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, ~~2014~~2015

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.~~ 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:

Yesx No ¨ 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).

Yesx X No_____ 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_ 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, ~~39,160,627~~3,953,949 shares outstanding as of the close of business April 30, ~~2014.~~2015.

Table of Contents

~~Table of Contents~~

PART I- FINANCIAL INFORMATION
		~~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~~		41

~~Item 3.~~	~~Quantitative and Qualitative Disclosures about Market Risk~~		53

~~Item 4.~~	~~Controls and Procedures~~		54

~~Part II~~	~~OTHER INFORMATION~~

~~Item 1.~~	~~Legal Proceedings~~		55

~~Item 1A.~~	~~Risk Factors~~		55

~~Item 6.~~	~~Exhibits~~		55

~~PART I—FINANCIAL INFORMATION~~

Item 1:

~~Consolidated Financial Statements~~

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED BALANCE SHEETS~~

     (in thousands, except shares)
     March 31, 2014    December 31, 2013
     (Unaudited)
ASSETS

Cash and due from banks:

Noninterest bearing deposits and cash
     $ 1,503       $ 1,570
Interest bearing deposits
     58,254       33,296




Total cash and cash equivalents
     59,757       34,866
Securities:

Available for sale securities, at fair value (Note 2)
     36,815       37,701
Other Investments
     4,450       4,450
Federal Reserve Bank stock, at cost
     1,444       1,444
Federal Home Loan Bank stock, at cost
     4,143       4,143




Total securities
     46,852       47,738
Loans receivable (net of allowance for loan losses: 2014: $ 5,480 2013: $5,681) (Note 3)
     415,123       418,148
Accrued interest and dividends receivable
     1,578       1,566
Premises and equipment, net
     14,866       15,061
Cash surrender value of life insurance
     22,146       22,025
Other real estate owned
     264       —
Deferred tax asset (Note 6)
     —         —
Other assets
     1,902       1,844




Total assets
     $ 562,488       $ 541,248




LIABILITIES AND SHAREHOLDERS’ EQUITY

Liabilities

Deposits (Note 4):

Noninterest bearing deposits
     $ 57,967       $ 55,358
Interest bearing deposits
     370,002       374,846




Total deposits
     427,969       430,204
Federal Home Loan Bank borrowings
     80,000       57,000
Junior subordinated debt owed to unconsolidated trust
     8,248       8,248
Accrued expenses and other liabilities
     3,659       3,955




Total liabilities
     519,876       499,407




Commitments and Contingencies (Note 9)

Shareholders’ equity (Notes 5 and 10)

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; 2014 39,134,164 shares issued; 39,122,459 shares outstanding. 2013 :38,786,680 shares issued; 38,774,975 shares outstanding
     391       388
Additional paid-in capital
     105,540       105,484
Accumulated deficit
     (62,365 )    (62,684 )
Less: Treasury stock, at cost: 2013 and 2012, 11,705 shares
     (160 )    (160 )
Accumulated other comprehensive income
     (794 )    (1,187 )




Total shareholders’ equity
     42,612       41,841




Total liabilities and shareholders’ equity
     $ 562,488       $ 541,248

~~See Accompanying Notes to~~ Consolidated Financial ~~Statements.~~Statements

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF OPERATIONS~~

~~(Unaudited)~~

     (in thousands, except per share amounts)
     Three Months Ended
     March 31,
     2014      2013
Interest and Dividend Income

Interest and fees on loans
     4,691         5,196
Interest on investment securities
     135         248
Dividends on investment securities
     41         29
Other interest income
     12         28




Total interest and dividend income
     4,879         5,501




Interest Expense

Interest on deposits
     637         1,129
Interest on Federal Home Loan Bank borrowings
     33         351
Interest on subordinated debt
     200         71
Interest on other borrowings
     —           76




Total interest expense
     870         1,627




Net interest income
     4,009         3,874
Provision for Loan Losses (Note 3)
     —           (30 )




Net interest income after provision for loan losses
     4,009         3,904




Non-Interest Income

Mortgage banking activity
     —           46
Loan application, inspection & processing fees
     66         38
Fees and service charges
     219         171
Earnings on cash surrender value of life insurance
     121         127
Other income
     187         105




Total non-interest income
     593         487




Non-Interest Expense

Salaries and benefits (Note 5)
     1,971         3,005
Occupancy and equipment expense
     922         1,039
Data processing expense
     250         371
Advertising and promotional expenses
     51         42
Professional services and other outside services
     471         889
Loan administration and processing expenses
     17         77
Regulatory assessments
     230         374
Insurance expense
     97         79
Other real estate operations
     16         2
Material and communications
     93         106
Other operating expenses
     165         385




Total non-interest expense
     4,283         6,369




Income (loss) before income taxes
     319         (1,978 )
Benefit for Income Taxes
     —           (21 )




Net income (loss)
     319         (1,957 )




Basic and diluted income (loss) per share (Note 7)
     0.01         (0.05 )

~~See Accompanying Notes to~~ Consolidated ~~Financial Statements.~~Balance Sheets (unaudited)

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME~~

~~(Unaudited)~~

     (in thousands)
     Three Months Ended
     March 31,
     2014      2013
Net income (loss)
     $ 319         $ (1,957 )
Other comprehensive income:

Unrealized holding gains arising during the period
     393         55




Total
     393         55




Comprehensive income (loss)
     $ 712         $ (1,902 )

~~See Accompanying Notes to~~ Consolidated ~~Financial Statements.~~Statements of Operations (unaudited)

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY~~

~~(Unaudited)~~

         Accumulated
               Additional          Other
     Number of      Common      Paid-In    Accumulated    Treasury    Comprehensive
(in thousands, except shares)      Shares      Stock      Capital    Deficit    Stock    Income (Loss)    Total
Three months ended March 31, 2013

Balance at December 31, 2012
     38,480,114         $ 385         $ 105,356       $ (55,395 )    $ (160 )    $ (618 )    $ 49,568
Comprehensive loss

Net loss
     —           —           —         (1,957 )    —         —         (1,957 )
Unrealized holding gain on available for sale securities, net of taxes
     —           —           —         —         —         55       55


Total comprehensive loss
                           (1,902 )


Share-based compensation expense
     —           —           7       —         —         —         7














Balance, March 31, 2013
     38,480,114         $ 385         $ 105,363       $ (57,352 )    $ (160 )    $ (563 )    $ 47,673














Three months ended March 31, 2014

Balance at December 31, 2013
     38,774,975         $ 388         $ 105,484       $ (62,684 )    $ (160 )    $ (1,187 )    $ 41,841
Comprehensive income

Net income
     —           —           —         319       —         —         319
Unrealized holding gain on available for sale securities, net of taxes
     —           —           —         —         —         393       393


Total comprehensive income
                           712


Share-based compensation expense
     —           —           59       —         —         —         59
Issuance of restricted stock
     347,484         3         (3 )             —














Balance, March 31, 2014
     39,122,459         $ 391         $ 105,540       $ (62,365 )    $ (160 )    $ (794 )    $ 42,612

~~See Accompanying Notes to~~ Consolidated ~~Financial Statements.~~Statements of Comprehensive Income (unaudited)

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF CASH FLOWS~~

~~(Unaudited)~~

     (in thousands)
     Three Months Ended
     March 31,
     2014    2013
Cash Flows from Operating Activities:

Net income (loss):
     $ 319       $ (1,957 )
Adjustments to reconcile net income (loss) to net cash

provided by (used in) operating activities:

Amortization of investment premiums, net
     66       38
Amortization and accretion of purchase loan premiums and discounts, net
     18       2
Provision for loan losses
     —         (30 )
Gain on sale of mortgage loans
     —         (42 )
Originations of mortgage loans held for sale
     —         (7,154 )
Proceeds from sales of mortgage loans held for sale
     —         2,171
Earnings on cash surrender value of life insurance
     (121 )    (127 )
Depreciation and amortization
     293       289
Gain on sale of other real estate owned
     —         (200 )
Share-based compensation
     59       7
Changes in assets and liabilities:

(Increase) in net deferred loan costs
     (13 )    (58 )
(Increase) decrease in accrued interest and dividends receivable
     (12 )    8
(Increase) decrease in other assets
     (58 )    42
Decrease in accrued expenses and other liabilities
     (296 )    (1,521 )




Net cash provided by (used in) operating activities
     255       (8,532 )




Cash Flows from Investing Activities:

Principal repayments on available for sale securities
     1,213       632
Proceeds from repurchase of excess stock by Federal Reserve Bank
     —         37
Proceeds from repurchase of excess stock by Federal Home Loan Bank
     —         201
Net decrease in loans
     3,020       2,938
Purchase of other real estate owned
     (264 )    —
Proceeds from sale of other real estate owned
     —         1,310
Purchase of bank premises and equipment, net
     (98 )    (239 )




Net cash provided by investing activities
     3,871       4,879




Cash Flows from Financing Activities:

Net increase in demand, savings and money market deposits
     5,073       7,245
Net decrease in time certificates of deposits
     (7,308 )    (12,842 )
Increase in FHLB borrowings
     23,000       —




Net cash provided by (used in) financing activities
     20,765       (5,597 )




Net increase (decrease) in cash and cash equivalents
     24,891       (9,250 )
Cash and Cash Equivalents:

Beginning
     34,866       71,014




Ending
     $ 59,757       $ 61,764

~~PATRIOT NATIONAL BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued~~

~~(Unaudited)~~

     (in thousands)
     Three Months Ended
     March 31,
     2014      2013
Supplemental Disclosures of Cash Flow Information

Interest paid
     $ 669         $ 1,561




Income taxes paid
     $ —           $ —




Supplemental disclosures of noncash operating, investing and financing activities:

Unrealized holding gain on available for sale securities arising during the period
     $ 393         $ 55




Transfer of loans to other real estate owned
     $ 264         $ —




Reduction in deposits held for sale
     $ —           $ 3,777




Reduction in branch assets held for sale
     $ —           $ 8

~~See Accompanying Notes to~~ Consolidated ~~Financial Statements.~~Statements of Shareholders’ Equity (unaudited)

~~PATRIOT NATIONAL BANCORP, INC.~~Consolidated Statements of Cash Flows (unaudited)

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~5

~~Note 1: Basis~~Item 2: Management's Discussion and Analysis of Financial ~~Statement Presentation~~

~~The Consolidated Balance Sheet at December 31, 2013 has been derived from the audited financial statements~~Condition and Results 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.Operations

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, 2013.37

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, 2014 are not necessarily indicative of the results of operations that may be expected for the remainder of 2014.

~~Note 2: Investment Securities~~

~~The amortized cost, gross unrealized gains, gross unrealized losses~~Item 3: Quantitative and ~~approximate fair values of available-for-sale securities at March 31, 2014~~Qualitative Disclosures about Market Risk

Item 4: Controls and ~~December 31, 2013 are as follows:~~Procedures

          Gross      Gross
        Amortized      Unrealized      Unrealized Fair
(in thousands)      Cost      Gains      Losses Value
March 31, 2014:

U. S. Government agency bonds
     $ 7,500         $ —           $ (255 ) $ 7,245
U. S. Government agency mortgage-backed securities
     21,109         —           (477 ) 20,632
Corporate bonds
     9,000         —           (62 ) 8,938






     $ 37,609         $ —           $ (794 ) $ 36,815






December 31, 2013:

U. S. Government agency bonds
     $ 7,500         $ —           $ (421 ) $ 7,079
U. S. Government agency mortgage-backed securities
     22,388         —           (636 ) 21,752
Corporate bonds
     9,000         —           (130 ) 8,870






     $ 38,888         $ —           $ (1,187 ) $ 37,701

PART II - OTHER INFORMATION

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, 2014 and December 31, 2013:

     Less Than 12 Months    12 Months or More    Total
        Fair      Unrealized    Fair      Unrealized    Fair      Unrealized
(in thousands)      Value      Loss    Value      Loss    Value      Loss
March 31, 2014:

U. S. Government agency bonds
     $ 7,245         $ (255 )    $ —           $ —         $ 7,245         $ (255 )
U. S. Government agency mortgage - backed securities
     8,402         (233 )    12,204         (244 )    20,606         (477 )
Corporate bonds
     —           —         8,938         (62 )    8,938         (62 )












Totals
     $ 15,647         $ (488 )    $ 21,142         $ (306 )    $ 36,789         $ (794 )












December 31, 2013:

U. S. Government agency bonds

U. S. Government agency mortgage - backed securities
     $ 7,079         $ (421 )    $ —           $ —         $ 7,079         $ (421 )
Corporate bonds
     8,871         (291 )    12,856         (345 )    21,727         (636 )
Totals
     —           —         8,870         (130 )    8,870         (130 )












     $ 15,950         $ (712 )    $ 21,726         $ (475 )    $ 37,676         $ (1,187 )

At March 31, 2014, eleven securities had unrealized holding losses with aggregate depreciation of 2.1% from the amortized cost. At December 31, 2013, eleven securities had unrealized losses with aggregate depreciation of 3.2% 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 U.S. Government agency debt, corporate debt and mortgage -backed securities 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. Because the Company does not intend to sell the investments, and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2014.

The amortized cost and fair value of available-for-sale debt securities at March 31, 2014 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:

(in thousands)      Amortized
Cost      Fair
Value
Maturity:

Corporate bonds 5 to 10 years
     $ 9,000         $ 8,938
U.S. Government agency bonds < 5 years
     2,500         2,458
U.S. Government agency bonds 5 to 10 years
     5,000         4,787
U.S. Government agency mortgage-backed securities
     21,109         20,632




Total
     $ 37,609         $ 36,815

~~Note 3: Loans Receivable and Allowance for Loan Losses~~

~~A summary of the Company’s loan portfolio at March 31, 2014 and December 31, 2013 is as follows:~~

     March 31,    December 31,
(in thousands)      2014    2013
Real Estate

Commercial
     $ 218,051       $ 223,165
Residential
     103,019       106,198
Construction
     260       260
Construction to permanent
     12,650       11,303
Commercial
     38,752       35,061
Consumer home equity
     43,717       44,081
Consumer installment
     3,389       2,990




Total Loans
     419,838       423,058
Premiums on purchased loans
     182       200
Net deferred costs
     583       571
Allowance for loan losses
     (5,480 )    (5,681 )




Loans receivable, net
     $ 415,123       $ 418,148

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

     Three months ended
     March 31,
(in thousands)      2014    2013
Balance, beginning of period
     $ 5,681       $ 6,016
Provision for loan losses
     —         (30 )
Loans charged-off
     (217 )    (306 )
Recoveries of loans previously charged-off
     16       37




Balance, end of period
     $ 5,480       $ 5,717

Loans past due ninety days or more, and still accruing interest were $834,000 and $866,000 at March 31, 2014, and December 31, 2013 respectively, and consisted of one loan at March 31, 2014 and two loans at December 31, 2013. The subject loan at March 31, 2014 was current as to interest payments but was past the loan’s maturity date and in the process of being renewed. It was approved for renewal in April, 2014. At December 31, 2013, the previously noted loan had a balance of $841,000 and was current and a second loan for $25,000 was current within 60 days as to interest payments. Both were past their maturity date and in the process of being renewed at December 31, 2013.

The unpaid principal balances of loans on nonaccrual status and considered impaired were $10.2 million at March 31, 2014 and $12.3 million at December 31, 2013. If non-accrual loans had been performing in accordance with their contractual terms, the Company would have recorded approximately $33,000 of additional income during the quarter ended March 31, 2014 and $306,000 during the quarter ended March 31, 2013.

For the three months ended March 31, 2014 and 2013, 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 $113,000 and $125,000 respectively. The average recorded investment in impaired loans for the three months ended March 31, 2014 was $21.5 million.

At March 31, 2014, there were 3 loans totaling $3.4 million that were considered “troubled debt restructurings,” as compared to December 31, 2013 when there were 2 loans totaling $2.2 million, all of which were included in impaired loans. At March 31, 2014, 2 of the 3 loans aggregating $2.1 million were accruing loans and 1 loan of $1.3 million was a non-accruing loan. The non-accruing loan was an existing TDR at December 31, 2013 which was restructured again in the quarter ended March 31, 2014.

The Company’s lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County and New York City in New York. The Company originates commercial real estate loans, commercial business loans, and a variety of other consumer loans. In addition, the Company previously had originated loans for residential real estate, 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.

~~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 business assets, 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. 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 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. Included in this category are loans to construct single family homes where no contract of sale exists, 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 decline in general economic conditions.

~~Other Loans~~– The Company also offers installments 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, 2014. 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.

(in thousands)
Three months ended March 31, 2014
Commercial Commercial
Real Estate Construction Construction
to Permanent Residential Consumer Unallocated Total
Allowance for loan losses:

Beginning Balance
$ 2,285    $ 1,585    $ 260    $ 25    $ 795    $ 534    $ 197    $ 5,681
Charge-offs
(9 ) —      —      —      (178 ) (30 ) —      (217 )
Recoveries
—      —      —      —      15    1    —      16
Provision
95    (265 ) —      9    72    34    55    —

Ending Balance
$ 2,371    $ 1,320    $ 260    $ 34    $ 704    $ 539    $ 252    $ 5,480

Ending balance: individually evaluated for impairment
$ 1,500    $ 17    $ 260    $ —      $ 21    $ 2    $ —      $ 1,800
Ending balance: collectively evaluated for impairment
871    1,303    —      34    683    537    252    3,680

Total Allowance for Loan Losses
$ 2,371    $ 1,320    $ 260    $ 34    $ 704    $ 539    $ 252    $ 5,480

Total Loans ending balance
$ 38,752    $ 218,051    $ 260    $ 12,650    $ 103,019    $ 47,106    $ —      $ 419,838

Ending balance: individually evaluated for impairment
$ 6,052    $ 8,855    $ 260    $ —      $ 5,179    $ 587    $ —      $ 20,933

Ending balance : collectively evaluated for impairment
$ 32,700    $ 209,196    $ —      $ 12,650    $ 97,840    $ 46,519    $ —      $ 398,905

The following table sets forth activity in our allowance for loan losses, by loan type, for the year ended December 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.

(in thousands)
2013
   Commercial Commercial
Real Estate Construction Construction
to Permanent    Residential Consumer Unallocated    Total
Allowance for loan losses:

Beginning Balance
   $ 942    $ 3,509    $ 311    $ 19       $ 897    $ 217    $ 121       $ 6,016
Charge-offs
   (63 ) (403 ) (205 ) —         (919 ) (78 ) —         (1,668 )
Recoveries
   4    335    20    —         1    3    —         363
Provision
   1,402    (1,856 ) 134    6       816    392    76       970






Ending Balance
   $ 2,285    $ 1,585    $ 260    $ 25       $ 795    $ 534    $ 197       $ 5,681






Ending balance: individually evaluated for impairment
   $ 1,500    $ 31    $ 260    $ —         $ 98    $ 2    $ —         $ 1,891
Ending balance: collectively evaluated for impairment
   785    1,554    —      25       697    532    197       3,790






Total Allowance for Loan Losses
   $ 2,285    $ 1,585    $ 260    $ 25       $ 795    $ 534    $ 197       $ 5,681






Total Loans ending balance
   $ 35,061    $ 223,165    $ 260    $ 11,303       $ 106,198    $ 47,071    $ —         $ 423,058






Ending balance: individually evaluated for impairment
   6,152    7,767    260    1,197       6,024    593    —         21,993






Ending balance : collectively evaluated for impairment
   $ 28,909    $ 215,398    $ —      $ 10,106       $ 100,174    $ 46,478    $ —         $ 401,065

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 non-performing loans and Other Real Estate Owned (“OREO”) are updated annually. 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).

