,187		214,330
Total Allowance for Loan Losses	118,348		216,698
Total Loans ending balance	49,456,298		51,343,626
Ending balance: individually evaluated for impairment	564,906		566,543
Ending balance: collectively evaluated for impairment	48,891,392		50,777,083
Unallocated [Member]
Allowance for loan losses:
Balance, beginning of year	120,702	60,022	60,022
Provision	54,961		60,680
Balance, end of year	175,663		120,702
Ending balance: collectively evaluated for impairment	175,663		120,702
Total Allowance for Loan Losses	$ 175,663		$ 120,702

XML

Recent Accounting Pronouncements

3 Months Ended

Mar. 31, 2013

Recent Accounting Pronouncements [Abstract]

Recent Accounting Pronouncements

Note 13: Recent Accounting Pronouncements

Accounting Standards Update (“ASU”) No. 2011-04, “Fair Value Measurements (Topic 820) – Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs,” was issued as a result of the effort to develop common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”). While ASU No. 2011-04 is largely consistent with existing fair value measurement principles in U.S. GAAP, it expands the existing disclosure requirements for fair value measurements and clarifies the existing guidance or wording changes to align with IFRS No. 13. Many of the requirements for the amendments in ASU No. 2011-04 do not result in a change in the application of the requirements in Topic 820. The Company adopted ASU No. 2011-04 on January 1, 2012 and it did not have a material impact on the consolidated financial statements.

ASU No. 2011-05, “Comprehensive Income (Topic 220) – Presentation of Comprehensive Income,” requires an entity to present components of comprehensive income either in a single continuous statement of comprehensive income or in two separate consecutive statements. These amendments will make the financial statement presentation of other comprehensive income more prominent by eliminating the alternative to present comprehensive income within the statement of equity. As originally issued, ASU No. 2011-05 required entities to present reclassification adjustments out of accumulated other comprehensive income by component in the statement in which net income is presented and the statement in which other comprehensive income is presented (for both interim and annual financial statements). This requirement was deferred by ASU No.2011-12, “Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassification of Items Out of Accumulated Other Comprehensive Income in Accounting Standards”. ASU No. 2011-05 is effective for all interim and annual periods beginning on or after December 15, 2011. The Company adopted this guidance in the first quarter of 2012 and elected to present comprehensive income in a separate consolidated statement of comprehensive income.

ASU No. 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income,” requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. ASU No 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. The Company adopted this guidance on January 1, 2013 and it did not have a material impact on the consolidated financial statements.