Patriot National Bancorp (PNBK) 10-K 2007 FY Annual report

U. S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10 – K

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

ACT OF 1934

For the Fiscal Year Ended December 31, 2007

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

SECURITIES EXCHANGE ACT OF 1934

Commission file number 000-29599

PATRIOT NATIONAL BANCORP, INC.

(Exact name of registrant as specified in its charter)

Connecticut	06-1559137
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification Number)
900 Bedford Street
Stamford, Connecticut	06901
(Address of principal executive offices)	(Zip Code)
Registrant’s  telephone number, including area code:	(203) 324-7500

Securities registered under Section 12(b) of the Exchange Act:  None

Securities registered under Section 12(g) of the Exchange Act:  Common Stock, par value $2.00 per share

Indicate by check mark if the registrant in a well-known seasoned issuer, as defined in Rule 405 of the Securities Act of 1933.     Yeso Noþ

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 of 15(d) of the Securities Exchange Act of 1934.    Yeso Noþ

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

Yes            þ           No           o

Check if disclosure of delinquent filers in response to Item 405 of Regulation S-K is not contained in this form, and no disclosure will be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.      [    ]

Check whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer in Rule 12(b) of the Exchange Act.

Large accelerated filer                   o           Accelerated filer                   þ           Non-accelerated filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12B-2 of the Act).

Yes           o           No           þ

Aggregate market value of the voting stock held by nonaffiliates of the registrant as of June 29, 2007 based on the last sale price as reported on the NASDAQ Global Market: $ 81,190,625.

Number of shares of the registrant’s Common Stock, par value $2.00 per share, outstanding as of February 28, 2008:  4,751,844.

Documents Incorporated by Reference

Proxy Statement for 2008 Annual Meeting of Shareholders.  (A definitive proxy statement will be filed with the Securities and Exchange Commission within 120 days after the close of the fiscal year covered by this Form 10-K.)

Incorporated into Part III of this Form 10-K.

Patriot National Bancorp, Inc.

2007 Form 10-K Annual Report

TABLE OF CONTENTS

	Part I
Item 1.	Business	2
Item 1A.	Risk Factors	9
Item 1B.	Unresolved Staff Comments	15
Item 2.	Properties	15
Item 3.	Legal Proceedings	15
Item 4.	Submission of Matters to a Vote of Security Holders	15
	Part II
Item 5.	Market for Common Equity, Related Shareholder Matters and Issuer
	Purchases of Equity Securities	16
Item 6.	Selected Financial Data	19
Item 7.	Management’s Discussion and Analysis of Financial Condition and
	Results of Operation	20
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	40
Item 8.	Financial Statements and Supplementary Data	43
Item 9.	Changes in and Disagreements with Accountants on Accounting and
	Financial Disclosure	44
Item 9A.	Controls and Procedures	44
Item 9B.	Other Information	46
	Part III
Item 10	Directors, Executive Officers and Corporate Governance	48
Item 11	Executive Compensation	48
Item 12	Security Ownership of Certain Beneficial Owners and Management and
	Related Shareholder Matters	48
Item 13	Certain Relationships and Related Transactions, and Director Independence	48
Item 14	Principal Accountant Fees and Services	48
	Part IV
Item 15	Exhibits and Financial Statement Schedules	49

“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 Operation,” 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 effect of Bancorp’s opening of branches, (8) the effect of any decision by Bancorp to engage in any business not historically operated by it (9) the ability of Bancorp to raise additional capital in the future and successfully deploy the funds raised, and (10) the state of the economy and real estate values in Bancorp’s market areas, and the consequent affect on the quality of Bancorp’s loans.  Other such factors 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.

1

PART I

Item 1.                      Business

General

Patriot National Bancorp, Inc. (“Bancorp”), a Connecticut corporation, was organized in 1999 for the purpose of becoming a one-bank holding company (the “Reorganization”) for Patriot National Bank, a national banking association headquartered in Stamford, Fairfield County, Connecticut (the “Bank”).  Following receipt of regulatory and shareholder approvals, the Reorganization became effective as of the opening of business on December 1, 1999.  Upon consummation of the Reorganization, each outstanding share of Common Stock, par value $2.00 per share, of the Bank (“Bank Common Stock”), was converted into the right to receive one share of Common Stock, par value $2.00 per share, of Bancorp (“Bancorp Common Stock”), and each outstanding option or warrant to purchase Bank Common Stock became an option or warrant to purchase an equal number of shares of Bancorp Common Stock.