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. 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.”

Charge–off generally commences after the loan is classified “doubtful” to reduce the loan to its recoverable balance. If the account is classified as “loss”, 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.

~~The following table details the credit risk exposure of loans receivable, by loan type and credit quality indicator at March 31, 2014:~~

~~CREDIT RISK PROFILE BY CREDIT WORTHINESS CATEGORY~~

(in thousands) 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
$ 27,343    $ 3,760    $ 195,649    $ 7,178    $ —      $ —      $ 8,050    $ 4,600    $ 81,304    $ 19,640    $ 42,661    $ 3,756    $ 654    $ 394,595
Special Mention
159    —      5,774    2,477    —      —      —      —      —      —      —      —      —      8,410
Substandard
7,490    —      3,664    3,309    60    200    —      —      1,576    499    35    —      —      16,833

$ 34,992    $ 3,760    $ 205,087    $ 12,964    $ 60    $ 200    $ 8,050    $ 4,600    $ 82,880    $ 20,139    $ 42,696    $ 3,756    $ 654    $ 419,838

~~CREDIT RISK PROFILE~~

        Commercial      Commercial
Real Estate      Construction      Construction to
Permanent      Residential
(in thousands)                          Real Estate      Consumer      Totals
Performing
     $ 32,700         $ 216,302         $ —           $ 12,650         $ 100,944         $ 47,076         $ 409,672
Non Performing
     6,052         1,749         260         —           2,075         30         10,166














Total
     $ 38,752         $ 218,051         $ 260         $ 12,650         $ 103,019         $ 47,106         $ 419,838

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

~~CREDIT RISK PROFILE BY CREDIT WORTHINESS CATEGORY~~

(in thousands) 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
$ 23,493    $ 3,898    $ 199,118    $ 7,951    $ —      $ —      $ 10,106    $ —      $ 82,704    $ 20,592    $ 42,542    $ 3,839    $ 650    $ 394,893
Special Mention
167    —      6,573    2,502    —      —      —      —      —      —      —      —      —      9,242
Substandard
7,503    —      3,690    3,331    60    200    1,197    —      1,976    926    9    31    —      18,923

$ 31,163    $ 3,898    $ 209,381    $ 13,784    $ 60    $ 200    $ 11,303    $ —      $ 84,680    $ 21,518    $ 42,551    $ 3,870    $ 650    $ 423,058

~~CREDIT RISK PROFILE~~

   Commercial Commercial
Real Estate Construction Construction to
Permanent Residential
(in thousands) Real Estate Consumer Totals
Performing
$ 28,909    $ 221,401    $ —      $ 10,106    $ 103,296    $ 47,038    $ 410,750
Non Performing
6,152    1,764    260    1,197    2,902    33    12,308

Total
$ 35,061    $ 223,165    $ 260    $ 11,303    $ 106,198    $ 47,071    $ 423,058

~~The following table sets forth the detail, and delinquency status, of non-accrual loans and past due loans at March 31, 2014:~~

     Non-Accrual and Past Due Loans
     Non-Accrual Loans
(in thousands)
2014
     31-60 Days
Past Due      61-90 Days
Past Due      Greater Than
90 Days      Total Past Due      Current      >90 Days Past
Due and
Accruing      Total Non-
Accrual and
Past Due
Loans
Commercial

Substandard
     $ —           $ —           $ 2         $ 2         $ 6,050         $ —           $ 6,052














Total Commercial
     $ —           $ —           $ 2         $ 2         $ 6,050         $ —           $ 6,052














Commercial Real Estate

Substandard
     $ —           $ —           $ 313         $ 313         $ 1,436         $ 834         $ 2,583














Total Commercial Real Estate
     $ —           $ —           $ 313         $ 313         $ 1,436         $ 834         $ 2,583














Construction

Substandard
     $ —           $ —           $ 260         $ 260         $ —           $ —           $ 260














Total Construction
     $ —           $ —           $ 260         $ 260         $ —           $ —           $ 260














Residential Real Estate

Substandard
     $ —           $ —           $ 2,075         $ 2,075         $ —           $ —           $ 2,075














Total Residential Real Estate
     $ —           $ —           $ 2,075         $ 2,075         $ —           $ —           $ 2,075














Consumer

Substandard
     $ —           $ —           $ 2         $ 2         $ 28         $ —           $ 30














Total Consumer
     $ —           $ —           $ 2         $ 2         $ 28         $ —           $ 30














Total
     $ —           $ —           $ 2,652         $ 2,652         $ 7,514         $ 834         $ 11,000

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

     Non-Accrual and Past Due Loans
     Non-Accrual Loans
(in thousands)
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      Total Non-
Accrual and
Past Due Loans
Commercial

Pass
     $ —           $ —           $ —           $ —           $ —           $ 25         $ 25
Substandard
     —           —           2         2         6,150         —           6,152














Total Commercial
     $ —           $ —           $ 2         $ 2         $ 6,150         $ 25         $ 6,177














Commercial Real Estate

Substandard
     $ —           $ —           $ 1,764         $ 1,764         $ —           $ 841         $ 2,605














Total Commercial Real Estate
     $ —           $ —           $ 1,764         $ 1,764         $ —           $ 841         $ 2,605














Construction

Substandard
     $ —           $ —           $ 260         $ 260         $ —           $ —           $ 260














Total Construction
     $ —           $ —           $ 260         $ 260         $ —           $ —           $ 260














Construction to Permanent

Substandard
     $ —           $ —           $ —           $ —           $ 1,197         $ —           $ 1,197














Total Construction to Permanent
     $ —           $ —           $ —           $ —           $ 1,197         $ —           $ 1,197














Residential Real Estate

Substandard
     $ —           $ —           $ 2,523         $ 2,523         $ 379         $ —           $ 2,902














Total Residential Real Estate
     $ —           $ —           $ 2,523         $ 2,523         $ 379         $ —           $ 2,902














Consumer

Substandard
     $ —           $ —           $ 2         $ 2         $ 31         $ —           $ 33














Total Consumer
     $ —           $ —           $ 2         $ 2         $ 31         $ —           $ 33














Total
     $ —           $ —           $ 4,551         $ 4,551         $ 7,757         $ 866         $ 13,174

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 $10.2 million and $12.3 million at March 31, 2014, and December 31, 2013 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.

~~Both were past the loan’s maturity date and in the process of being renewed at December 31, 2013.~~

~~The following table sets forth the detail and delinquency status of loans receivable, by performing and non-performing loans at March 31, 2014.~~

     Performing (Accruing) Loans
(in thousands)
2014
     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
     $ 120         $ —           $ 120         $ 30,983         $ 31,103         $ —           $ 31,103
Special Mention
     16         —           16         143         159         —           159
Substandard
     —           —           —           1,438         1,438         6,052         7,490














Total Commercial
     $ 136         $ —           $ 136         $ 32,564         $ 32,700         $ 6,052         $ 38,752














Commercial Real Estate

Pass
     $ 654         $ 1,188         $ 1,842         $ 200,986         $ 202,828         $ —           $ 202,828
Special Mention
     —           —           —           8,251         8,251         —           8,251
Substandard
     —           —           —           4,389         4,389         2,583         6,972














Total Commercial Real Estate
     $ 654         $ 1,188         $ 1,842         $ 213,626         $ 215,468         $ 2,583         $ 218,051














Construction

Substandard
     $ —           $ —           $ —           $ —           $ —           $ 260         $ 260














Total Construction
     $ —           $ —           $ —           $ —           $ —           $ 260         $ 260














Construction to Permanent

Pass
     $ —           $ —           $ —           $ 12,650         $ 12,650         $ —           $ 12,650














Total Construction to Permanent
     $ —           $ —           $ —           $ 12,650         $ 12,650         $ —           $ 12,650














Residential Real Estate

Pass
     $ 53         $ —           $ 53         $ 100,891         $ 100,944         $ —           $ 100,944
Substandard
     —           —           —           —           —           2,075         2,075














Total Residential Real Estate
     $ 53         $ —           $ 53         $ 100,891         $ 100,944         $ 2,075         $ 103,019














Consumer

Pass
     $ 4         $ —           $ 4         $ 47,067         $ 47,071         $ —           $ 47,071
Substandard
     —           —           —           5         5         30         35














Total Consumer
     $ 4         $ —           $ 4         $ 47,072         $ 47,076         $ 30         $ 47,106














Total
     $ 847         $ 1,188         $ 2,035         $ 406,803         $ 408,838         $ 11,000         $ 419,838

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

     Performing (Accruing) Loans
(in thousands)
2013
     31-60 Days
Past Due      61-89 Days
Past Due      Total Past
Due      Current      Total Loan
Balances      Total Non-
Accrual and
Past Due Loans      Total Loans
Receivable
Commercial

Pass
     $ 725         $ —           $ 725         $ 26,641         $ 27,366         $ 25         $ 27,391
Special Mention
     —           —           —           167         167         —           167
Substandard
     —           —           —           1,351         1,351         6,152         7,503














Total Commercial
     $ 725         $ —           $ 725         $ 28,159         $ 28,884         $ 6,177         $ 35,061














Commercial Real Estate

Pass
     $ 1,858         $ 266         $ 2,124         $ 204,944         $ 207,068         $ —           $ 207,068
Special Mention
     —           —           —           9,075         9,075         —           9,075
Substandard
     —           —           —           4,417         4,417         2,605         7,022














Total Commercial Real Estate
     $ 1,858         $ 266         $ 2,124         $ 218,436         $ 220,560         $ 2,605         $ 223,165














Construction

Substandard
     $ —           $ —           $ —           $ —           $ —           $ 260         $ 260














Total Construction
     $ —           $ —           $ —           $ —           $ —           $ 260         $ 260














Construction to Permanent

Pass
     $ —           $ —           $ —           $ 10,106         $ 10,106         $ —           $ 10,106
Substandard
     —           —           —           —           —           1,197         1,197














Total Construction to Permanent
     $ —           $ —           $ —           $ 10,106         $ 10,106         $ 1,197         $ 11,303














Residential Real Estate

Pass
     $ 32         $ —           $ 32         $ 103,264         $ 103,296         $ —           $ 103,296
Substandard
     —           —           —           —           —           2,902         2,902














Total Residential Real Estate
     $ 32         $ —           $ 32         $ 103,264         $ 103,296         $ 2,902         $ 106,198














Consumer

Pass
     $ 350         $ 560         $ 910         $ 46,121         $ 47,031         $ —           $ 47,031
Substandard
     7         —           7         —           7         33         40














Total Consumer
     $ 357         $ 560         $ 917         $ 46,121         $ 47,038         $ 33         $ 47,071














Total
     $ 2,972         $ 826         $ 3,798         $ 406,085         $ 409,884         $ 13,174         $ 423,058

~~The following table summarizes impaired loans as of March 31, 2014:~~

(in thousands)
     Recorded
Investment      Unpaid Principal
Balance      Related Allowance
With no related allowance recorded:

Commercial
     $ 2         $ 160         $ —
Commercial Real Estate
     8,699         9,537         —
Construction
     —           —           —
Construction to Permanent
     —           —
Residential
     4,680         7,203         —
Consumer
     585         664         —






Total:
     $ 13,966         $ 17,564         $ —
With an allowance recorded:

Commercial
     $ 6,050         $ 6,050         $ 1,500
Commercial Real Estate
     156         210         17
Construction
     260         487         260
Construction to Permanent
     —           —           —
Residential
     499         545         21
Consumer
     2         2         2






Total:
     $ 6,967         $ 7,294         $ 1,800
Commercial
     $ 6,052         $ 6,210         $ 1,500
Commercial Real Estate
     8,855         9,747         17
Construction
     260         487         260
Construction to Permanent
     —           —           —
Residential
     5,179         7,748         21
Consumer
     587         666         2






Total:
     $ 20,933         $ 24,858         $ 1,800

~~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, 2013:~~

(in thousands)
     Recorded
Investment      Unpaid Principal
Balance      Related
Allowance
With no related allowance recorded:

Commercial
     $ 2         $ 151         $ —
Commercial Real Estate
     7,597    ��    8,316         —
Construction
     —           —           —
Construction to Permanent
     1,197         1,425         —
Residential
     5,098         7,632         —
Consumer
     591         670         —






Total:
     $ 14,485         $ 18,194         $ —
With an allowance recorded:

Commercial
     $ 6,150         $ 6,150         $ 1,500
Commercial Real Estate
     170         215         31
Construction
     260         487         260
Construction to Permanent
     —           —           —
Residential
     926         1,066         98
Consumer
     2         2         2






Total:
     $ 7,508         $ 7,920         $ 1,891
Commercial
     $ 6,152         $ 6,301         $ 1,500
Commercial Real Estate
     7,767         8,531         31
Construction
     260         487         260
Construction to Permanent
     1,197         1,425         —
Residential
     6,024         8,698         98
Consumer
     593         672         2






Total:
     $ 21,993         $ 26,114         $ 1,891

~~The recorded investment of impaired loans at March 31, 2014 and December 31, 2013 was $20.9 million and $22.0 million, with related allowances of $1.8 million and $1.9 million, respectively.~~

Included in the tables above at March 31, 2014 and December 31, 2013 are loans with carrying balances of $14.0 million and $14.5 million that required no specific reserves in our allowance for loan losses. Loans that did not require specific reserves 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 to preserve the Company’s position in the loan. If the borrower is experiencing financial difficulties and a concession has been made, the loan is classified as a troubled debt restructured loan.

~~The following table presents the total troubled debt restructured loans as of March 31, 2014:~~

     Accrual      Non-accrual      Total
     # of           # of           # of
(Dollars in thousands)      Loans      Amount      Loans      Amount      Loans      Amount
Commercial Real Estate
     2         $ 2,128         1         $ 1,280         3         $ 3,408












Total Troubled Debt Restructurings
     2         $ 2,128         1         $ 1,280         3         $ 3,408

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

     Accrual      Non-accrual      Total
     # of           # of           # of
(Dollars in thousands)      Loans      Amount      Loans      Amount      Loans      Amount
Construction to permanent
     1         $ 991         1         $ 1,197         2         $ 2,188












Total Troubled Debt Restructurings
     1         $ 991         1         $ 1,197         2         $ 2,188

Two loans, including a loan which had been modified in a prior year, were modified in a troubled debt restructuring during the three months ended March 31, 2014. The following table summarizes loans that were modified in a troubled debt restructuring during the three months ended March 31, 2014.

     Three months ended March 31, 2014
          Pre-Modification           Post-Modification
     Number of      Outstanding Recorded      Number of      Outstanding Recorded
(Dollars in thousands)      Relationships      Investment      Relationships      Investment
Troubled Debt Restructurings

Commercial Real Estate
     2         $ 2,439         2         $ 2,430








Total Troubled Debt Restructurings
     2         $ 2,439         2         $ 2,430

Substantially all of our troubled debt restructured loan modifications involve lowering the monthly payments on such loans through either a reduction in interest 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.

~~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,
(in thousands)      2014      2013
Non-interest bearing
     $ 57,967         $ 55,358




Interest bearing

NOW
     25,464         28,618
Savings
     86,409         80,983
Money market
     29,502         29,310
Time certificates, less than $100,000
     121,955         129,548
Time certificates, $100,000 or more
     106,672         106,387




Total interest bearing
     370,002         374,846




Total Deposits
     $ 427,969         $ 430,204

~~Note 5: Share-Based Compensation~~Item 1: Legal Proceedings

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. 2,240,268 shares of stock remain available for issuance under the Plan as of March 31, 2014. 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 to directors and employees and vest in quarterly or annual installments over a three, four or five 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. The Company is expensing the grant date fair value of all share-based compensation over the requisite vesting periods on a straight-line basis.51

During the three months ended March 31, 2014 and March 31, 2013, the Company recorded $59,000 and $7,000 of total stock-based compensation, respectively. During the quarter ended March 31, 2014, there were 347,484 awards granted under the 2012 Stock Plan.Item 1A: Risk Factors

~~The following is a summary of the status of the Company’s restricted shares as of March 31, 2014, and changes therein during the period then ended.~~

     Number of
Shares
Awarded      Weighted
Average Grant
Date Fair Value
Non-vested at December 31, 2013
     281,835         $ 1.26
Granted
     347,484         1.01
Vested
     4,435         1.73



Non-vested at March 31, 2014
     624,884         $ 1.12

~~Expected future stock award expense related to the non-vested restricted awards as of March 31, 2014, is $648,000 over an average period of 2.8 years.~~

~~The company had no outstanding stock options at March 31, 2014.~~

~~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. The deferred tax position has been affected by several significant transactions in prior years. These transactions include 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 was in a cumulative net loss position in 2011 and under the applicable accounting guidance, had concluded that it was not more-likely-than-not that the Company would be able to realize its deferred tax assets and, accordingly, had established a full valuation allowance totaling $14.4 million against the deferred tax asset balance remaining after the IRC 382 write-down (see below).

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 carry forward and certain built in deductions available against future taxable income in any one year are limited. The maximum amount of carry forwards 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 carry forward not utilized in prior years.

The Company analyzed the impact of its ownership change in 2010 and calculated the annual limitation under IRC 382 to be $284,000. Based on the analysis, the Company had determined that the pre-change net operating losses and net unrealized built-in deductions were approximately $36.2 million. Based on a 20 year carry forward 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.

Management has reviewed the deferred tax position of the Company at March 31, 2014. The valuation allowance is analyzed quarterly for changes affecting the deferred tax asset. At March 31, 2014, the company reported taxable income for the second consecutive quarter. However, based on current accounting guidance the Company has not generated taxable income for a sufficient length of time in order to reverse the DTA valuation allowance and, accordingly, had an allowance totaling $17.8 million at March 31, 2014. In the future, when the Company has generated taxable income on a more 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.

~~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, 2014 and 2013:

        Weighted Average
Common Shares
O/S
Three months ended March 31, 2014      Net Income         Amount
Basic and Diluted Income Per Share

Income attributable to common shareholders
     $ 319,000       38,493,189         $ 0.01






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
     $ (1,957,000 )    38,435,597         $ (0.05 )

~~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, 2014      March 31, 2013
( in thousands)      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
     $ 393         $ —           $ 393         $ 55         $ —           $ 55

~~Note 9: Financial Instruments with Off-Balance Sheet Risk~~Item 6: Exhibits

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.51

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.SIGNATURES

~~Financial instruments whose contractual amounts represent credit risk at March 31, 2014 are as follows:~~53

PART I- FINANCIAL INFORMATION

Item 1: Consolidated Financial Statements

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS (Unaudited)

	March 31, 2015			December 31, 2014

ASSETS	(in thousands, except shares and per share amounts)
Cash and due from banks:
Noninterest bearing deposits and cash	$	2,080		$	2,095
Interest bearing deposits		63,878			71,163
Total cash and cash equivalents		65,958			73,258

Securities:
Available for sale securities, at fair value (Note 2)		32,738			33,682
Other Investments		4,450			4,450
Federal Reserve Bank stock, at cost		2,020			2,058
Federal Home Loan Bank stock, at cost		6,628			6,628
Total securities		45,836			46,818

Loans receivable (net of allowance for loan losses: 2015: $5,193 2014: $4,924) (Note 3)		494,166			471,984
Accrued interest and dividends receivable		1,974			1,918
Premises and equipment, net		23,056			22,357
Deferred tax asset (Note 6)		14,621			14,926
Other assets		1,495			1,363
Total assets	$	647,106		$	632,624

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities

Deposits (Note 4):
Noninterest bearing deposits	$	70,331		$	63,398
Interest bearing deposits		386,776			379,635
Total deposits		457,107			443,033
Federal Home Loan Bank borrowings		120,000			120,000
Junior subordinated debt owed to unconsolidated trust		8,248			8,248
Accrued expenses and other liabilities		2,450			2,608
Total liabilities		587,805			573,889

Commitments and Contingencies (Note 9)

Shareholders' equity (1) (Note 7)
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; 2015: 3,955,119 shares issued;
3,953,949 shares outstanding. 2014 : 3,952,179 shares issued; 3,951,009 shares outstanding		396			395
Additional paid-in capital (Note 5)		105,865			105,752
Accumulated deficit		(46,686	)		(46,975	)
Less: Treasury stock, at cost: 2015 and 2014, 1,170 shares		(160	)		(160	)
Accumulated other comprehensive loss (Note 8)		(114	)		(277	)
Total shareholders' equity		59,301			58,735

Total liabilities and shareholders' equity	$	647,106		$	632,624

See Accompanying Notes to Consolidated Financial Statements.

(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

	Three Months Ended March 31,
	2015		2014
	(in thousands, except per share amounts)
Interest and Dividend Income
Interest and fees on loans	$	5,546	$	4,691
Interest on investment securities		116		135
Dividends on investment securities		57		41
Other interest income		29		12
Total interest and dividend income		5,748		4,879

Interest Expense
Interest on deposits		529		637
Interest on Federal Home Loan Bank borrowings		71		33
Interest on subordinated debt		71		200
Total interest expense		671		870

Net interest income		5,077		4,009

Provision for Loan Losses		250		-

Net interest income after provision for loan losses		4,827		4,009

Non-Interest Income
Loan application, inspection & processing fees		50		66
Fees and service charges		174		219
Earnings on cash surrender value of life insurance		-		121
Other income		170		187
Total non-interest income		394		593

Non-Interest Expense
Salaries and benefits		2,344		1,971
Occupancy and equipment expense		955		922
Data processing expense		250		250
Advertising and promotional expenses		50		51
Professional and other outside services		569		471
Loan administration and processing expenses		22		17
Regulatory assessments		154		230
Insurance expense		81		97
Other real estate operations		-		16
Material and communications		81		93
Other operating expenses		225		165
Total non-interest expense		4,731		4,283

Income before income taxes		490		319

Provision for income taxes		201		-

Net income	$	289	$	319

Basic and diluted income per share (1)	$	0.07	$	0.08

See Accompanying Notes to Consolidated Financial Statements.

(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

	Three Months Ended
	March 31,
	2015		2014
		(in thousands)
Net income	$	289	$	319
Other comprehensive income:
Unrealized holding gains on available for sale securities arising during the period, net of taxes		163		393
Total comprehensive income	$	452	$	712

See Accompanying Notes to Consolidated Financial Statements.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)

(in thousands, except shares)												Accumulated
			Additional									Other
	Common		Paid-In			Accumulated			Treasury			Comprehensive
	Stock		Capital			Deficit			Stock			Income (Loss)			Total

Three months ended March 31, 2015

Balance at December 31, 2014	$	395	$	105,752		$	(46,975	)	$	(160	)	$	(277	)	$	58,735

Net income		-		-			289			-			-			289
Other comprehensive income		-		-			-			-			163			163

Share-based compensation expense		-		114			-			-			-			114
Issuance of restricted stock		1		(1	)		-			-			-			-
Balance, March 31, 2015	$	396	$	105,865		$	(46,686	)	$	(160	)	$	(114	)	$	59,301

Three months ended March 31, 2014

Balance at December 31, 2013	$	388	$	105,484		$	(62,684	)	$	(160	)	$	(1,187	)	$	41,841

Net Income		-		-			319			-			-			319
Other comprehensive income		-		-			-			-			393			393

Share-based compensation expense		-		59			-			-			-			59
Issuance of restricted stock		3		(3	)		-			-			-			-
Balance, March 31, 2014	$	391	$	105,540		$	(62,365	)	$	(160	)	$	(794	)	$	42,612

See Accompanying Notes to Consolidated Financial Statements.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

	Three Months Ended
	March 31,
	2015			2014
Cash Flows from Operating Activities:	(in thousands)

Net income	$	289		$	319
Adjustments to reconcile net income to net cashprovided by operating activities:
Amortization of investment premiums		58			66
Amortization and accretion of purchase loan premiums and discounts, net		127			18
Provision for loan losses		250			-
Earnings on cash surrender value of life insurance		-			(121	)
Depreciation and amortization		246			293
Share-based compensation		114			59
Deferred income taxes		201			-
Changes in assets and liabilities:
Decrease (increase) in net deferred loan costs		139			(13	)
Increase in accrued interest and dividends receivable		(56	)		(12	)
Increase in other assets		(132	)		(58	)
Decrease in accrued expenses and other liabilities		(158	)		(296	)
Net cash provided by operating activities		1,078			255

Cash Flows from Investing Activities:
Principal repayments on available for sale securities		1,153			1,213
Redemptions of Federal Reserve Bank stock		38			-
(Increase) decrease in loans		(22,698	)		3,020
Purchase of other real estate owned		-			(264	)
Purchase of bank premises and equipment, net		(945	)		(98	)
Net cash (used in) provided by investing activities		(22,452	)		3,871

Cash Flows from Financing Activities:
Net increase (decrease) in deposits		14,074			(2,235	)
Increase in FHLB borrowings		-			23,000
Net cash provided by financing activities		14,074			20,765

Net (decrease) increase in cash and cash equivalents		(7,300	)		24,891

Cash and Cash Equivalents:
Beginning		73,258			34,866

Ending	$	65,958		$	59,757

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued (Unaudited)

	Three Months Ended
	March 31,
	2015		2014
	(in thousands)
Supplemental Disclosures of Cash Flow Information
Interest paid	$	586	$	669

Income taxes paid	$	3	$	-

See Accompanying Notes to Consolidated Financial Statements.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

Note 1:Basis of Financial Statement Presentation

The Consolidated Balance Sheet at December 31, 2014 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 previously filed audited financial statements of Bancorp and notes thereto for the year ended December 31, 2014.

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, 2015 are not necessarily indicative of the results of operations that may be expected for the remainder of 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

     (in thousands)
Commitments to extend credit:

Future loan commitments
     $ 15,526
Home equity lines of credit
     27,708
Unused lines of credit
     36,871
Undisbursed construction loans
     2,174
Financial standby letters of credit
     1,118


     $ 83,397

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. The bank has established a reserve of $12,000 as of March 31, 2014.

~~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, 2014 and December 31, 2013 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, 2014

The Company:

Total Capital (to Risk Weighted Assets)
     $ 56,405         14.12 % $ 31,952         8.00 % N/A         N/A
Tier 1 Capital (to Risk Weighted Assets)
     51,406         12.87 % 15,976         4.00 % N/A         N/A
Tier 1 Capital (to Average Assets)
     51,406         9.56 % 21,507         4.00 % N/A         N/A
The Bank:

Total Capital (to Risk Weighted Assets)
     $ 56,342         14.12 % $ 31,919         8.00 % $ 39,898         10.00 %
Tier 1 Capital (to Risk Weighted Assets)
     51,349         12.87 % 15,959         4.00 % 23,939         6.00 %
Tier 1 Capital (to Average Assets)
     51,349         9.56 % 21,491         4.00 % 26,864         5.00 %
December 31, 2013

The Company:

Total Capital (to Risk Weighted Assets)
     $ 56,060         13.95 % $ 32,153         8.00 % N/A         N/A
Tier 1 Capital (to Risk Weighted Assets)
     51,027         12.70 % 16,076         4.00 % N/A         N/A
Tier 1 Capital (to Average Assets)
     51,027         9.33 % 21,888         4.00 % N/A         N/A
The Bank:

Total Capital (to Risk Weighted Assets)
     $ 55,758         13.86 % $ 32,153         8.00 % $ 32,187         10.00 %
Tier 1 Capital (to Risk Weighted Assets)
     50,730         12.61 % 16,076         4.00 % 24,140         6.00 %
Tier 1 Capital (to Average Assets)
     50,730         9.28 % 21,888         4.00 % 27,340         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, 2014, 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.

The Dodd-Frank Act broadens the base for Federal Deposit Insurance Corporation insurance assessments. Under rules issued by the FDIC in February 2011, the base for insurance assessments changed from domestic deposits to consolidated assets less tangible equity. Assessment rates are calculated using formulas that take into account the risks of the institution being assessed. The rule was effective beginning April 1, 2011. This did not have a material impact on the Company.

~~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.

Note 2:Investment Securities

The amortized cost, gross unrealized losses and approximate fair values of available-for-sale securities at March 31, 2015 and December 31, 2014 are as follows:

			Gross
(in thousands)	Amortized		Unrealized			Fair
	Cost		Losses			Value
March 31, 2015:

U.S. Government agency bonds	$	7,500	$	(4	)	$	7,496
U. S. Government agency mortgage-backed securities		16,424		(148	)		16,276
Corporate bonds		9,000		(34	)		8,966
	$	32,924	$	(186	)	$	32,738


December 31, 2014:

U. S. Government agency bonds	$	7,500	$	(91	)	$	7,409
U. S. Government agency mortgage-backed securities		17,635		(298	)		17,337
Corporate bonds		9,000		(64	)		8,936
	$	34,135	$	(453	)	$	33,682

There were no purchases or sales of available-for-sale securities in 2014 and 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

	Less Than 12 Months					12 Months or More					Total
(in thousands)	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Value		Loss			Value		Loss			Value		Loss
March 31, 2015:

U.S. Government agency bonds	$	4,996	$	(4	)	$	-	$	-		$	4,996	$	(4	)
U. S. Government agency mortgage - backed securities		3,460		(11	)		12,816		(137	)		16,276		(148	)
Corporate bonds		-		-			8,966		(34	)		8,966		(34	)
Totals	$	8,456	$	(15	)	$	21,782	$	(171	)	$	30,238	$	(186	)

December 31, 2014:

U. S. Government agency bonds	$	-	$	-		$	7,409	$	(91	)	$	7,409	$	(91	)
U. S. Government agency mortgage - backed securities		-		-			17,337		(298	)		17,337		(298	)
Corporate bonds		-		-			8,936		(64	)		8,936		(64	)
Totals	$	-	$	-		$	33,682	$	(453	)	$	33,682	$	(453	)

At March 31, 2015, ten of eleven available-for-sale securities had unrealized holding losses with aggregate depreciation of 0.6% from the amortized cost. At December 31, 2014, all eleven securities had unrealized losses with aggregate depreciation of 1.3% 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, 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 U.S. Government agency debt, corporate debt and mortgage-backed securities 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. Because the Company does not intend to sell the investments, and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

The amortized cost and fair value of available-for-sale debt securities at March 31, 2015 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:

					Gross
(in thousands)					Unrealized
	Amortized Cost		Fair Value		Losses
Maturity:
Corporate bonds 5 to 10 years	$	9,000	$	8,966	$	(34	)
U.S. Government agency bonds < 5 years		2,500		2,500		-
U.S. Government agency bonds 5 to 10 years		5,000		4,996		(4	)
U.S. Government agency mortgage-backed securities		16,424		16,276		(148	)
Total	$	32,924	$	32,738	$	(186	)

At March 31, 2015 and December 31, 2014, securities of $6.8 million and $7.4 million were pledged with the Federal Reserve Bank of New York to secure municipal deposits.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

Note ~~11: Fair Value~~3: Loans Receivable and ~~Interest Rate Risk~~Allowance for Loan Losses

A summary of the Company’s loan portfolio at March 31, 2015 and December 31, 2014 is as follows:

(in thousands)	March 31,			December 31,
	2015			2014
Commercial	$	52,476		$	53,973
Commercial Real Estate		281,387			254,505
Construction		7,024			3,096
Construction to permanent		9,988			10,627
Residential		102,521			108,543
Consumer		45,963			46,164
Total Loans		499,359			476,908
Allowance for loan losses		(5,193	)		(4,924	)
Loans receivable, net	$	494,166		$	471,984

The Company's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County in New York. The Company originates commercial real estate loans, commercial business loans, construction loans and a variety of consumer loans. In addition, the Company previously had originated loans on residential real estate. 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 uponthe 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 ~~used fair value measurements~~has established credit policies applicable to ~~record fair value adjustments~~each type of lending activity in which it engages, evaluates the creditworthiness of each customer and, in most cases, extends credit of up to ~~certain assets and liabilities and to determine fair value disclosures. A description~~75% of the ~~valuation methodologies~~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 multi–family real estate. In the case of construction loans, the maximum loan-to-value is 75% of the “as completed” appraised value. The appraised value of collateral is monitored on an ongoing basis and additional collateral is requested 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.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

Notes to consolidated financial statements (Unaudited)

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 there be a substantial decline in the value of the property securing the loan or decline in general economic conditions. Where the owner occupies the property, the Company also evaluates the business 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.

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 accounts receivable, the purchase of inventory or new or used ~~for assets and liabilities recorded at fair value,~~equipment and for ~~estimating fair value~~other short or long-term working capital purposes. These loans are generally secured by business assets, 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 when obtained, as a secondary source. Payments on such loans are often dependent upon the successful operation of the underlying business. 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 share 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.~~the borrower’s products or services.

~~Available-for-Sale Securities:~~Residential Real Estate Loans ~~These~~– Home equity loans secured by real estate properties are offered by the Company. The Company no longer offers residential mortgages, having exited this business in 2013. Repayment of residential real estate loans may be negatively impacted should the borrower have financial ~~instruments are recorded at fair value~~difficulties, should there be a significant decline in the ~~financial statements. Where quoted prices are available in an active market, securities are classified within Level 1~~value of the ~~valuation hierarchy. If quoted prices~~property securing the loan or should there be a decline in general economic conditions.

Construction Loans– Construction loans are ~~not available, then fair values~~short-term loans (generally up to 18 months) secured by land for either residential or commercial development. The loans are ~~estimated~~generally made for acquisition and improvements. Funds are disbursed as phases of construction are completed. Construction loans are generally personally guaranteed by ~~using pricing models (i.e., matrix pricing)~~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 ~~quoted prices~~by a decline in general economic conditions.

Other/Consumer Loans– The Company also offers installment loans, credit cards, consumer overdraft and home equity lines of ~~securities with similar characteristics and~~credit to individuals. Repayments of such loans are ~~classified within Level 2~~often dependent on the personal income of the valuation hierarchy. Examples of such instruments include U.S. government agency bonds and mortgage-backed securities, corporate bonds and money market preferred equity securities. 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 databorrower which 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 usedbe negatively impacted by adverse changes 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.economic conditions. The Company does not ~~record loans at fair value~~place a high emphasis 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 valueoriginating these types 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 value of the Company’s OREO properties is 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 the 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.~~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.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

~~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,Notes to ~~a schedule of aggregated expected maturities on such deposits. The Company does not record deposits at fair value on a recurring basis.~~consolidated financial statements (Unaudited)

~~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~~sets forth activity in our allowance for loan losses, by loan type, for the ~~financial assets measured at fair value on a recurring basis as of~~three months ended March 31, ~~2014 and December 31, 2013, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine fair value:~~

(in thousands)    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, 2014
March 31, 2014

U.S. Government agency mortgage- backed securities
   $ —         $ 20,632       $ —         $ 20,632
U.S. Government agency bonds
   —         7,245       —         7,245
Corporate bonds
   —         8,938       —         8,938








Securities available for sale
   $ —         $ 36,815       $ —         $ 36,815








   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, 2013
December 31, 2013

U.S. Government agency mortgage- backed securities
   $ —         $ 21,752       $ —         $ 21,752
U.S. Government agency bonds
      7,079          7,079
Corporate bonds
   —         8,870       —         8,870








Securities available for sale
   $ —         $ 37,701       $ —         $ 37,701








There were no transfers of assets between levels 1, 2 or 3 as of March 31, 2014 or December 31, 2013. 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).
2015. The following tables reflect financial assets measured at fair value on a non-recurring basis as of March 31, 2014 and December 31, 2013, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

(in thousands)      Quoted Prices in
Active Markets
for Identical Assets
(Level 1)      Significant
Observable
Inputs
(Level 2)      Significant
Unobservable
Inputs
(Level 3)    Balance
March 31, 2014

Impaired Loans⁽¹⁾
     $ —           $ —           $ 6,855       $ 6,855








Other real estate owned⁽²⁾
     $ —           $ —           $ 264       $ 264








December 31, 2013

Impaired Loans⁽¹⁾
     $ —           $ —           $ 7,508       $ 7,508








Other real estate owned⁽²⁾
     $ —           $ —           $ —         $ —








⁽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, 2014 and December 31, 2013 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, 2014 and December 31, 2013 (in thousands):

     March 31, 2014      December 31, 2013
(in thousands)      Fair Value
Hierarchy      Carrying
Amount      Estimated
Fair Value      Carrying
Amount      Estimated
Fair Value
Financial Assets:

Cash and noninterest bearing balances due from banks
     Level 1         $ 1,503         $ 1,503         $ 1,570         $ 1,570
Interest-bearing deposits due from banks
     Level 1         58,254         58,254         33,295         33,295
Other investments
     Level 2         4,450         4,450         4,450         4,450
Federal Reserve Bank stock
     Level 1         1,444         1,444         1,444         1,444
Federal Home Loan Bank stock
     Level 1         4,143         4,143         4,143         4,143
Loans receivable, net
     Level 3         415,123         420,486         418,148         424,831
Accrued interest receivable
     Level 1         1,578         1,578         1,566         1,566
Financial Liabilities:

Demand deposits
     Level 1         $ 57,967         $ 57,967         $ 55,358         $ 55,358
Savings deposits
     Level 1         86,409         86,409         80,983         80,983
Money market deposits
     Level 1         29,502         29,502         29,310         29,310
NOW accounts
     Level 1         25,464         25,464         28,618         28,618
Time deposits
     Level 2         228,627         229,231         235,935         236,602
FHLB Borrowings
     Level 2         80,000         80,000         57,000         57,000
Subordinated debentures
     Level 2         8,248         8,248         8,248         8,248
Accrued interest payable
     Level 1         1,589         1,589         1,388         1,388
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, 2014 and December 31, 2013. The estimated fair value of fee income on letters of credit at March 31, 2014 and December 31, 2013 was insignificant.
~~Note 12: Recent Accounting Pronouncements~~
~~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. 2013-12 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.
~~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 made 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 byASU 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 2014-01: Accounting for Investments in Qualified Affordable Housing Projects (Topic 323) allows an entity that invests in low income housing projects and meets all the specified conditions to use the proportional amortization method to account for the costs of those investments. The effective date is for annual periods and interim periods within those annual periods beginning after December 15, 2014. The company is in the process of evaluating the impact of ASU 2014-01 on its financial statement and processes.
~~In January 2014, the FASB issued ASU 2014-04,~~~~“ Receivables – Troubled Debt Restructuring by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure~~, “to clarify that when an in substance repossession or foreclosure occurs, a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1)table also details the amount of ~~foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage~~ loans ~~collateralized by residential real estate property~~receivable that are ~~in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU 2014-04 is effective~~evaluated individually, and collectively, for ~~annual reporting periods beginning after December 15, 2014. The company is in the process of evaluating the impact of ASU 2014-04 on its financial statements and processes.~~
~~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 assetsimpairment, and the ~~interest paid on its interest bearing liabilities; (2) the timing~~related portion 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 that is allocated to each loan portfolio segment.
(in thousands)