The Bank was granted preliminary approval by the Comptroller of the Currency (the “OCC”) on March 5, 1993.  It received its charter and com­menced operations as a national bank on August 31, 1994.  Since then, the Bank has opened fourteen branch offices in Connecticut.  The Bank also expanded into New York State through the purchase of a small branch office in New York City and the opening of branch offices in Bedford and Scarsdale, both located in Westchester County, New York.  The Bank has received regulatory approval to open two additional branch offices.

On June 30, 1999, the Bank through its wholly-owned subsidiary, PinPat Acquisition Corporation, acquired all of the outstanding capital stock of  Pinnacle Financial Corp., a Connecticut corporation, Pinnacle Financial Corp., a New Jersey corporation, and Pinnacle Financial Corp., a New York corporation (collectively, “Pinnacle”), a residential mortgage broker.  Pinnacle surrendered its mortgage licenses and the mortgage brokerage business of Pinnacle is now conducted through the lending function of Patriot National Bank.

On March 11, 2003, Bancorp formed Patriot National Statutory Trust I (the “Trust”) for the sole purpose of issuing trust preferred securities and investing the proceeds in subordinated debentures issued by Bancorp.  Bancorp primarily invested the funds from the issuance of the debt in the Bank, which in turn used the proceeds to fund general operations of the Bank.

On November 17, 2006 the Bank acquired a small branch office and related deposits at 45 West End Avenue, New York, New York, from Millennium bcpbank, a national bank headquartered in Newark, New Jersey. The Bank assumed the existing lease and operates from the branch at 45 West End Avenue. The acquisition is in furtherance of Bancorp’s growth strategy and has permitted the Bank to establish two additional branches in New York State.

As of the date hereof, the only business of Bancorp is its ownership of all of the issued and outstanding capital stock of the Bank and the Trust.  Except as specifically noted otherwise herein, the balance of the description of Bancorp’s business is a description of the Bank’s business.

2

Commercial Banking

The Bank conducts business at its main office located at 900 Bedford Street, Stamford, Connecticut and at other Connecticut branch offices located at:  838 High Ridge Road, Stamford, 100 Mason Street, Greenwich, 184 Sound Beach Avenue, Old Greenwich, 16 River Street and 365 Westport Avenue in Norwalk, One Danbury Road and 5 River Road in Wilton, 800 Post Road in Darien, 3695 Post Road in Southport, 771 Boston Post Road in Milford, 1127 Post Road and 1755 Black Rock Turnpike in Fairfield, 945 White Plains Road in Trumbull and 370 Post Road East in Westport, and New York State branch offices located at:  45 West End Avenue in New York City, 432 Old Post Road in Bedford and 495 Central Park Avenue in Scarsdale.  The Bank also operates loan origination offices at 1177 Summer Street, Stamford, Connecticut and 200 Broad Hollow Road, Melville, New York.

The Bank offers a broad range of consumer and commercial banking services with an emphasis on serving the needs of individuals, small and medium-sized businesses and professionals.  The Bank offers consumer and commercial deposit accounts that include: checking accounts, interest-bearing “NOW” accounts, insured money market accounts, time certificates of deposit, savings accounts, IRA’s (Individual Retirement Accounts) and health savings accounts (HSA’s).  Other services include money orders, traveler’s checks, ATM’s (automated teller machines), internet banking, bill paying, remote deposit capture and debit cards.  In addition, the Bank may in the future offer other financial services.

The Bank offers commercial real estate and construction loans to area businesses and developers. Real estate loans made to individuals include home mortgages, home improvement loans, bridge loans and home equity loans and lines of credit.  Other personal loans include lines of credit, installment loans, overdraft protection and credit cards. Commercial loans offered to small and medium-sized businesses include secured and unsecured loans to service companies, real estate developers, manufacturers, restaurants, wholesalers, retailers and professionals doing business in the region.  In addition to offering residential real estate mortgage loans for its own portfolio, the Bank also solicits and processes mortgage loan applications from consumers on behalf of permanent investors and originates loans for sale.