Three months endedMarch 31, 2015

Commercial

Commercial Real Estate

Construction

Construction
to Permanent

Residential

Consumer

Unallocated

Total

Allowance for loan losses:

Beginning Balance
$ 1,918 $ 1,419 $ 63 $ 215 $ 831 $ 478 $ - $ 4,924
Charge-offs
- - - - (3 ) (7 ) - (10 )
Recoveries
16 - - 5 - 8 - 29
Provision
(637 ) 605 159 (29 ) (98 ) 232 18 250
Ending Balance
$ 1,297 $ 2,024 $ 222 $ 191 $ 730 $ 711 $ 18 $ 5,193
Ending balance: individuallyevaluated for impairment
$ - $ - $ - $ - $ - $ - $ - $ -
Ending balance: collectivelyevaluated for impairment
1,297 2,024 222 191 730 711 18 5,193

Total Allowance for Loan Losses
$ 1,297 $ 2,024 $ 222 $ 191 $ 730 $ 711 $ 18 $ 5,193

March 31, 2015
Total Loans ending balance
$ 52,476 $ 281,387 $ 7,024 $ 9,988 $ 102,521 $ 45,963 $ - $ 499,359

Ending balance: individuallyevaluated for impairment
$ - $ 8,272 $ - $ - $ 3,406 $ 552 $ - $ 12,230

Ending balance: collectivelyevaluated for impairment
$ 52,476 $ 273,115 $ 7,024 $ 9,988 $ 99,115 $ 45,411 $ - $ 487,129

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table sets forth activity in our allowance for loan losses, by loan type, for the ~~analysis~~three months ended March 31, 2014. The following table also details the amount of loans receivable 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.
(in thousands)

Three months ended March 31, 2014

Commercial

Commercial Real Estate

Construction

Construction
to Permanent

Residential

Consumer

Unallocated

Total

Allowance for loan losses:

Beginning Balance
$ 2,285 $ 1,585 $ 260 $ 25 $ 795 $ 534 $ 197 $ 5,681
Charge-offs
(9 ) - - - (178 ) (30 ) - (217 )
Recoveries
- - - - 15 1 - 16
Provision
95 (265 ) - 9 72 34 55 $ -
Ending Balance
$ 2,371 $ 1,320 $ 260 $ 34 $ 704 $ 539 $ 252 $ 5,480
Ending balance: individuallyevaluated for impairment
$ 1,500 $ 17 $ 260 $ - $ 21 $ 2 $ - $ 1,800
Ending balance: collectivelyevaluated for impairment
871 1,303 - 34 683 537 252 3,680

Total Allowance for Loan Losses
$ 2,371 $ 1,320 $ 260 $ 34 $ 704 $ 539 $ 252 $ 5,480

March 31, 2014
Total Loans ending balance
$ 38,838 $ 217,674 $ 260 $ 12,718 $ 103,766 $ 47,347 $ - $ 420,603

Ending balance: individuallyevaluated for impairment
$ 6,052 $ 8,855 $ 260 $ - $ 5,192 $ 588 $ - $ 20,947

Ending balance: collectivelyevaluated for impairment
$ 32,786 $ 208,819 $ - $ 12,718 $ 98,574 $ 46,759 $ - $ 399,656

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table details for the year ended December 31, 2014 the amount of loans receivable that were evaluated individually, and collectively, for impairment, and the related portion of the allowance for the loans losses that was allocated to each loan portfolio segment:
(in thousands)

December 31, 2014

Commercial

Commercial Real Estate

Construction

Construction to Permanent

Residential

Consumer

Total

Ending balance: individuallyevaluated for impairment
$ - $ - $ - $ - $ - $ 7 $ 7
Ending balance: collectivelyevaluated for impairment
1,918 1,419 63 215 831 471 4,917

Total Allowance for Loan Losses
$ 1,918 $ 1,419 $ 63 $ 215 $ 831 $ 478 $ 4,924

Total Loans ending balance
$ 53,973 $ 254,505 $ 3,096 $ 10,627 $ 108,543 $ 46,164 $ 476,908

Ending balance: individuallyevaluated for impairment
2 7,398 - - 3,764 560 11,724

Ending balance: collectivelyevaluated for impairment
$ 53,971 $ 247,107 $ 3,096 $ 10,627 $ 104,779 $ 45,604 $ 465,184
The Company monitors the credit quality of its ~~investment securities~~loans receivable in an ongoing manner. Credit quality is monitored by reviewing certain credit quality indicators and trends, including but not limited to, loan to value ratios, debt service coverage ratios, debt to worth ratios, profitability ratios, cash flows, and credit scores.
Appraisals on properties securing non-performing loans and Other Real Estate Owned (“OREO”) are updated annually. We update our impairment analysis monthly based on the ~~valuation~~most recent appraisal as well as other factors (such as senior lien positions, property taxes, etc.).
The majority of ~~deferred income tax assets,~~the Company’s impaired loans have been resolved through courses of action other than via 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 ~~Bancorp’s most critical accounting policies~~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 ~~estimates~~reflected in ~~that they are important~~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 ~~portrayal~~appraised value that was obtained as of ~~Bancorp’s~~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 a 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 and adjusted if necessary. Similarly, the Loan Committee can adjust a risk rating. The Company employs a system to ensure an independent review of the ratings annually for commercial credits over $250,000.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The Company uses an independent third party loan reviewer who performs quarterly reviews of a sample of loans, validating the Bank’s risk ratings assigned to such loans. Any upgrades to classified loans must be approved by the Management 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 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.”
Charge–off generally commences after the loan is classified “doubtful” to reduce the loan to its recoverable balance. If the account is classified as “loss”, the full balance is charged off regardless of the potential recovery from the sale of the collateral. That amount is recognized as a recovery after 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.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the 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~~borrowers. The unpaid principal balances of loans on nonaccrual status and considered impaired were $515,000 at March 31, 2015 and $866,000 at December 31, 2014. If non-accrual loans had been performing in accordance with their contractual terms, the ~~effect~~Company would have recorded approximately $4,000 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.
~~Summary~~
~~Bancorp reported net~~additional income ~~of $319,000 ($0.01 basic and diluted income per share) for~~during the quarter ended March 31, ~~2014, compared to net loss of $2.0 million ($0.05 basic~~2015 and ~~diluted loss per share) for~~$33,000 during the quarter ended March 31, ~~2013.~~ 2014.
The ~~primary reason for~~following table sets forth the ~~increase~~detail, and delinquency status, of non-accrual loans at March 31, 2015 :
(in thousands)

Non-Accrual Loans

2015

31-60 Days
Past Due

61-90 Days Past Due

Greater Than 90 Days

Total Past Due

Current

Total Non-Accrual Loans

Commercial Real Estate Substandard
$ - $ - $ - $ - $ 135 $ 135
Total Commercial Real Estate
$ - $ - $ - $ - $ 135 $ 135
Residential Real Estate Substandard
$ - $ - $ 380 $ 380 $ - $ 380
Total Residential Real Estate
$ - $ - $ 380 $ 380 $ - $ 380

Total
$ - $ - $ 380 $ 380 $ 135 $ 515
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 at least 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.
At March 31, 2015, $135,000 or 26% of the non-accruing loan balance of $515,000 was current and being applied to principal.
There was one loan of $1.5 million that was past due ninety days or more and accruing interest at March 31, 2015. This is a residential mortgage loan which had been in non-accrual status from September 2012 until December 31, 2014. The customer has been making regular payments since September 2013, however, the loan is greater than 90 days past due because not all prior payments owed have not been brought current.
At December 31, 2014, there were five loans totaling $1.8 million which were past due ninety days or more and accruing interest. One loan of $1.6 million was the residential mortgage loan discussed above. The other four loans were mature lines of credit totaling $279,000, which were in the ~~quarterly comparison~~process of renewal. Three of these loans were renewed, and one paid off.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table sets forth the detail, and delinquency status, of non-accrual loans at December 31, 2014:
(in thousands)

Non-Accrual Loans

2014

31-60 Days Past Due

61-90 Days Past Due

Greater Than 90 Days

Total Past Due

Current

Total Non-Accrual Loans

Commercial

Substandard
$ - $ - $ 2 $ 2 $ - $ 2
Total Commercial
$ - $ - $ 2 $ 2 $ - $ 2
Commercial Real Estate

Substandard
$ - $ - $ - $ - $ 138 $ 138
Total Commercial Real Estate
$ - $ - $ - $ - $ 138 $ 138
Residential Real Estate

Substandard
$ - $ - $ 719 $ 719 $ - $ 719
Total Residential Real Estate
$ - $ - $ 719 $ 719 $ - $ 719
Consumer

Substandard
$ - $ - $ 7 $ 7 $ - $ 7
Total Consumer
$ - $ - $ 7 $ 7 $ - $ 7

Total
$ - $ - $ 728 $ 728 $ 138 $ 866

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table sets forth the detail and delinquency status of loans receivable, by performing and non-performing loans at March 31, 2015.
(in thousands)

Performing (Accruing) Loans

2015

31-60 Days Past Due

61-90 Days Past Due

Greater Than 90 Days

Total Past Due

Current

Total Performing Loans

Total Non-Accrual Loans

Total Loans

Commercial

Pass
$ 40 $ - $ - $ 40 $ 46,732 $ 46,772 $ - $ 46,772
Special Mention
- - - - 113 113 - 113
Substandard
- - - - 5,591 5,591 - 5,591
Total Commercial
$ 40 $ - $ - $ 40 $ 52,436 $ 52,476 $ - $ 52,476
Commercial Real Estate

Pass
$ - $ - $ - $ - $ 271,956 $ 271,956 $ - $ 271,956
Special Mention
1,032 - - 1,032 5,986 7,018 - 7,018
Substandard
- - - - 2,278 2,278 135 2,413
Total Commercial Real Estate
$ 1,032 $ - $ - $ 1,032 $ 280,220 $ 281,252 $ 135 $ 281,387
Construction

Pass
$ - $ - $ - $ - $ 7,024 $ 7,024 $ - $ 7,024
Total Construction
$ - $ - $ - $ - $ 7,024 $ 7,024 $ - $ 7,024
Construction to Permanent

Pass
$ - $ - $ - $ - $ 9,988 $ 9,988 $ - $ 9,988
Total Construction to Permanent
$ - $ - $ - $ - $ 9,988 $ 9,988 $ - $ 9,988
Residential Real Estate

Pass
$ 30 $ 178 $ 1,537 $ 1,745 $ 100,396 $ 102,141 $ - $ 102,141
Substandard
- - - - - - 380 380
Total Residential Real Estate
$ 30 $ 178 $ 1,537 $ 1,745 $ 100,396 $ 102,141 $ 380 $ 102,521
Consumer

Pass
$ 4 $ 99 $ - $ 103 $ 45,860 $ 45,963 $ - $ 45,963
Total Consumer
$ 4 $ 99 $ - $ 103 $ 45,860 $ 45,963 $ - $ 45,963
Total

Pass
$ 74 $ 277 $ 1,537 $ 1,888 $ 481,956 $ 483,844 $ - $ 483,844
Special Mention
1,032 - - 1,032 6,099 7,131 - 7,131
Substandard
- - - - 7,869 7,869 515 8,384
Grand Total
$ 1,106 $ 277 $ 1,537 $ 2,920 $ 495,924 $ 498,844 $ 515 $ 499,359

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table sets forth the detail and delinquency status of loans receivable, by performing and non-performing loans at December 31, 2014.
(in thousands)

Performing (Accruing) Loans

2014

31-60 Days Past Due

61-90 Days Past Due

Greater Than 90 Days

Total Past Due

Current

Total Performing Loans

Total Non-Accrual Loans

Total Loans

Commercial

Pass
$ 1,520 $ - $ 279 $ 1,799 $ 46,279 $ 48,078 $ - $ 48,078
Special Mention
- - - - 121 121 - 121
Substandard
- - - - 5,772 5,772 2 5,774
Total Commercial
$ 1,520 $ - $ 279 $ 1,799 $ 52,172 $ 53,971 $ 2 $ 53,973
Commercial Real Estate

Pass
$ - $ - $ - $ - $ 248,132 $ 248,132 $ - $ 248,132
Special Mention
1,041 - - 1,041 2,887 3,928 - 3,928
Substandard
- 815 - 815 1,492 2,307 138 2,445
Total Commercial Real Estate
$ 1,041 $ 815 $ - $ 1,856 $ 252,511 $ 254,367 $ 138 $ 254,505
Construction

Pass
$ - $ - $ - $ - $ 3,096 $ 3,096 $ - $ 3,096
Total Construction
$ - $ - $ - $ - $ 3,096 $ 3,096 $ - $ 3,096
Construction to Permanent

Pass
$ - $ - $ - $ - $ 10,627 $ 10,627 $ - $ 10,627
Total Construction to Permanent
$ - $ - $ - $ - $ 10,627 $ 10,627 $ - $ 10,627
Residential Real Estate

Pass
$ 172 $ 87 $ 1,553 $ 1,812 $ 106,012 $ 107,824 $ - $ 107,824
Substandard
- - - - - - 719 719
Total Residential Real Estate
$ 172 $ 87 $ 1,553 $ 1,812 $ 106,012 $ 107,824 $ 719 $ 108,543
Consumer

Pass
$ - $ 2 $ - $ 2 $ 46,155 $ 46,157 $ - $ 46,157
Substandard
- - - - - - 7 7
Total Consumer
$ - $ 2 $ - $ 2 $ 46,155 $ 46,157 $ 7 $ 46,164
Total

Pass
$ 1,692 $ 89 $ 1,832 $ 3,613 $ 460,301 $ 463,914 $ - $ 463,914
Special Mention
1,041 - - 1,041 3,008 4,049 - 4,049
Substandard
- 815 - 815 7,264 8,079 866 8,945
Grand Total
$ 2,733 $ 904 $ 1,832 $ 5,469 $ 470,573 $ 476,042 $ 866 $ 476,908

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Impaired loans consist of non-accrual loans, TDRs, and loans previously classified as TDRs that have been upgraded. The recorded investment of impaired loans at March 31, 2015 and December 31, 2014 was $12.2 million and $11.7 million, with related allowances of $0 and $7,000 respectively.
The following table summarizes impaired loans by loan portfolio class as of March 31, 2015
(in thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded:

Commercial
$ - $ 101 $ -
Commercial Real Estate
8,272 9,113 -
Construction
- 287 -
Residential
3,406 3,433 -
Consumer
552 639 -
Total:
$ 12,230 $ 13,573 $ -

With an allowance recorded:

Commercial
$ - $ - $ -
Commercial Real Estate
- - -
Construction
- - -
Residential
- - -
Consumer
- - -
Total:
$ - $ - $ -

Commercial
$ - $ 101 $ -
Commercial Real Estate
8,272 9,113 -
Construction
- 287 -
Residential
3,406 3,433 -
Consumer
552 639 -
Total:
$ 12,230 $ 13,573 $ -

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table summarizes impaired loans by loan portfolio class as of December 31, 2014
(in thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded:

Commercial
$ 2 $ 104 $ -
Commercial Real Estate
7,398 8,249 -
Construction
- 732 -
Residential
3,764 3,793 -
Consumer
553 633 -
Total:
$ 11,717 $ 13,511 $ -

With an allowance recorded:

Commercial
$ - $ - $ -
Commercial Real Estate
- - -
Construction
- - -
Residential
- - -
Consumer
7 7 7
Total:
$ 7 $ 7 $ 7

Commercial
$ 2 $ 104 $ -
Commercial Real Estate
7,398 8,249 -
Construction
- 732 -
Residential
3,764 3,793 -
Consumer
560 640 7
Total:
$ 11,724 $ 13,518 $ 7
Included in the tables above at March 31, 2015 and December 31, 2014 are loans with carrying balances of $12.2 million and $11.7 million that required no specific reserves in our allowance for loan losses. Loans that did not require specific reserves 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 assist customers who may be experiencing financial difficulty. If the borrower is experiencing financial difficulties and a concession has been made, the loan is classified as a troubled debt restructured loan.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table summarizes additional information regarding impaired loans for three months ended March 31, 2015 and 2014.

Three Months Ended March 31

2015

2014

(in thousands)

Average Recorded Investment

Interest Income Recognized

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded:

Commercial
$ 1 $ - $ 2 86
Commercial Real Estate
8,296 95 7,941 72
Construction
- - - -
Construction to Permanent
- - 788 -
Residential
3,525 32 4,821 32
Consumer
552 4 588 9
Total:
$ 12,374 $ 131 $ 14,140 $ 199

With an allowance recorded:

Commercial
$ - $ - $ 6,078 $ -
Commercial Real Estate
- - 158 -
Construction
- - 260 -
Residential
- - 662 -
Consumer
2 - 2 -
Total:
$ 2 $ - $ 7,160

Commercial
$ 1 $ - $ 6,080 $ 86
Commercial Real Estate
8,296 95 8,099 72
Construction
- - 260 -
Residential
3,525 32 5,483 32
Consumer
554 4 590 9
Total:
$ 12,376 $ 131 $ 21,300 $ 199
No loans were modified in troubled debt restructurings during the three months ended March 31, 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Substantially all of our troubled debt restructured loan modifications involve lowering the monthly payments on such loans through either a reduction in ~~non-interest expense~~interest rate below market rate, an extension of ~~$2.1 million,~~the term of the loan, or ~~33%,~~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 isour 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 ~~result~~sustained period of ~~cost reduction initiatives implemented. This decrease included lower salaries~~repayment performance (generally six consecutive months of payments) and ~~benefits of $1.0 million~~both principal and ~~lower professional services expense of $0.4 million.~~interest are deemed collectible. All troubled debt restructurings are classified as impaired loans, which are individually evaluated for impairment.
Bancorp’s net interest income for the quarter ended March 31, 2014 was $4.0 million compared to $3.9 million for the quarter ended March 31, 2013, an increase of $135,000. Included in net interest income for the quarter ending March 31, 2014 was an unfavorable adjustment related to prior period interest expense on subordinated debt of $117,000. Excluding this adjustment, net interest income increased $252,000 as compared to the quarter ended March 31, 2013. The net interest income increase was due to interest expense decrease of $757,000, partially offset by interest income reduction of $622,000. The decrease in interest expense was primarily due to strategic reduction of rates paid on term deposits, in addition to lower interest expense on borrowings. From April 2013 to September 2013, the Bank prepaid high rate borrowings, replacing these with borrowings at lower rates. The decline in interest income was due primarily to lower average loan balances primarily due to loan payoffs in excess of new loan originations, in addition to lower investment yields.
Total assets increased $21.3 million from $541.2 million at December 31, 2013 to $562.5 million at March 31, 2014. Cash and cash equivalents increased $24.9 million from $34.9 million at December 31, 2013 to $59.8 million at March 31, 2014. The net loan portfolio decreased $3.0 million from $418.1 million at December 31, 2013 to $415.1 million at March 31, 2014. The decrease was primarily a result of loan payoffs in excess of new origination of loans. Decreases in commercial real estate loans of $5.1 million and residential loans of $3.2 million were partially offset with increases in commercial loans of $3.7 million. Deposits decreased $2.2 million from $430.2 million at December 31, 2013 to $428.0 million at March 31, 2014. This was primarily due to decreases in certificates of deposit (CDs) of $7.3 million due to maturities of higher cost deposit accounts. Partially offsetting the CD decrease was an increase of $5.4 million in savings accounts reflecting increases in both consumer and commercial savings accounts. The overall cost of deposits decreased from 0.69% for the quarter ended December 31, 2013 to 0.61% for the quarter ended March 31, 2014. Borrowings increased $23.0 million to $88.2 million from $65.2 million.
F~~INANCIAL~~ C~~ONDITION~~Note 4:     Deposits
~~Cash and Cash Equivalents~~
Cash and cash equivalents increased $24.9 million, or 71%, to $59.8 million at March 31, 2014 compared to $34.9 million at December 31, 2013. This increase was primarily the result of a $23.0 million increase in borrowings, reflecting the Bank’s actions to increase liquidity.
~~Investments~~
The following table is a summary of ~~Bancorp’s available-for-sale securities portfolio, at fair value, at~~ the ~~dates shown:~~Company’s deposits at:

(in thousands)
   March 31,
2014    December 31,
2013
U.S. Government Agency bonds
   $ 7,245       $ 7,079
U.S. Government Agency mortgage- backed securities
   20,632       21,752
Corporate bonds
   8,938       8,870




Total Available-for-Sale Securities
   $ 36,815       $ 37,701




Available-for-sale securities decreased $886,000, or 2.4%, from $37.7 million at December 31, 2013 to $36.8 million at March 31, 2014. This decrease was primarily due to principal pay downs of $1.2 million on mortgage backed securities partially offset by $393,000 in unrealized gains.
~~Loans~~
~~The following table is a summary of Bancorp’s loan portfolio at the dates shown:~~


(in thousands)
     March 31,
2014    December 31,
2013
Real Estate

Commercial
     $ 218,051       $ 223,165
Residential
     103,019       106,198
Construction
     260       260
Construction to permanent
     12,650       11,303
Commercial
     38,752       35,061
Consumer home equity
     43,717       44,081
Consumer installment
     3,389       2,990




Total Loans
     419,838       423,058
Premiums on purchased loans
     182       200
Net deferred costs
     583       571
Allowance for loan losses
     (5,480 )    (5,681 )




Loans receivable, net
     $ 415,123       $ 418,148




Bancorp’s net loan portfolio decreased $3.0 million, or 0.7%, from $418.1 million at December 31, 2013 to $415.1 million at March 31, 2014. The decrease was primarily a result of loan payoffs. Decreases in commercial real estate loans of $5.1 million and residential loans of $3.2 million were partially offset with increases in commercial loans of $3.7 million.
~~At March 31, 2014, the net loan to deposit ratio was 97% and the net loan to total assets ratio was 74%. At December 31, 2013, these ratios were 97% and 77%, respectively.~~
~~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. The allowance for loan losses decreased $201,000 from December 31, 2013 to March 31, 2014 primarily due to the partial charge-off of a non-accrual loan, which was transferred to OREO.
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, future payments are reasonably assured, and there is 6 months of performance.
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
(Dollars in thousands)
     March 31,
2014 March 31,
2013
Balance at beginning of period
     $ 5,681    $ 6,016
Charge-offs
     (217 ) (306 )
Recoveries
     16    37


Net Charge-offs
     (201 ) (269 )


Provision charged to operations
     —      (30 )


Balance at end of period
     $ 5,480    $ 5,717


Annualized net charge-offs during the period to average loans outstanding during the period
     0.19 % 0.23 %


Ratio of ALL / Gross Loans
     1.30 % 1.24 %


Based upon the overall assessment and evaluation of the loan portfolio, management believes the allowance for loan losses of $5.5 million, at March 31, 2014, which represents 1.30% 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:~~

(Dollars in thousands)
     March 31,
2014 December 31,
2013
Loans past due over 90 days still accruing
     $ 834    $ 866
Non accruing loans
     10,166    12,308


Total
     $ 11,000    $ 13,174


% of Total Loans
     2.62 % 3.11 %
% of Total Assets
     1.96 % 2.43 %
Impaired loans are primarily 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 $10.2 million of non-accrual loans at March 31, 2014 is comprised of 12 loans, for which a specific reserve of $1.8 million 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 $10.2 million of non-accrual loans at March 31, 2014 borrowers of 4 loans with aggregate balances of $7.5 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 $6.7 million of substandard accruing loans comprised of 11 loans and $8.4 million of special mention loans comprised of 16 loans for which management has a concern as to the ability of the borrowers to comply with the present repayment terms. All of the substandard accruing and all of the special mention loans with the exception of one loan of $15,000 continue to make timely payments and are within 30 days at March 31, 2014. Subsequently, one $2.6 million special mention loan paid off.
~~Other Real Estate Owned~~
~~The following table is a summary of Bancorp’s other real estate owned at the dates shown:~~

(in thousands)
     March 31,
2014      December 31,
2013
Residential real estate
     $ 264         $ —




Other real estate owned
     $ 264         $ —




The balance of other real estate owned at March 31, 2014 was comprised of 1 property with an aggregate carrying value of $264,000. The Company had a contract for the sale of this property at March 31, 2014.
~~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, 2014. The valuation allowance is analyzed quarterly for changes affecting the deferred tax asset. At March 31, 2014, the company reported taxable income for the second consecutive quarter and was anticipating earnings to be positive in the future. However, based on current accounting guidance the Company has not generated taxable income for a sufficient length of time in order to reverse the DTA valuation allowance and, accordingly, had an allowance totaling $17.8 million at March 31, 2014. In the future, when the Company has generated taxable income on a more 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.
~~Deposits~~
~~The following table is a summary of Bancorp’s deposits at the dates shown:~~

(in thousands)      March 31,
2014      December 31,
2013
Non-interest bearing
     $ 57,967         $ 55,358




Interest bearing

NOW
     25,464         28,618
Savings
     86,409         80,983
Money market
     29,502         29,310
Time certificates, less than $100,000
     121,955         129,548
Time certificates, $100,000 or more
     106,672         106,387




Total interest bearing
     370,002         374,846




Total Deposits
     $ 427,969         $ 430,204




Deposits decreased $2.2 million from $430.2 million at December 31, 2013 to $428.0 million at March 31, 2014. This was primarily due to decreases in certificates of deposit (CDs) of $7.3 million due to maturities of higher rate deposit accounts and decrease in NOW balance by $3.2 million primarily due to lower IOLTA account balances. Partially offsetting the CD decrease was an increase of $5.4 million in savings accounts reflecting increases in both consumer and commercial savings accounts and a non-interest bearing balance increase of $2.6 million.
~~Borrowings~~
At March 31, 2014 and December 31, 2013, total borrowings were $88.2 million and $65.2 million respectively. In addition to the outstanding borrowings disclosed in the consolidated balance sheet, the Bank has the ability to borrow approximately $38.0 million in additional advances from the Federal Home Loan Bank of Boston (“FHLB”), including a $2.0 million overnight line of credit. The Bank has also established a line of credit at the Federal Reserve Bank. Subsequent to March 31, 2014, the Bank was in the process of collateralization of additional loans with the FHLB which will increase the Bank’s borrowing capacity with the FHLB from $38.0 million to approximately $85.0 million.
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% (3.3851% at March 31, 2014), mature 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. Interest is still being accrued and charged to operations. The Company may only defer the payment of interest for 20 consecutive quarters, or through March 2014, and all accrued interest must be paid at the completion of the deferral period, which is June 2014. As of March 31, 2014, the accrued interest payable was approximately $1.6 million. The Company is prepared to pay the full amount of interest due pending approval from its regulators.
~~The duration of the trust is 30 years, with an early redemption feature at the company’s option on a quarterly basis which commenced March 26, 2008.~~
~~Capital~~
Capital increased $771,000 compared to December 31, 2013 primarily as a result of net income of $319,000 for the three months ended March 31, 2014, comprehensive income of $393,000 and $59,000 of share based compensation.
~~Off-Balance Sheet Arrangements~~
Bancorp’s off-balance sheet arrangements, which primarily consist of commitments to lend, increased by $4.1 million from $79.3 million at December 31, 2013 to $83.4 million at March 31, 2014, primarily due to increases of $8.4 million in future loan commitments offset by decreases of $3.3 million in unused lines of credit and $1.0 million in home equity lines of credit.
~~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
     2014 2013
        Interest         Interest
     Average    Income/      Average Average    Income/      Average
(in thousands)      Balance    Expense      Rate Balance    Expense      Rate
Interest earning assets:

Loans
     $ 417,468       $ 4,691         4.56 % $ 465,895       $ 5,196         4.52 %
Investments
     47,386       176         1.51 % 51,622       277         2.17 %
Interest bearing deposits in banks
     34,937       12         0.15 % 57,095       28         0.20 %










Total Interest earning assets
     499,791       4,879         3.96 % 574,612       5,501         3.88 %










Cash and due from banks
     1,886            5,504
Premises and equipment, net
     14,971            3,991
Allowance for loan losses
     (5,620 )         (6,017 )
Other assets
     25,720            30,923





Total Assets
     $ 536,748            $ 609,013





Interest bearing liabilities:

Deposits
     $ 370,034       $ 637         0.70 % $ 427,770       $ 1,129         1.07 %
FHLB advances
     57,922       33         0.23 % 50,000       351         2.85 %
Subordinated debt⁽¹⁾
     8,248       200         9.83 % 8,248       71         3.47 %
Other borrowings
     —         —           N/A    7,000       76         4.41 %










Total interest bearing liabilities
     436,204       870         0.81 % 493,018       1,627         1.34 %










Demand deposits
     54,226            61,255
Accrued expenses and other liabilities
     3,913            5,635
Shareholders’ equity
     42,405            49,105





Total liabilities and equity
     $ 536,748            $ 609,013





Net interest income
        $ 4,009            $ 3,874





Interest margin
             3.25 %         2.73 %




Interest spread
             3.15 %         2.54 %




⁽¹⁾
~~Includes $117,000 applicable to prior year adjustment.~~
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
     2014 vs 2013
     Increase (decrease) in Interest
     Income/Expense
     Due to change in:
(in thousands)      Volume    Rate    Total
Interest earning assets:

Loans
     $ (551 )    $ 46       $ (505 )
Investments
     (25 )    (76 )    (101 )
Interest bearing deposits in banks
     (13 )    (3 )    (16 )






Total interest earning assets
     (589 )    (33 )    (622 )






Interest bearing liabilities:

Deposits
     $ (170 )    $ (322 )    $ (492 )
FHLB advances
     63       (381 )    (318 )
Subordinated debt
     0       129       129
Other borrowings
     (76 )    0       (76 )






Total interest bearing liabilities
     (183 )    (574 )    (757 )






Net interest income
     $ (406 )    $ 541       $ 135






For the quarter ended March 31, 2014, interest income was $4,879,000, a decrease of $622,000 from interest income of $5,501,000 for the quarter ended March 31, 2013. Average interest earning assets decreased $74.8 million, or 13.0%, to $499.8 million from $574.6 million and was responsible for $589,000 of the reduction in interest income. Lower investment yields partially offset by higher yields on loans was responsible for most of the remaining interest income reduction.
Total interest expense for the quarter ended March 31, 2014 of $870,000 represents a decrease of $757,000, or 46.5%, compared to interest expense of $1.6 million for the same period last year. The decrease in interest expense was primarily due to strategic reduction of rates paid on term deposits, and resulting term deposit balance reduction of $44.4 million, in addition to lower interest expense on borrowings due to rate reductions. From April 2013 to September 2013, the Bank prepaid high rate borrowings, replacing these with borrowings at lower rates. The Bank incurred a one-time charge of $117,000 during the most recent quarter related to prior period subordinated debt. Excluding this charge, the total rate on interest bearing liabilities was 0.70% as compared to 1.34% for the quarter ended March 31, 2013.
As a result of the above, Bancorp’s net interest income increased $135,000 or 3.5%, to $4.0 million for the three months ended March 31, 2014 compared to $3.9 million for the same period last year. The net interest margin for the three months ended March 31, 2014 was 3.25% as compared to 2.73% for the three months ended March 31, 2013 primarily due to the Bank’s reduction’s in average funding rates. The Bank’s margin excluding the previously noted one-time charge of $117,000 was 3.35%.
~~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 was unchanged for the three months ended March 31, 2014, compared to $30,000 reduction of the loan loss provision for the three months ended March 31, 2013 due to the reduction of the loan portfolio and improvement in credit quality. The allowance for loan losses decreased by $201,000 from December 31, 2013 to March 31, 2014 primarily due to partial charge-off of a non-accrual loan, which was transferred to OREO.
~~An analysis of the changes in the allowance for loan losses is presented under “Allowance for Loan Losses.”~~
~~Non-interest income~~
Non-interest income increased $106,000 from $487,000 for the quarter ended March 31, 2013 to $593,000 for the quarter ended March 31, 2014. This is primarily due to increased rental income resulting from the Bank’s purchase of the previously leased Greenwich branch building in November, 2013 and Stamford branch building in May, 2013.
~~Non-interest expense~~
Non-interest expense decreased $2.1 million or 33% from $6,369,000 for the quarter ended March 31, 2013 to $4,283,000 for the quarter ended March 31, 2014. This decrease included lower salaries and benefits of $1.0 million and lower professional services expense of $0.4 million, both resulting from management initiatives to reduce non-interest expense.
L~~IQUIDITY~~
Bancorp’s liquidity ratio was 15.5% at March 31, 2014 compared to 11.5% at December 31, 2013. 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 unpledged 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.
C~~APITAL~~
~~The following table illustrates Bancorp’s regulatory capital ratios at March 31, 2014 and December 31, 2013 respectively:~~

     March 31, 2014 December 31, 2013
Tier 1 Leverage Capital
     9.56 % 9.33 %
Tier 1 Risk-based Capital
     12.87 % 12.70 %
Total Risk-based Capital
     14.12 % 13.95 %
~~The following table illustrates the Bank’s regulatory capital ratios at March 31, 2014 and December 31, 2013 respectively:~~

     March 31, 2014 December 31, 2013
Tier 1 Leverage Capital
     9.56 % 9.28 %
Tier 1 Risk-based Capital
     12.87 % 12.61 %
Total Risk-based Capital
     14.12 % 13.86 %
~~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~~
~~There were no changes in executive management during the quarter.~~

March 31,

December 31,

(in thousands)

2015

2014

Non-interest bearing
$ 70,331 $ 63,398

Interest bearing

NOW
26,673 26,269
Savings
96,846 93,790
Money market
23,824 24,650
Time certificates, less than $100,000
99,691 106,340
Time certificates, $100,000 or more
91,533 97,876
Brokered Deposits
48,209 30,710
Total interest bearing
386,776 379,635
Total Deposits
$ 457,107 $ 443,033
~~Item 3:~~ ~~Quantitative and Qualitative Disclosures about Market Risk~~
~~Market risk is defined as~~
Note 5: Share-Based Compensation
The Company maintains the ~~sensitivity~~Patriot National Bancorp, Inc. 2012 Stock Plan to provide an incentive to directors and employees of ~~income to fluctuations in interest rates, foreign exchange rates, equity prices, commodity prices and other market-driven rates~~the Company by the grant of options, restricted stock awards 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.~~phantom stock units. 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 loansPlan provides for the ~~portfolio and purchase short-term investments~~issuance of up to ~~offset the increasing short term re-pricing~~3,000,000 shares of the ~~liability side~~Company’s common stock subject to certain Plan limitations. As of March 31, 2015, 2,878,805 shares of stock remain available for issuance under the Plan. The vesting of restricted stock awards and options may be accelerated in accordance with terms of the ~~balance sheet. In fact,~~plan. The Compensation Committee shall determine the vesting of restricted stock awards and stock options. Restricted stock grants are available to directors and employees and generally vest in annual installments over a ~~number~~three, four or five year period from the date of grant. The Company is expensing the grant date fair value of all share-based compensation over the requisite vesting periods on a prorated straight-line basis.
During the three months ended March 31, 2015 and March 31, 2014, the Company recorded $114,000 and $59,000 of total stock-based compensation, respectively. During the three months ended March 31, 2015, there were 2,940 shares granted under the 2012 Stock Plan.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following is a summary of the ~~interest-bearing deposit products have no contractual maturity. Therefore, deposit balances may run off unexpectedly due to changing market conditions. Additionally, loans~~status of the Company’s restricted shares as of March 31, 2015, 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 transactionschanges therein during the period ~~and determines compliance with Bank policies.~~then ended.
~~Quantitative Aspects~~

Number of Shares Awarded (1)
Weighted Average Grant Date Fair Value (1)

Non-vested at December 31, 2014
79,208 $ 12.79
Granted
2,940 17.00
Vested
(225 ) 17.25
Non-vested at March 31, 2015
81,923 $ 12.93
(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.
Expected future stock award expense related to the non-vested restricted awards as of ~~Market Risk~~March 31, 2015, is $988,000 over an average period of 2.66 years.
Management analyzes Bancorp’s interest rate sensitivity position to manage the risk associated with interest rate movements 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.
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 portfolioCompany had no outstanding stock options 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.
~~Net Interest Income and Economic Value~~
~~Summary Performance~~March 31, 2015.

March 31, 2014

   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
   16,270       (420 ) -2.5 % 60,115       (9,609 ) -13.8 %
+100
   16,602       (88 ) -0.5 % 64,884       (4,840 ) -6.9 %
BASE
   16,690       69,724
-100
   16,821       131    0.8 % 76,482       6,758    9.7 %
-200
   16,685       (5 ) 0.0 % 80,825       11,101    15.9 %
December 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
   16,147       (780 ) -4.6 % 59,238       (11,808 ) -16.6 %
+100
   16,656       (271 ) -1.6 % 65,079       (5,967 ) -8.4 %
BASE
   16,927       71,046
-100
   17,124       197    1.2 % 78,332       7,286    10.3 %
-200
   16,864       (63 ) -0.4 % 82,687       11,641    16.4 %

~~Item 4:~~ ~~Controls and Procedures~~
~~Based on an evaluation of~~Note 6: Income Taxes
For 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 thethree month 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.
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, 2015, the bank recorded income tax expense of approximately $201,000. This compares to no income tax benefit or expense for the three month period ended March 31, 2014. Bancorp began to recognize income tax expense in the quarter ended December 31, 2014 after the reversal of $16.8 million of its deferred tax asset valuation allowance in the third quarter of 2014.
Deferred tax assets decreased $0.3 million from $14.9 million at December 31, 2014 to $14.6 million at March 31, 2015. This decrease was primarily due to deferred taxes being applied to the tax liability on current year taxable income, in addition to a reduction due to unrealized security gains.
The Bank will continue to evaluate its ability to realize its net deferred tax asset. If future evidence suggests that ~~has materially affected, or~~it is ~~reasonably~~more likely ~~to materially affect, Bancorp’s internal controls over financial reporting.~~
than not that a portion of the deferred tax asset will not be realized, the valuation allowance may be increased.