Competition

The Bank competes with a variety of financial institutions in its market area.  Most have greater financial resources and capitalization, which gives them higher lending limits and the ability to conduct larger advertising campaigns to attract business.  Generally the larger institutions offer services such as trust and international banking which the Bank is not equipped to offer directly.   When the need arises, arrangements are made with correspondent institutions to provide such services.  In the future, if the Bank desires to offer trust services, prior approval of the OCC will be required.  To attract business in this competitive environment, the Bank relies on local promotional activities and personal contact by officers, directors and shareholders and on its ability to offer personalized services.

The customer base of the Bank is diversified so that there is not a concentration of either loans or deposits within a single industry, a group of industries, a single person or groups of people.  The

3

Bank is not dependent on one or a few major customers for either its deposit or lending activities, the loss of any one of which would have a material adverse effect on the business of the Bank.

Residents and businesses in Stamford, Greenwich, Norwalk, Wilton, Darien, Southport, Fairfield, Trumbull, Westport and Milford, Connecticut provide the majority of the Bank’s deposits. The Bank has expanded its footprint by establishing branch offices in the Westchester County, New York towns of Bedford and Scarsdale.  The Bank has focused its attention on serving the segments of its market area historically served by community banks. The Bank competes in its market by providing a high level of personalized and responsive banking service for which the Bank believes there is a need.

The Bank’s loan customers extend beyond the towns and cities in which the Bank has branch offices that include nearby towns in Fairfield and New Haven Counties in Connecticut, and  Westchester County, New York City and Long Island, New York, although the Bank’s loan business is not necessarily limited to these areas.  While the Bank does not currently hold or intend to attract significant deposit or loan business from major corporations with headquarters in the Fairfield County area, the Bank believes that the service, professional and related busi­nesses which have been attracted to this area, as well as the individuals that reside in this area, represent current and potential customers of the Bank.

In the normal course of business and subject to applicable government regulations, the Bank invests a portion of its assets in investment securities, which may include certain debt and equity securities, including government securities.  An objective of the Bank’s investment policy is to seek to optimize its return on assets while limiting its exposure to interest rate movements and credit risk as well as maintaining adequate levels of liquidity.  The Bank’s investment portfolio is comprised primarily of government sponsored agency and government agency issues.

The Bank’s employees perform most routine day-to-day banking transactions at the Bank.  However, the Bank has entered into a number of arrangements with third parties for banking services such as correspondent banking, check clearing, data pro­cessing services, credit card processing and armored car carrier service.

The cities of Stamford and Norwalk and the towns of Greenwich, Wilton, Darien, Southport, Milford, Fairfield, Trumbull and Westport are presently served by over 250 branches of commercial and savings banks along with 22 in the New York towns of Bedford and Scarsdale.  Most of these branches are offices of banks which have headquarters outside of the states or areas or are subsidiaries of bank or financial holding companies whose headquarters are outside of the areas served by the Bank.  In addition to banks with branches in the same areas as the Bank, there are numerous banks and financial institutions serving the communities surrounding these areas, which also draw customers from Stamford, Greenwich, Norwalk, Wilton, Darien, Southport, Milford, Fairfield, Trumbull and Westport posing significant competition to the Bank for deposits and loans.  Many of those banks and financial institutions are well established and well capitalized.

In recent years, intense market demands, economic pressures and significant legislative and regulatory actions have eroded banking industry classifications which were once clearly defined

4

and have increased competition among banks, as well as other financial institutions including non-bank competitors.  This increase in competition has caused banks and other financial service institutions to diversify their services and become more cost effective.  The impact on Bancorp of federal legislation authorizing increased services by financial holding companies and interstate branching of banks has also resulted in increased competition.  These events have resulted in increasing homogeneity in the financial services offered by banks and other financial institutions.  The impact on banks and other finan­cial institutions of these market dynamics and legislative and regulatory changes has been increased customer awareness of product and service dif­ferences among competitors and increased merger activity.