~~PART II—OTHER INFORMATION~~.PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Note 7: Income 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 would be 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.
Non-vested restricted stock awards did not have an impact on the diluted earnings per share and the Company had no outstanding stock options. The following is information about the computation of income per share for the three months ended March 31, 2015 and 2014:
Three months ended March 31, 2015
Net Income

Weighted Average Common SharesOutstanding(1)

Amount (1)

Basic Earnings Per Share
$ 289,000 3,871,849 $ 0.07

Effect of Dilutive Securities

Non-vested Restricted Stock Grants

N/A
81,923
N/A

Diluted Earnings Per Share
$ 289,000 3,953,772 $ 0.07
Three months ended March 31, 2014
Net Income
Weighted Average Common Shares Outstanding (1)
Amount (1)

Basic Earnings Per Share
$ 319,000 3,849,318 $ 0.08

Effect of Dilutive Securities

Non-vested Restricted Stock Grants

N/A
62,488
N/A

Diluted Earnings Per Share
$ 319,000 3,911,806 $ 0.08
(1) All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
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

March 31, 2015

Before Tax

Net of Tax

(in thousands)

Amount

Tax Effect

Amount

Unrealized holding gainsarising during the period
$ 267 $ (104) $ 163

Three Months Ended

March 31, 2014

Before Tax

Net of Tax

Amount

Tax Effect

Amount

Unrealized holding gainsarising during the period
$ 393 $ - $ 393

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
~~Item 1:~~ ~~Legal Proceedings~~
~~Neither Bancorp nor~~
Note 9:Financial Instruments with Off-Balance Sheet Risk
In the ~~Bank has any pending legal proceedings, other than ordinary routine litigation incidental to its~~normal course of business, ~~to which Bancorp or~~ the ~~Bank~~Company is a party ~~or any~~to financial instruments with off-balance-sheet risk to meet the financing needs of its ~~property is subject.~~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.

~~Item 1A:~~ ~~Risk Factors~~
~~During~~The contractual amount of commitments to extend credit and standby letters of credit represent the ~~three months ended~~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 approving 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, ~~2014,~~2015 are as follows:
Commitments to extend credit:

(in thousands)

Future loan commitments
$ 9,629
Home equity lines of credit
24,783
Unused lines of credit
24,117
Undisbursed construction loans
8,244
Financial standby letters of credit
1,125
$ 67,898
Commitments to extend credit are agreements to lend to a customer as long as there ~~were~~is no ~~material changes~~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 ~~risk factors relevant to Bancorp’s operations,~~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 customer. Collateral held varies, but may include residential and commercial property, deposits and securities. The bank has established a reserve of $5,000 as of March 31, 2015 for these commitments which are ~~described~~included in accrued expenses and other liabilities.
Standby letters of credit are written commitments issued by the ~~Annual Report~~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 ~~Form 10-K for~~ the ~~year ended~~Company’s consolidated balance sheet at their fair value at inception.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Note 10: Regulatory and Operational Matters
The Company’s and the Bank’s capital and capital ratios at March 31, 2015 and December 31, ~~2013.~~2014 were:

Capital Requirements

Actual

Minimum

Well Capitalized

(dollars in thousands)

Amount

Ratio

Amount

Ratio

Amount

Ratio

March 31, 2015

The Company:

Tier 1 Leverage Capital (to Average Assets)
$ 57,129 9.23 % $ 24,753 4.00 % $ 30,941 5.00 %
Common Equity Tier 1 Capital (to Risk Weighted Assets)
49,129 10.03 % 22,044 4.50 % 31,842 6.50 %
Tier 1 Capital (to Risk Weighted Assets)
57,129 11.66 % 29,393 6.00 % 39,190 8.00 %
Total Capital (to Risk Weighted Assets)
62,322 12.72 % 39,190 8.00 % 48,988 10.00 %

The Bank:

Tier 1 Leverage Capital (to Average Assets)
$ 57,221 9.25 % $ 24,746 4.00 % $ 30,932 5.00 %
Common Equity Tier 1 Capital (to Risk Weighted Assets)
57,221 11.69 % 22,033 4.50 % 31,826 6.50 %
Tier 1 Capital (to Risk Weighted Assets)
57,221 11.69 % 29,378 6.00 % 39,170 8.00 %
Total Capital (to Risk Weighted Assets)
62,414 12.75 % 39,170 8.00 % 48,963 10.00 %

December 31, 2014

The Company:

Tier 1 Leverage Capital (to Average Assets)
$ 58,218 9.62 % $ 24,210 4.00 % $ 30,262 5.00 %
Tier 1 Capital (to Risk Weighted Assets)
58,218 12.98 % 17,942 4.00 % 26,913 6.00 %
Total Capital (to Risk Weighted Assets)
63,142 14.08 % 35,884 8.00 % 44,855 10.00 %

The Bank:

Tier 1 Leverage Capital (to Average Assets)
$ 58,227 9.63 % $ 24,198 4.00 % $ 30,247 5.00 %
Tier 1 Capital (to Risk Weighted Assets)
58,227 12.98 % 17,946 4.00 % 26,918 6.00 %
Total Capital (to Risk Weighted Assets)
63,151 14.08 % 35,891 8.00 % 44,864 10.00 %

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
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. A fair value hierarchy has been established that prioritizes the inputs used to measure fair value, requiring entities to maximize the use of observable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs generally require significant management judgment.
The three levels within the fair value hierarchy are as follows:
~~Item 6:~~
~~Exhibits~~●
Level 1- Unadjusted quoted market prices for identical assets or liabilities in active markets that the entity has the ability to access at the measurement date (such as active exchange-traded equity securities and certain U.S. and government agency debt securities).

●
Level 2- Observable inputs other than quoted prices included in Level 1, such as:
~~No.~~

~~Description~~■
quoted prices for similar assets or liabilities in active markets (such as U.S. agency and government sponsored mortgage-backed securities)
■
quoted prices for identical or similar assets or liabilities in less active markets (such as certain U.S. and government agency debt securities, and corporate and municipal debt securities that trade infrequently)
■
Other inputs that are observable for substantially the full term of the asset or liability (i.e. interest rates, yield curves, prepayment speeds, default rates, etc.)
●
Level 3- Valuation techniques that require unobservable inputs that are supported by little or no market activity and are significant to the fair value measurement of the asset or liability (such as pricing and discounted cash flow models that typically reflect management’s estimates of the assumptions a market participant would use in pricing the asset or liability).
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 and accordingly these are classified as Level 1. 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 on a recurring basis in the financial statements. 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. 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.
Other Investments:The Bank’s investment portfolio includes the Solomon Hess SBA Loan Fund totaling $4.5 million. This investment is utilized for the purposes of the Bank satisfying its CRA lending requirements. As this fund operates as a private fund, shares in the Fund are not publicly traded and therefore have no readily determinable market value. An investment in the Fund is reported in the financial statements at cost, as adjusted for income, losses, and cash distributions attributable to the investment.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
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. As estimates are dependent on management’s observations, loans are classified as Level 3. 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 value of OREO properties the Company may obtain is 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 the 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.
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.
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.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following table details the financial assets measured at fair value on a recurring basis as of March 31, 2015 and December 31, 2014, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine fair value:

Quoted Prices in

Significant

Significant

(in thousands)

Active Markets

Observable

Unobservable

Balance

for Identical Assets

Inputs

Inputs

as of

March 31, 2015

(Level 1)

(Level 2)

(Level 3)

March 31, 2015

U.S. Government agency mortgage-backed securities
$ - $ 16,276 $ - $ 16,276
U.S. Government agency bonds
- 7,496 - 7,496
Corporate bonds
- 8,966 - 8,966
Securities available for sale
$ - $ 32,738 $ - $ 32,738

Quoted Prices in

Significant

Significant

Active Markets

Observable

Unobservable

Balance

for Identical Assets

Inputs

Inputs

as of

December 31, 2014

(Level 1)

(Level 2)

(Level 3)

December 31, 2014

U.S. Government agency mortgage-backed securities
$ - $ 17,337 $ - $ 17,337
U.S. Government agency bonds
- 7,409 - 7,409
Corporate bonds
- 8,936 - 8,936
Securities available for sale
$ - $ 33,682 $ - $ 33,682
There were no transfers of assets between levels 1, 2 or 3 as of March 31, 2015 or December 31, 2014. 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).

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
The following reflects financial assets measured at fair value on a non-recurring basis as of March 31, 2015 and December 31, 2014, segregated by the level of the valuation inputs within the fair value hierarchy utilized:

Quoted Prices in

Significant

Significant

(in thousands)

Active Markets

Observable

Unobservable

for Identical Assets

Inputs

Inputs

Balance

(Level 1)

(Level 2)

(Level 3)

March 31, 2015

Impaired loans
$ - $ - $ 535 $ 535

December 31, 2014

Impaired loans
$ - $ - $ 859 $ 859
(in thousands)

Quantitative Information about Level 3 Fair Value Measurements

Asset Description

Fair Value

Valuation
Technique

Unobservable
Input

Range
(WeightedAverage)

March 31, 2015

Impaired loans
$ 535
Fair Value of Collateral (1)

Appraised Value (2)
14%-23% (16%) (3)

December 31, 2014

Impaired loans
$ 859
Fair Value of Collateral (1)

Appraised Value (2)
8%-22% (13%) (3)
(1)
Fair value is generally determined through independent appraisals of the underlying collateral, which include Level 3 inputs that are not identifiable.
(2)
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses.
(3)
The range and weighted average of qualitative factors such as economic conditions and estimated liquidation expenses are presented as a percent of the appraised value.
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, 2015 and December 31, 2014 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.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
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, 2015 and December 31, 2014:

March 31, 2015

December 31, 2014

(in thousands)
Fair Value

Carrying

Estimated

Carrying

Estimated

Hierarchy
Amount

Fair Value

Amount

Fair Value

Financial Assets:

Cash and noninterest bearing balances due from banks
Level 1
$ 2,080 $ 2,080 $ 2,095 $ 2,095
Interest-bearing deposits due from banks
Level 1
63,878 63,878 71,163 71,163
Other investments
Level 2
4,450 4,450 4,450 4,450
Federal Reserve Bank stock
Level 2
2,020 2,020 2,058 2,058
Federal Home Loan Bank stock
Level 2
6,628 6,628 6,628 6,628
Loans receivable, net
Level 3
494,166 499,383 471,984 476,631
Accrued interest receivable
Level 1
1,974 1,974 1,918 1,918

Financial Liabilities:

Demand deposits
Level 1
$ 70,331 $ 70,331 $ 63,398 $ 63,398
Savings deposits
Level 1
96,846 96,846 93,790 93,790
Money market deposits
Level 1
23,824 23,824 24,650 24,650
NOW accounts
Level 1
26,673 26,673 26,269 26,269
Time deposits
Level 2
191,224 191,331 204,216 204,262
Brokered Deposits
Level 1
48,209 48,209 30,710 30,710
FHLB Borrowings
Level 2
120,000 120,000 120,000 120,000
Subordinated debentures
Level 2
8,248 8,248 8,248 8,248
Accrued interest payable
Level 1
251 251 167 167
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 possible to mitigate 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, 2015 and December 31, 2014. The estimated fair value of fee income on letters of credit at March 31, 2015 and December 31, 2014 was also insignificant.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
Note12:     Recent Accounting Pronouncements
Recently Issued Accounting Standards Updates
ASU 2014-14, “Receivables - Troubled Debt Restructuring by Creditors (Subtopic 310-40)” –Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure which will require creditors to derecognize certain foreclosed government-guaranteed mortgage loans and to recognize a separate other receivable that is measured at the amount the creditor expects to recover from the guarantor, and to treat the guarantee and the receivable as a single unit of account. ASU 2014-14 is effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. For entities other than public business entities, the ASU is effective for annual periods ending after December 15, 2015, and interim periods beginning after December 15, 2015. An entity can elect a prospective or a modified retrospective transition method, but must use the same transition method that it elected under FASB ASU No. 2014-04,Reclassification of Residential Real EstateCollateralized Consumer Mortgage Loans upon Foreclosure. Early adoption, including adoption in an interim period, is permitted if the entity already adopted ASU 2014-04. The application of this guidance did not have a material impact on the Company's consolidated financial statements.
ASU No. 2014-12, Compensation-Stock Compensation (Topic 718)“Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period (a consensus of the FASB Emerging Issues Task Force).”–The ASU provides explicit guidance to account for a performance target that could be achieved after the requisite service period as a performance condition. For awards within the scope of this Update, the Task Force decided that an entity should apply existing guidance in Topic 718 as it relates to share-based payments with performance conditions that affect vesting. Consistent with that guidance, performance conditions that affect vesting should not be reflected in estimating the fair value of an award at the grant date. Compensation cost should be recognized when it is probable that the performance target will be achieved and should represent the compensation cost attributable to the period for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The amendments are effective for annual and interim periods beginning after January 1, 2016. The Company does not expect the application of this guidance to have a material impact on the Company's consolidated financial statements.
ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)” –which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2017. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
Notes to consolidated financial statements (Unaudited)
ASU No. 2014-04,“Receivables – Troubled Debt Restructuring by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure,” was issued to clarify that when an in substance repossession or foreclosure occurs, a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU 2014-04 is effective for annual reporting periods beginning after December 15, 2014. The application of this guidance did not have a material impact on the Company's consolidated financial statements.
ASU No. 2014-01, “Accounting for Investments in Qualified Affordable Housing Projects (Topic 323)“- allows an entity that invests in low income housing projects and meets all the specified conditions to use the proportional amortization method to account for the costs of those investments. The effective date is for annual periods and interim periods within those annual periods beginning after December 15, 2014. The application of this guidance did not have a material impact on the Company's consolidated financial statements.

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 statements, including this one, 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, (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 the Company ; (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 the Company; (10) the application of generally accepted accounting principles, consistently applied, (11) the fact that one period of reported results may not be indicative of future periods, (12) the state of the economy in the greater New York metropolitan area and its particular effect on the Company's customers, vendors and communities and other such factors, including risk factors, as may be described in Bancorp's other filings with the SEC.
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 consolidated 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 and valuation of its investment securities and the valuation of deferred 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 estimates 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.

Summary
Bancorp reported net income of $289,000 ($0.07 basic and diluted income per share) for the quarter ended March 31, 2015; a decrease of $30,000, compared to net income of $319,000 ($0.08 basic and diluted income per share) for the quarter ended March 31, 2014. Income before income taxes was $490,000 for the quarter ended March 31, 2015; an increase of $171,000, or 53.6% compared to $319,000 for the quarter ended March 31, 2014. Bancorp did not recognize income tax expense in the quarter ended March 31, 2014 as the Company had a fully reserved deferred tax asset at the end of the quarter. The Company reversed $16.8 million of the deferred tax asset valuation allowance in September 2014, and subsequently began to recognize income tax expense.
Total assets increased $14.5 million, or 2.3%, from $632.6 million at December 31, 2014 to $647.1 million at March 31, 2015.
●
Cash and cash equivalents decreased $7.3 million from $73.3 million at December 31, 2014 to $66.0 million at March 31, 2015.
●
The net loan portfolio increased $22.2 million, or 4.7%, from $472.0 million at December 31, 2014 to $494.2 million at March 31, 2015.
Total liabilities increased $13.9 million from $573.9 million at December 31, 2014 to $587.8 million at March 31, 2015.
●
Deposits increased $14.1 million from $443.0 million at December 31, 2014 to $457.1 million at March 31, 2015. Interest bearing deposits increased $7.2 million and non-interest bearing deposits increased $6.9 million.
Equity increased $566,000 from $58.7 million at December 31, 2014 to $59.3 million at March 31, 2015 due to net income of $289,000, a decrease of $163,000 in net unrealized loss on securities, and equity compensation of $114,000.
Financial Condition
Cash and Cash Equivalents
Cash and cash equivalents decreased $7.3 million, or 10%, to $66.0 million at March 31, 2015 compared to $73.3 million at December 31, 2014. The decrease was primarily due to an increase in net loans of $22.2 million partially offset by an increase in deposits of $14.1 million.

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

March 31,

December 31,

2015

2014

Inc/ (Dec)

Inc/(Dec) %

U.S. Government Agency bonds
$ 7,496 $ 7,409 $ 87 1.2 %
U.S. Government Agency mortgage-backed securities
16,276 17,337 (1,061 ) (6.1 )
Corporate bonds
8,966 8,936 30 0.3

Total Available-for-Sale Securities
$ 32,738 $ 33,682 $ (944 ) (2.8 %)
Available-for-sale securities decreased $944,000, or 2.8%, from $33.7 million at December 31, 2014 to $32.7 million at March 31, 2015. This decrease was primarily due to principal pay downs of $1.2 million and premium amortization of $58,000 on mortgage backed securities partially offset by a decrease of$267,000 in gross unrealized security losses.

Loans
The following table is a summary of Bancorp’s loan portfolio at the dates shown:
(in thousands)

March 31,

December 31,

2015

2014

Inc (Dec)

Inc/(Dec) %

Commercial
$ 52,476 $ 53,973 $ (1,497 ) (2.8 %)
Commercial Real Estate
281,387 254,505 26,882 10.6
Construction
7,024 3,096 3,928 126.9
Construction to permanent
9,988 10,627 (639 ) (6.0 )
Residential
102,521 108,543 (6,022 ) (5.5 )
Consumer
45,963 46,164 (201 ) (0.4 )
Total Loans
499,359 476,908 22,451 4.7
Allowance for loan losses
(5,193 ) (4,924 ) 269 5.5
Loans receivable, net
$ 494,166 $ 471,984 $ 22,182 4.7 %
Bancorp’s net loan portfolio increased $22.2 million, or 4.7%, from $472.0 million at December 31, 2014 to $494.2 million at March 31, 2015. The increase was primarily due to loan originations.
At March 31, 2015, the net loan to deposit ratio was 108% and the net loan to total assets ratio was 76%. At December 31, 2014, these ratios were 107% and 75%, respectively.
Allowance for Loan Losses
The allowance for loan losses increased $269,000, from December 31, 2014 to March 31, 2015 due to a provision of $250,000 and net recoveries during the quarter ended March 31, 2015 of $19,000. The allowance increase was due to the increased loan balances and not deterioration in the credit quality of the loan portfolio.

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

Three months ended

March 31,

March 31,

(dollars in thousands)

2015

2014

Balance at beginning of period
$ 4,924 $ 5,681

Charge-offs
(10 ) (217 )
Recoveries
29 16
Net Recoveries (Charge-offs)
19 (201 )
Provision for loan losses
250 -
Balance at end of period
$ 5,193 $ 5,480

Annualized net charge-offs duringthe period to average loansoutstanding
-0.02 % 0.19 %

Ratio of ALL / Gross Loans
1.04 % 1.30 %

Ratio of ALL / Non-accrual loans 1,028.3 % 53.9 %
Based upon the overall assessment and evaluation of the loan portfolio, management believes the allowance for loan losses of $5.2 million, at March 31, 2015, which represents 1.04% 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,

(dollars in thousands)

2015

2014

Loans past due over 90 days and still accruing
$ 1,537 $ 1,832
Non-accruing loans
515 866
Total
$ 2,052 $ 2,698
% of Total Loans
0.41 % 0.57 %
% of Total Assets
0.32 % 0.43 %
The $515,000 of non-accrual loans at March 31, 2015 is comprised of 2 loans, for which no specific reserve has been established. One loan of $135,000 is current on payments. 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.
The $866,000 of non-accrual loans at December 31, 2014 was comprised of 4 loans, for which a specific reserve of $7,000 had been established. During the quarter ended March 31, 2015, one loan of $7,000 which was fully reserved for was charged off and another loan of $339,000 was paid off.

Other Real Estate Owned
There was no real estate owned at March 31, 2015 and December 31, 2014. During 2014, one OREO property was foreclosed in February, and subsequently sold in May.
Deferred Taxes
Deferred tax assets decreased $0.3 million from $14.9 million at December 31, 2014 to $14.6 million at March 31, 2015. This decrease was primarily due to the utilization of net operating loss carryforwards applied to the tax liability on current year taxable income, in addition to reduction in the deferred taxes on net unrealized security losses.
The Bank will continue to evaluate its ability to realize its net deferred tax asset. If future evidence suggests that it is more likely than not that a portion of the deferred tax asset will not be realized, the valuation allowance may be increased.
Deposits
The following table is a summary of Bancorp’s deposits at the dates shown:

March 31,

December 31,

(dollars in thousands)

2015

2014

Inc/(Dec)

Inc/(Dec)%

Non-interest bearing
$ 70,331 $ 63,398 $ 6,933 10.9 %

Interest bearing

NOW
26,673 26,269 404 1.5
Savings
96,846 93,790 3,056 3.3
Money market
23,824 24,650 (826 ) (3.4 )
Time certificates, less than $100,000
99,691 106,340 (6,649 ) (6.3 )
Time certificates, $100,000 or more
91,533 97,876 (6,343 ) (6.5 )
Brokered Deposits
48,209 30,710 17,499 57.0
Total interest bearing
386,776 379,635 7,141 1.9
Total Deposits
$ 457,107 $ 443,033 $ 14,074 3.2 %
Deposits increased $14.1 million from $443.0 million at December 31, 2014 to $457.1 million at March 31, 2015. This increase was primarily due to increases in brokered deposits of $17.5 million, non-interest bearing deposits of $6.9 million and savings deposits of $3.1 million partially offset by a decrease in time deposit balances of $13.0 million. The additional brokered deposits were obtained to maintain liquidity in anticipation of future loan growth.

Borrowings
Total borrowings were $128.2 million at March 31, 2015 and December 31, 2014, and were comprised of $120 million in Federal Home Loan Bank (“FHLB”) advances and $8.2 million in junior subordinated debentures.
The FHLB advances had a weighted average rate of 0.27%. All had remaining maturities of less than six months.
The subordinated debentures of $8.2 million 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 the capital securities. The subordinated debentures, which bear interest at three-month LIBOR plus 3.15% (3.42% at March 31, 2015) mature on March 26, 2033. Beginning in the second quarter of 2009, the Company deferred quarterly interest payments on the subordinated debentures for 20 consecutive quarters as permitted under the terms of the debentures. Interest was still being accrued and charged to operations. The Company made a payment of approximately $1.6 million in June 2014, and brought the debt current as of that date. Interest payments have subsequently been deferred at the Company’s option, and interest owed was $212,000 at March 31, 2015.
The trust has an early redemption feature at the Company’s option exercisable on a quarterly basis.
Equity
Equity increased $566,000 from $58.7 million at December 31, 2014 to $59.3 million at March 31, 2015 due to net income of $289,000, a decrease of $163,000 in net unrealized loss on securities, and equity compensation of $114,000.
Off-Balance Sheet Arrangements
Bancorp’s off-balance sheet arrangements, which primarily consist of commitments to lend, decreased by $16.6 million from $84.5 million at December 31, 2014 to $67.9 million at March 31, 2015.

RESULTS OF OPERATIONS
Net Interest Income
The following table presents average balance sheets (daily averages), interest income, interest expense and the corresponding yields earned and rates paid:

Average Balance Sheet

Net Interest income- Rate and Volume Variance Analysis

Three months ended March 31,

2015

2014

Interest

Interest

Average

Income/

Average

Average

Income/

Average

Balance

Expense

Rate

Balance

Expense

Rate

(dollars in thousands)

Interest earning assets:

Loans
$ 491,118 $ 5,546 4.58 % $ 417,468 $ 4,691 4.56 %
Investments
46,370 173 1.51 % 47,386 176 1.51 %
Cash Equivalents
52,803 29 0.22 % 34,937 12 0.15 %
Total interest earning assets
590,291 5,748 3.95 % 499,791 4,879 3.96 %

Cash and due from banks
2,675 1,886
Premises and equipment, net
22,592 14,971
Allowance for loan losses
(4,932 ) (5,620 )
Other assets
18,293 25,720
Total Assets
$ 628,919 $ 536,748

Interest bearing liabilities:

Deposits
$ 374,850 $ 529 0.57 % $ 370,034 $ 637 0.70 %
Borrowings
120,000 71 0.24 % 57,922 33 0.23 %
Subordinated debt
8,248 71 3.49 % 8,248 200 9.83 %

Total interest bearing liabilities
503,098 671 0.54 % 436,204 870 0.81 %

Demand deposits
63,490 54,226
Accrued expenses and other liabilities
2,988 3,913
Shareholders' equity
59,343 42,405
Total liabilities and equity
$ 628,919 $ 536,748

Net interest income
$ 5,077 $ 4,009
Interest margin
3.49 % 3.25 %
Interest spread
3.41 % 3.15 %

The following table presents the dollar amount of changes in interest income and interest expense for the major categories of our interest-bearing assets and interest-bearing liabilities:

Three months ended March 31,

2015 vs 2014

Increase (decrease)

due to change in

(dollars in thousands)

Volume

Rate

Total

Interest earning assets:

Loans
$ 834 $ 21 $ 855
Investments
(3 ) - (3 )
Cash Equivalents
8 9 17
Total interest earning assets
$ 839 $ 30 $ 869

Interest bearing liabilities:

Deposits
$ 8 $ (116 ) $ (108 )
Borrowings
37 1 38
Subordinated debt
- (129 ) (129 )
Total interest bearing liabilities
45 (244 ) (199 )
Net interest income
$ 794 $ 274 $ 1,068
For the quarter ended March 31, 2015, net interest income was $5.1 million, an increase of $1.1 million or 27.5% from net interest income of $4.0 million for the quarter ended March 31, 2014. Interest income increased $869,000 and interest expense decreased $199,000.
The interest income increase was primarily due to an increase in average loan balances of $73.6 million. This increase in average loans was accountable for $834,000 of the interest income increase. Improvement in average loan yields to 4.58% from 4.56% contributed additional interest income of $21,000.
The interest expense reduction of $199,000 for the quarter ended March 31, 2015 was due to decrease in deposit and subordinated debt interest expense of $108,000 and $129,000 respectively, partially offset by an increase in interest expense on borrowings of $38,000.
●
The decrease in interest expense on deposits was primarily due to maturity and roll off of higher yielding time deposits and replacement of these with lower yielding deposit products.
●
Interest expense on subordinated debt decreased $129,000 primarily due to additional expense of $117,000 in 1Q 2014 to recognize interest owed on 20 quarters of interest payments which had been deferred as allowed by the terms of the subordinated debt agreement.
●
Interest expense on FHLB borrowings increased $38,000 primarily due to higher average borrowings of $62.1 million. The Company took the opportunity to fund the increase in its loan portfolio through low-cost FHLB structured advances.
Net interest margin for the quarter ended March 31, 2015 was 3.49% as compared to 3.25% for the quarter ended March 31, 2014. Excluding the impact of the additional subordinated debt interest expense of $117,000, net interest margin for the quarter ended March 31, 2014 was 3.35%.

Provision for Loan Losses
Provision for loan losses of $250,000 was recorded in the three months ended March 31, 2015, based on management’s most recent evaluation of the adequacy of the allowance for loan losses. The increase was due to significant growth in loan balances.
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 $199,000 from $593,000 for the quarter ended March 31, 2014 to $394,000 for the quarter ended March 31, 2015. Decrease in BOLI income due to liquidation of the Bank’s BOLI policies in December 2014 was responsible for $121,000 of the decrease. Deposit fees decreased $45,000 due to lower overdraft fees.
Non-interest expense
Non-interest expense increased $448,000, or 10.5%, from $4.3 million for the quarter ended March 31, 2014 to $4.7 million for the quarter ended March 31, 2015. Salaries and benefits increased $373,000 primarily due to personnel increases due to the Bank’s growth and funding of a performance incentive pool eligible to all employees. Professional and other outside services expense increased $98,000 primarily due to consulting engagements which are expected to improve operational efficiencies in addition to higher employee placement fees of $30,000. These increases were partially offset by reduction in regulatory assessments of $76,000, primarily due to ratings upgrades received in September 2014 from the Bank’s regulators.
Liquidity
Bancorp's liquidity ratio was 14.2% at March 31, 2015 compared to 15.6% at December 31, 2014. 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 unpledged 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 satisfy loan demand, cover potential fluctuations in deposit accounts and to meet other anticipated and unanticipated cash requirements.

Capital
The following table illustrates Bancorp’s regulatory capital ratios at March 31, 2015 and December 31, 2014 respectively:

March 31,
2015

December 31,
2014

Tier 1 Leverage Capital
9.23% 9.62%
Common Equity Tier 1 Capital
10.03% -
Tier 1 Risk-based Capital
11.66% 12.98%
Total Risk-based Capital
12.72% 14.08%
The following table illustrates the Bank’s regulatory capital ratios at March 31, 2015 and December 31, 2014 respectively:

March 31,
2015

December 31,
2014

Tier 1 Leverage Capital
9.25% 9.63%
Common Equity Tier 1 Capital
11.69% -
Tier 1 Risk-based Capital
11.69% 12.98%
Total Risk-based Capital
12.75% 14.08%
The implementation of the Basel III final framework commenced on January 1, 2015, for both The Company and The Bank. Amongst other provisions, Basel III increased some asset risk weightings, introduced a new capital measure “Common Equity Tier 1” and will increase capital ratio requirements during a phase in period from January 1, 2015 to January 1, 2019. Both the Company’s and The Bank’s current capital ratios exceed the fully phased in minimum capital ratios of Basel III. The minimum required ratios per Basel III for 2015 and 2019 are:

January 01,
2015

January 01,
2019

Tier 1 Leverage Capital
4.00% 4.00%
Common Equity Tier 1 Capital
4.50% 7.00%
Tier 1 Risk-based Capital
6.00% 8.50%
Total Risk-based Capital
8.00% 10.50%

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 effect of 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
There were no changes in executive management during the quarter.
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. Bancorp’s market risk is primarily limited to interest rate 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 can be 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 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. 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, ALCO and Liquidity policies.
Management analyzes Bancorp’s interest rate sensitivity position to manage the risk associated with interest rate movements 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.

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.
Net Interest Income and Economic Value

Summary Performance

(dollars in thousands)

March 31, 2015

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
21,652 180 0.8 % 73,863 (8,874 ) -10.7 %
+ 100
21,616 144 0.7 % 77,856 (4,881 ) -5.9 %
BASE
21,472 - - 82,737 - -
- 100 21,903 431 2.0 % 91,134 8,397 10.1 %
- 200 21,862 390 1.8 % 98,562 15,825 19.1 %

December 31, 2014

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
19,986 (104 ) -0.5 % 74,830 (8,854 ) -10.6 %
+ 100
20,152 62 0.3 % 79,390 (4,294 ) -5.1 %
BASE
20,090 - - 83,684 - -
- 100 20,552 462 2.3 % 91,063 7,379 8.8 %
- 200 20,408 318 1.6 % 95,939 12,255 14.6 %

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.
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, 2015 that have materially affected, or are reasonably likely to materially affect, Bancorp’s internal controls over financial reporting.

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, 2015, 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, 2014.
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)~~ (C) 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)).
~~No.~~
~~Description~~
~~3(i)(C)~~ ~~Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. (incorporated~~(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)(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)~~(14)~~(15)
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)~~(21) Termination of Formal Written Agreement between Patriot National Bank and the Office of the Comptroller of the Currency (incorporated by reference to Exhibit 10(a)(21) to Bancorp’s Current Report on Form 8-K dated October 3, 2014 (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)~~ (22) ~~Financial Services~~Termination of Formal Written Agreement ~~dated November 8, 2011~~between Patriot National Bank and the Federal Reserve Bank of ~~Bancorp~~New York (incorporated by reference to Exhibit 10(a)(22) to Bancorp’s Current Report on Form 8-K dated April 27, 2015 (Commission File No. 000-29599)).
10(a) (20) Amended Financial Services Agreement, (incorporated by reference to Exhibit 10(a) (20) ~~on the~~to Bancorp’s Quarterly Report on Form 10-Q ~~dated November 10, 2011.~~for the quarter ended June 30, 2014 (Commission File No. 000-29599)).
14
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).

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

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.
P~~ATRIOT~~ N~~ATIONAL~~ B~~ANCORP~~,~~INC~~. (Registrant)
~~(Registrant)~~
~~By:~~
By:
/s/ Christina L. Maier
Christina L. Maier
Executive Vice President
Chief Financial Officer
(On behalf of the registrant and as
Chief Financial Officer)
May ~~9, 2014~~
12, 2015

58
53


	(in thousands, except shares)
	March 31, 2014			December 31, 2013
	(Unaudited)
ASSETS
Cash and due from banks:
Noninterest bearing deposits and cash	$	1,503		$	1,570
Interest bearing deposits		58,254			33,296

Total cash and cash equivalents		59,757			34,866
Securities:
Available for sale securities, at fair value (Note 2)		36,815			37,701
Other Investments		4,450			4,450
Federal Reserve Bank stock, at cost		1,444			1,444
Federal Home Loan Bank stock, at cost		4,143			4,143

Total securities		46,852			47,738
Loans receivable (net of allowance for loan losses: 2014: $ 5,480 2013: $5,681) (Note 3)		415,123			418,148
Accrued interest and dividends receivable		1,578			1,566
Premises and equipment, net		14,866			15,061
Cash surrender value of life insurance		22,146			22,025
Other real estate owned		264			—
Deferred tax asset (Note 6)		—			—
Other assets		1,902			1,844

Total assets	$	562,488		$	541,248

LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Deposits (Note 4):
Noninterest bearing deposits	$	57,967		$	55,358
Interest bearing deposits		370,002			374,846

Total deposits		427,969			430,204
Federal Home Loan Bank borrowings		80,000			57,000
Junior subordinated debt owed to unconsolidated trust		8,248			8,248
Accrued expenses and other liabilities		3,659			3,955

Total liabilities		519,876			499,407

Commitments and Contingencies (Note 9)
Shareholders’ equity (Notes 5 and 10)
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; 2014 39,134,164 shares issued; 39,122,459 shares outstanding. 2013 :38,786,680 shares issued; 38,774,975 shares outstanding		391			388
Additional paid-in capital		105,540			105,484
Accumulated deficit		(62,365	)		(62,684	)
Less: Treasury stock, at cost: 2013 and 2012, 11,705 shares		(160	)		(160	)
Accumulated other comprehensive income		(794	)		(1,187	)

Total shareholders’ equity		42,612			41,841

Total liabilities and shareholders’ equity	$	562,488		$	541,248


(in thousands)	Amortized Cost		Fair Value
Maturity:
Corporate bonds 5 to 10 years	$	9,000	$	8,938
U.S. Government agency bonds < 5 years		2,500		2,458
U.S. Government agency bonds 5 to 10 years		5,000		4,787
U.S. Government agency mortgage-backed securities		21,109		20,632

Total	$	37,609	$	36,815


(in thousands) Three months ended March 31, 2014	Commercial			Commercial Real Estate			Construction		Construction to Permanent		Residential			Consumer			Unallocated		Total
Allowance for loan losses:
Beginning Balance	$	2,285		$	1,585		$	260	$	25	$	795		$	534		$	197	$	5,681
Charge-offs		(9	)		—			—		—		(178	)		(30	)		—		(217	)
Recoveries		—			—			—		—		15			1			—		16
Provision		95			(265	)		—		9		72			34			55		—

Ending Balance	$	2,371		$	1,320		$	260	$	34	$	704		$	539		$	252	$	5,480

Ending balance: individually evaluated for impairment	$	1,500		$	17		$	260	$	—	$	21		$	2		$	—	$	1,800
Ending balance: collectively evaluated for impairment		871			1,303			—		34		683			537			252		3,680

Total Allowance for Loan Losses	$	2,371		$	1,320		$	260	$	34	$	704		$	539		$	252	$	5,480

Total Loans ending balance	$	38,752		$	218,051		$	260	$	12,650	$	103,019		$	47,106		$	—	$	419,838

Ending balance: individually evaluated for impairment	$	6,052		$	8,855		$	260	$	—	$	5,179		$	587		$	—	$	20,933

Ending balance : collectively evaluated for impairment	$	32,700		$	209,196		$	—	$	12,650	$	97,840		$	46,519		$	—	$	398,905


(in thousands) 2013	Commercial			Commercial Real Estate			Construction			Construction to Permanent		Residential			Consumer			Unallocated		Total
Allowance for loan losses:
Beginning Balance	$	942		$	3,509		$	311		$	19	$	897		$	217		$	121	$	6,016
Charge-offs		(63	)		(403	)		(205	)		—		(919	)		(78	)		—		(1,668	)
Recoveries		4			335			20			—		1			3			—		363
Provision		1,402			(1,856	)		134			6		816			392			76		970

Ending Balance	$	2,285		$	1,585		$	260		$	25	$	795		$	534		$	197	$	5,681

Ending balance: individually evaluated for impairment	$	1,500		$	31		$	260		$	—	$	98		$	2		$	—	$	1,891
Ending balance: collectively evaluated for impairment		785			1,554			—			25		697			532			197		3,790

Total Allowance for Loan Losses	$	2,285		$	1,585		$	260		$	25	$	795		$	534		$	197	$	5,681

Total Loans ending balance	$	35,061		$	223,165		$	260		$	11,303	$	106,198		$	47,071		$	—	$	423,058

Ending balance: individually evaluated for impairment		6,152			7,767			260			1,197		6,024			593			—		21,993

Ending balance : collectively evaluated for impairment	$	28,909		$	215,398		$	—		$	10,106	$	100,174		$	46,478		$	—	$	401,065


	Non-Accrual and Past Due Loans
	Non-Accrual Loans
(in thousands) 2014	31-60 Days Past Due		61-90 Days Past Due		Greater Than 90 Days		Total Past Due		Current		>90 Days Past Due and Accruing		Total Non- Accrual and Past Due Loans
Commercial
Substandard	$	—	$	—	$	2	$	2	$	6,050	$	—	$	6,052