Supervision and Regulation

As a bank holding company, Bancorp’s operations are subject to regulation, supervision and examination by the Board of Governors of the Federal Reserve Board (the “Federal Reserve Board”).  The Federal Reserve Board has established capital adequacy guidelines for bank holding companies that are similar to the OCC’s capital guidelines applicable to the Bank.  The Bank Holding Company Act of 1956, as amended (the “BHC Act”), limits the types of companies that a bank holding company may acquire or organize and the activities in which it or they may engage.  In general, bank holding companies and their subsidiaries are only permitted to engage in, or acquire direct control of, any company engaged in banking or in a business so closely related to banking as to be a proper incident thereto.  Federal legislation enacted in 1999 authorizes certain entities to register as financial holding companies.  Registered financial holding companies are permitted to engage in businesses, including securities and investment banking businesses, which are prohibited to bank holding companies.  The creation of financial holding companies to date has had no significant impact on Bancorp.

Under the BHC Act, Bancorp is required to file annually with the Federal Reserve Board a report of its operations.  Bancorp, the Bank and any other subsidiaries are subject to examination by the Federal Reserve Board.  In addition, Bancorp will be required to obtain the prior approval of the Federal Reserve Board to acquire, with certain exceptions, more than 5% of the outstanding voting stock of any bank or bank holding company, to acquire all or substantially all of the assets of a bank or to merge or consolidate with another bank holding company.  Moreover, Bancorp, the Bank and any other subsidiaries are prohibited from engaging in certain tying arrangements in connection with any extension of credit or provision of any property or services.  The Bank is also subject to certain restrictions imposed by the Federal Reserve Act on issuing any extension of credit to Bancorp or any of its subsidiaries or making any investments in the stock or other securities thereof and on the taking of such stock or securities as collateral for loans to any borrower.  If Bancorp wants to engage in businesses permitted to financial holding companies but not to bank holding companies, it would need to register with the Federal Reserve Board as a financial holding company.

The Federal Reserve Board has issued a policy statement on the payment of cash dividends by bank holding companies, which expresses its view that a bank holding company should pay cash dividends only to the extent that the bank holding company’s net income for the past year is sufficient to cover both the cash dividend and a rate of earnings retention that is consistent with the bank holding company’s capital needs, asset quality and overall financial condition.  The

5

Federal Reserve Board has also indicated that it would be inappropriate for a company experiencing serious financial problems to borrow funds to pay dividends.  Furthermore, under the prompt corrective action regulations adopted by the Federal Reserve Board pursuant to applicable law, the Federal Reserve Board may prohibit a bank holding company from paying any dividends if its bank subsidiary is classified as “undercapitalized.”

A bank holding company is required to give the Federal Reserve Board prior written notice of any purchase or redemption of its outstanding equity securities if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding 12 months, is equal to 10% or more of its consolidated retained earnings.  The Federal Reserve Board may disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe or unsound practice or would violate any law, regulation, Federal Reserve Board order, or any condition imposed by, or written agreement with, the Federal Reserve Board.

The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994, (“Riegle-Neal Act”) was enacted to ease restrictions on interstate banking.  Effective September 29, 1995, the Riegle-Neal Act allows the Federal Reserve Board to approve an application of an adequately capitalized and adequately managed bank holding company to acquire control of, or acquire all or substantially all of the assets of, a bank located in a state other than such holding company’s state, without regard to whether the transaction is prohibited by the laws of any state.  The Federal Reserve Board may not approve the acquisition of a bank that has not been in existence for the minimum time period (not exceeding five years) specified by the statutory law of the host state.  The Riegle-Neal Act also prohibits the Federal Reserve Board from approving an application if the applicant (and its depository institution affiliates) controls or would control more than 10% of the insured deposits in the United States or 30% or more of the deposits in the target bank’s home state or in any state in which the target bank maintains a branch.  The Riegle-Neal Act does not affect the authority of states to limit the percentage of total insured deposits in the state which may be held or controlled by a bank or bank holding company to the extent that such limitation does not discriminate against out-of-state banks or bank holding companies.  Individual states may also waive the 30% statewide concentration limits contained in the Riegle-Neal Act.  The Riegle-Neal Act also allows banks to establish branch offices in other than the bank’s home state if the target state has “opted in” to interstate branching.