Total Commercial	$	—	$	—	$	2	$	2	$	6,050	$	—	$	6,052

Commercial Real Estate
Substandard	$	—	$	—	$	313	$	313	$	1,436	$	834	$	2,583

Total Commercial Real Estate	$	—	$	—	$	313	$	313	$	1,436	$	834	$	2,583

Construction
Substandard	$	—	$	—	$	260	$	260	$	—	$	—	$	260

Total Construction	$	—	$	—	$	260	$	260	$	—	$	—	$	260

Residential Real Estate
Substandard	$	—	$	—	$	2,075	$	2,075	$	—	$	—	$	2,075

Total Residential Real Estate	$	—	$	—	$	2,075	$	2,075	$	—	$	—	$	2,075

Consumer
Substandard	$	—	$	—	$	2	$	2	$	28	$	—	$	30

Total Consumer	$	—	$	—	$	2	$	2	$	28	$	—	$	30

Total	$	—	$	—	$	2,652	$	2,652	$	7,514	$	834	$	11,000


	Non-Accrual and Past Due Loans
	Non-Accrual Loans
(in thousands) 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		Total Non- Accrual and Past Due Loans
Commercial
Pass	$	—	$	—	$	—	$	—	$	—	$	25	$	25
Substandard		—		—		2		2		6,150		—		6,152

Total Commercial	$	—	$	—	$	2	$	2	$	6,150	$	25	$	6,177

Commercial Real Estate
Substandard	$	—	$	—	$	1,764	$	1,764	$	—	$	841	$	2,605

Total Commercial Real Estate	$	—	$	—	$	1,764	$	1,764	$	—	$	841	$	2,605

Construction
Substandard	$	—	$	—	$	260	$	260	$	—	$	—	$	260

Total Construction	$	—	$	—	$	260	$	260	$	—	$	—	$	260

Construction to Permanent
Substandard	$	—	$	—	$	—	$	—	$	1,197	$	—	$	1,197

Total Construction to Permanent	$	—	$	—	$	—	$	—	$	1,197	$	—	$	1,197

Residential Real Estate
Substandard	$	—	$	—	$	2,523	$	2,523	$	379	$	—	$	2,902

Total Residential Real Estate	$	—	$	—	$	2,523	$	2,523	$	379	$	—	$	2,902

Consumer
Substandard	$	—	$	—	$	2	$	2	$	31	$	—	$	33

Total Consumer	$	—	$	—	$	2	$	2	$	31	$	—	$	33

Total	$	—	$	—	$	4,551	$	4,551	$	7,757	$	866	$	13,174


	Performing (Accruing) Loans
(in thousands) 2014	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	$	120	$	—	$	120	$	30,983	$	31,103	$	—	$	31,103
Special Mention		16		—		16		143		159		—		159
Substandard		—		—		—		1,438		1,438		6,052		7,490

Total Commercial	$	136	$	—	$	136	$	32,564	$	32,700	$	6,052	$	38,752

Commercial Real Estate
Pass	$	654	$	1,188	$	1,842	$	200,986	$	202,828	$	—	$	202,828
Special Mention		—		—		—		8,251		8,251		—		8,251
Substandard		—		—		—		4,389		4,389		2,583		6,972

Total Commercial Real Estate	$	654	$	1,188	$	1,842	$	213,626	$	215,468	$	2,583	$	218,051

Construction
Substandard	$	—	$	—	$	—	$	—	$	—	$	260	$	260

Total Construction	$	—	$	—	$	—	$	—	$	—	$	260	$	260

Construction to Permanent
Pass	$	—	$	—	$	—	$	12,650	$	12,650	$	—	$	12,650

Total Construction to Permanent	$	—	$	—	$	—	$	12,650	$	12,650	$	—	$	12,650

Residential Real Estate
Pass	$	53	$	—	$	53	$	100,891	$	100,944	$	—	$	100,944
Substandard		—		—		—		—		—		2,075		2,075

Total Residential Real Estate	$	53	$	—	$	53	$	100,891	$	100,944	$	2,075	$	103,019

Consumer
Pass	$	4	$	—	$	4	$	47,067	$	47,071	$	—	$	47,071
Substandard		—		—		—		5		5		30		35

Total Consumer	$	4	$	—	$	4	$	47,072	$	47,076	$	30	$	47,106

Total	$	847	$	1,188	$	2,035	$	406,803	$	408,838	$	11,000	$	419,838


(in thousands)
	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial	$	2	$	160	$	—
Commercial Real Estate		8,699		9,537		—
Construction		—		—		—
Construction to Permanent		—		—
Residential		4,680		7,203		—
Consumer		585		664		—

Total:	$	13,966	$	17,564	$	—
With an allowance recorded:
Commercial	$	6,050	$	6,050	$	1,500
Commercial Real Estate		156		210		17
Construction		260		487		260
Construction to Permanent		—		—		—
Residential		499		545		21
Consumer		2		2		2

Total:	$	6,967	$	7,294	$	1,800
Commercial	$	6,052	$	6,210	$	1,500
Commercial Real Estate		8,855		9,747		17
Construction		260		487		260
Construction to Permanent		—		—		—
Residential		5,179		7,748		21
Consumer		587		666		2

Total:	$	20,933	$	24,858	$	1,800


	Accrual				Non-accrual				Total
	# of				# of				# of
(Dollars in thousands)	Loans		Amount		Loans		Amount		Loans		Amount
Commercial Real Estate		2	$	2,128		1	$	1,280		3	$	3,408

Total Troubled Debt Restructurings		2	$	2,128		1	$	1,280		3	$	3,408


	Three months ended March 31, 2014
			Pre-Modification				Post-Modification
	Number of		Outstanding Recorded		Number of		Outstanding Recorded
(Dollars in thousands)	Relationships		Investment		Relationships		Investment
Troubled Debt Restructurings
Commercial Real Estate		2	$	2,439		2	$	2,430

Total Troubled Debt Restructurings		2	$	2,439		2	$	2,430


	Number of Shares Awarded		Weighted Average Grant Date Fair Value
Non-vested at December 31, 2013		281,835	$	1.26
Granted		347,484		1.01
Vested		4,435		1.73

Non-vested at March 31, 2014		624,884	$	1.12


				Weighted Average Common Shares O/S
Three months ended March 31, 2014	Net Income			Weighted Average Common Shares O/S		Amount
Basic and Diluted Income Per Share
Income attributable to common shareholders	$	319,000			38,493,189	$	0.01


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	$	(1,957,000	)		38,435,597	$	(0.05	)


	(in thousands)
Commitments to extend credit:
Future loan commitments	$	15,526
Home equity lines of credit		27,708
Unused lines of credit		36,871
Undisbursed construction loans		2,174
Financial standby letters of credit		1,118

	$	83,397


	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, 2014
The Company:
Total Capital (to Risk Weighted Assets)	$	56,405		14.12	%	$	31,952		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		51,406		12.87	%		15,976		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		51,406		9.56	%		21,507		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	56,342		14.12	%	$	31,919		8.00	%	$	39,898		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		51,349		12.87	%		15,959		4.00	%		23,939		6.00	%
Tier 1 Capital (to Average Assets)		51,349		9.56	%		21,491		4.00	%		26,864		5.00	%
December 31, 2013
The Company:
Total Capital (to Risk Weighted Assets)	$	56,060		13.95	%	$	32,153		8.00	%		N/A		N/A
Tier 1 Capital (to Risk Weighted Assets)		51,027		12.70	%		16,076		4.00	%		N/A		N/A
Tier 1 Capital (to Average Assets)		51,027		9.33	%		21,888		4.00	%		N/A		N/A
The Bank:
Total Capital (to Risk Weighted Assets)	$	55,758		13.86	%	$	32,153		8.00	%	$	32,187		10.00	%
Tier 1 Capital (to Risk Weighted Assets)		50,730		12.61	%		16,076		4.00	%		24,140		6.00	%
Tier 1 Capital (to Average Assets)		50,730		9.28	%		21,888		4.00	%		27,340		5.00	%


(in thousands)	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, 2014
March 31, 2014
U.S. Government agency mortgage- backed securities	$	—	$	20,632	$	—	$	20,632
U.S. Government agency bonds		—		7,245		—		7,245
Corporate bonds		—		8,938		—		8,938

Securities available for sale	$	—	$	36,815	$	—	$	36,815


	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, 2013
December 31, 2013
U.S. Government agency mortgage- backed securities	$	—	$	21,752	$	—	$	21,752
U.S. Government agency bonds				7,079				7,079
Corporate bonds		—		8,870		—		8,870

Securities available for sale	$	—	$	37,701	$	—	$	37,701

(in thousands)
Three months endedMarch 31, 2015	Commercial			Commercial Real Estate		Construction		Construction to Permanent			Residential			Consumer			Unallocated		Total
Allowance for loan losses:
Beginning Balance	$	1,918		$	1,419	$	63	$	215		$	831		$	478		$	-	$	4,924
Charge-offs		-			-		-		-			(3	)		(7	)		-		(10	)
Recoveries		16			-		-		5			-			8			-		29
Provision		(637	)		605		159		(29	)		(98	)		232			18		250
Ending Balance	$	1,297		$	2,024	$	222	$	191		$	730		$	711		$	18	$	5,193
Ending balance: individuallyevaluated for impairment	$	-		$	-	$	-	$	-		$	-		$	-		$	-	$	-
Ending balance: collectivelyevaluated for impairment		1,297			2,024		222		191			730			711			18		5,193

Total Allowance for Loan Losses	$	1,297		$	2,024	$	222	$	191		$	730		$	711		$	18	$	5,193

March 31, 2015
Total Loans ending balance	$	52,476		$	281,387	$	7,024	$	9,988		$	102,521		$	45,963		$	-	$	499,359


Ending balance: individuallyevaluated for impairment	$	-		$	8,272	$	-	$	-		$	3,406		$	552		$	-	$	12,230


Ending balance: collectivelyevaluated for impairment	$	52,476		$	273,115	$	7,024	$	9,988		$	99,115		$	45,411		$	-	$	487,129

	●	An asset is considered “substandard” if it is not adequately protected by the current net worth and paying capacity of the obligor or 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.”

(in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance


With no related allowance recorded:
Commercial	$	-	$	101	$	-
Commercial Real Estate		8,272		9,113		-
Construction		-		287		-
Residential		3,406		3,433		-
Consumer		552		639		-
Total:	$	12,230	$	13,573	$	-

With an allowance recorded:
Commercial	$	-	$	-	$	-
Commercial Real Estate		-		-		-
Construction		-		-		-
Residential		-		-		-
Consumer		-		-		-
Total:	$	-	$	-	$	-

Commercial	$	-	$	101	$	-
Commercial Real Estate		8,272		9,113		-
Construction		-		287		-
Residential		3,406		3,433		-
Consumer		552		639		-
Total:	$	12,230	$	13,573	$	-

	Three Months Ended March 31
	2015				2014
(in thousands)	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized

With no related allowance recorded:
Commercial	$	1	$	-	$	2		86
Commercial Real Estate		8,296		95		7,941		72
Construction		-		-		-		-
Construction to Permanent		-		-		788		-
Residential		3,525		32		4,821		32
Consumer		552		4		588		9
Total:	$	12,374	$	131	$	14,140	$	199

With an allowance recorded:
Commercial	$	-	$	-	$	6,078	$	-
Commercial Real Estate		-		-		158		-
Construction		-		-		260		-
Residential		-		-		662		-
Consumer		2		-		2		-
Total:	$	2	$	-	$	7,160

Commercial	$	1	$	-	$	6,080	$	86
Commercial Real Estate		8,296		95		8,099		72
Construction		-		-		260		-
Residential		3,525		32		5,483		32
Consumer		554		4		590		9
Total:	$	12,376	$	131	$	21,300	$	199


(in thousands)	March 31, 2014		December 31, 2013
U.S. Government Agency bonds	$	7,245	$	7,079
U.S. Government Agency mortgage- backed securities		20,632		21,752
Corporate bonds		8,938		8,870

Total Available-for-Sale Securities	$	36,815	$	37,701


	Three months ended March 31
	2014								2013
				Interest								Interest
	Average			Income/		Average			Average			Income/		Average
(in thousands)	Balance			Expense		Rate			Balance			Expense		Rate
Interest earning assets:
Loans	$	417,468		$	4,691		4.56	%	$	465,895		$	5,196		4.52	%
Investments		47,386			176		1.51	%		51,622			277		2.17	%
Interest bearing deposits in banks		34,937			12		0.15	%		57,095			28		0.20	%

Total Interest earning assets		499,791			4,879		3.96	%		574,612			5,501		3.88	%

Cash and due from banks		1,886								5,504
Premises and equipment, net		14,971								3,991
Allowance for loan losses		(5,620	)							(6,017	)
Other assets		25,720								30,923

Total Assets	$	536,748							$	609,013

Interest bearing liabilities:
Deposits	$	370,034		$	637		0.70	%	$	427,770		$	1,129		1.07	%
FHLB advances		57,922			33		0.23	%		50,000			351		2.85	%
Subordinated debt⁽¹⁾		8,248			200		9.83	%		8,248			71		3.47	%
Other borrowings		—			—		N/A			7,000			76		4.41	%

Total interest bearing liabilities		436,204			870		0.81	%		493,018			1,627		1.34	%

Demand deposits		54,226								61,255
Accrued expenses and other liabilities		3,913								5,635
Shareholders’ equity		42,405								49,105

Total liabilities and equity	$	536,748							$	609,013

Net interest income				$	4,009							$	3,874

Interest margin							3.25	%							2.73	%

Interest spread							3.15	%							2.54	%


	Three months ended March 31
	2014 vs 2013
	Increase (decrease) in Interest
	Income/Expense
	Due to change in:
(in thousands)	Volume			Rate			Total
Interest earning assets:
Loans	$	(551	)	$	46		$	(505	)
Investments		(25	)		(76	)		(101	)
Interest bearing deposits in banks		(13	)		(3	)		(16	)

Total interest earning assets		(589	)		(33	)		(622	)

Interest bearing liabilities:
Deposits	$	(170	)	$	(322	)	$	(492	)
FHLB advances		63			(381	)		(318	)
Subordinated debt		0			129			129
Other borrowings		(76	)		0			(76	)

Total interest bearing liabilities		(183	)		(574	)		(757	)

Net interest income	$	(406	)	$	541		$	135


	March 31, 2014			December 31, 2013
Tier 1 Leverage Capital		9.56	%		9.33	%
Tier 1 Risk-based Capital		12.87	%		12.70	%
Total Risk-based Capital		14.12	%		13.95	%

	Number of Shares Awarded (1)			Weighted Average Grant Date Fair Value (1)


Non-vested at December 31, 2014		79,208		$	12.79
Granted		2,940			17.00
Vested		(225	)		17.25
Non-vested at March 31, 2015		81,923		$	12.93


March 31, 2014
	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		16,270	(420	)	-2.5	%		60,115	(9,609	)	-13.8	%
+100		16,602	(88	)	-0.5	%		64,884	(4,840	)	-6.9	%
BASE		16,690						69,724
-100		16,821	131		0.8	%		76,482	6,758		9.7	%
-200		16,685	(5	)	0.0	%		80,825	11,101		15.9	%

December 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		16,147	(780	)	-4.6	%		59,238	(11,808	)	-16.6	%
+100		16,656	(271	)	-1.6	%		65,079	(5,967	)	-8.4	%
BASE		16,927						71,046
-100		17,124	197		1.2	%		78,332	7,286		10.3	%
-200		16,864	(63	)	-0.4	%		82,687	11,641		16.4	%

Three months ended March 31, 2015	Net Income		Weighted Average Common SharesOutstanding(1)		Amount (1)

Basic Earnings Per Share	$	289,000		3,871,849	$	0.07

Effect of Dilutive Securities
Non-vested Restricted Stock Grants	N/A			81,923	N/A

Diluted Earnings Per Share	$	289,000		3,953,772	$	0.07

Three months ended March 31, 2014	Net Income		Weighted Average Common Shares Outstanding (1)		Amount (1)

Basic Earnings Per Share	$	319,000		3,849,318	$	0.08

Effect of Dilutive Securities
Non-vested Restricted Stock Grants	N/A			62,488	N/A

Diluted Earnings Per Share	$	319,000		3,911,806	$	0.08

	Three Months Ended
	March 31, 2015
	Before Tax				Net of Tax
(in thousands)	Amount		Tax Effect		Amount

Unrealized holding gainsarising during the period	$	267	$	(104)	$	163

						Capital Requirements
	Actual					Minimum					Well Capitalized
(dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio

March 31, 2015

The Company:

Tier 1 Leverage Capital (to Average Assets)	$	57,129		9.23	%	$	24,753		4.00	%	$	30,941		5.00	%
Common Equity Tier 1 Capital (to Risk Weighted Assets)		49,129		10.03	%		22,044		4.50	%		31,842		6.50	%
Tier 1 Capital (to Risk Weighted Assets)		57,129		11.66	%		29,393		6.00	%		39,190		8.00	%
Total Capital (to Risk Weighted Assets)		62,322		12.72	%		39,190		8.00	%		48,988		10.00	%

The Bank:

Tier 1 Leverage Capital (to Average Assets)	$	57,221		9.25	%	$	24,746		4.00	%	$	30,932		5.00	%
Common Equity Tier 1 Capital (to Risk Weighted Assets)		57,221		11.69	%		22,033		4.50	%		31,826		6.50	%
Tier 1 Capital (to Risk Weighted Assets)		57,221		11.69	%		29,378		6.00	%		39,170		8.00	%
Total Capital (to Risk Weighted Assets)		62,414		12.75	%		39,170		8.00	%		48,963		10.00	%

December 31, 2014

The Company:

Tier 1 Leverage Capital (to Average Assets)	$	58,218		9.62	%	$	24,210		4.00	%	$	30,262		5.00	%
Tier 1 Capital (to Risk Weighted Assets)		58,218		12.98	%		17,942		4.00	%		26,913		6.00	%
Total Capital (to Risk Weighted Assets)		63,142		14.08	%		35,884		8.00	%		44,855		10.00	%

The Bank:

Tier 1 Leverage Capital (to Average Assets)	$	58,227		9.63	%	$	24,198		4.00	%	$	30,247		5.00	%
Tier 1 Capital (to Risk Weighted Assets)		58,227		12.98	%		17,946		4.00	%		26,918		6.00	%
Total Capital (to Risk Weighted Assets)		63,151		14.08	%		35,891		8.00	%		44,864		10.00	%

	Quoted Prices in		Significant		Significant
(in thousands)	Active Markets		Observable		Unobservable		Balance
	for Identical Assets		Inputs		Inputs		as of
March 31, 2015	(Level 1)		(Level 2)		(Level 3)		March 31, 2015

U.S. Government agency mortgage-backed securities	$	-	$	16,276	$	-	$	16,276
U.S. Government agency bonds		-		7,496		-		7,496
Corporate bonds		-		8,966		-		8,966
Securities available for sale	$	-	$	32,738	$	-	$	32,738

~~Large Accelerated Filer~~

~~Accelerated Filer~~

~~Non-Accelerated Filer~~

~~Smaller Reporting Company~~