Bancorp is subject to capital adequacy rules and guidelines issued by the OCC, the Federal Reserve Board and the Federal Deposit Insurance Corporation (“FDIC”), and the Bank is subject to capital adequacy rules and guidelines issued by the OCC.  These substantially identical rules and guidelines require Bancorp to maintain certain minimum ratios of capital to adjusted total assets and/or risk-weighted assets. Under the provisions of the Federal Deposit Insurance Corporation Improvements Act of 1991, the Federal regulatory agencies are required to implement and enforce these rules in a stringent manner. Bancorp is also subject to applicable provisions of Connecticut law insofar as they do not conflict with, or are not otherwise preempted by, Federal banking law.

Bancorp is subject to the reporting requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and, in accordance with the Exchange Act, files periodic reports,

6

proxy statements and other information with the Securities and Exchange Commission (the “SEC”).

The Bank’s operations are subject to regulation, supervision and examination by the OCC and the FDIC.

Federal and state banking regulations regulate, among other things, the scope of the business of a bank, a bank holding company or a financial holding company, the investments a bank may make, deposit reserves a bank must maintain, the establishment of branches and the activities of a bank with respect to mergers and acquisitions.  The Bank is a member of the Federal Reserve System and is subject to applicable provisions of the Federal Reserve Act and regulations thereunder.  The Bank is subject to the federal regulations promulgated pursuant to the Financial Institutions Supervisory Act to prevent banks from engaging in unsafe and unsound practices, as well as various other federal and state laws and consumer protection laws.  The Bank is also subject to the comprehensive provisions of the National Bank Act.

The OCC regulates the number and locations of the branch offices of a national bank. The OCC may only permit a national bank to maintain branches in locations and under the conditions imposed by state law upon state banks.  At this time, applicable Connecticut banking laws do not impose any material restrictions on the establishment of branches by Connecticut banks throughout Connecticut.  New York State law is similar; however, the Bank cannot establish a branch in a town with a population of less than 50,000 that is the town of another bank’s headquarters.

The earnings and growth of Bancorp, the Bank and the banking industry are affected by the monetary and fiscal policies of the United States Government and its agencies, particularly the Federal Reserve Board.  The Open Market Committee of the Federal Reserve Board implements national monetary policy to curb inflation and combat recession.  The Federal Reserve Board uses its power to adjust interest rates in United States Government securities, the Discount Rate and deposit reserve retention rates.  The actions of the Federal Reserve Board influence the growth of bank loans, investments and deposits. They also affect interest rates charged on loans and paid on deposits.  The nature and impact of any future changes in monetary policies cannot be predicted.

In addition to other laws and regulations, Bancorp and the Bank are subject to the Community Reinvestment Act (“CRA”), which requires the Federal bank regulatory agencies, when considering certain applications involving Bancorp or the Bank, to consider Bancorp’s and the Bank’s record of helping to meet the credit needs of its entire community, including low- and moderate-income neighborhoods.  The CRA was originally enacted because of concern over unfair treatment of prospective borrowers by banks and over unwarranted geographic differences in lending patterns.  Existing banks have sought to comply with CRA in various ways; some banks have made use of more flexible lending criteria for certain types of loans and borrowers (consistent with the requirement to conduct safe and sound operations), while other banks have increased their efforts to make loans to help meet identified credit needs within the consumer community, such as those for home mortgages, home improvements and small business loans.  This may include participation in various government insured lending programs, such as Federal

7

Housing Administration insured or VeteransAdministration guaranteed mortgage loans, Small Business Administration loans, and participation in other types of lending programs such as high loan-to-value ratio conventional mortgage loans with private mortgage insurance.  To date, the market area from which the Bank draws much of its business is in the towns and cities in which the Bank has branch offices, which are characterized by a very diverse ethnic, economic and racial cross-section of the population.  As the Bank expands further, the market areas served by the Bank will continue to evolve. Bancorp and the Bank have not and will not adopt any policies or practices, which discourage credit applications from, or unlawfully discriminate against, individuals or segments of the communities served by the Bank.

On October 26, 2001, the United and Strengthening America by Providing Tools Required to Intercept and Obstruct Terrorism Act of 2001, or the USA Patriot Act, was enacted to further strengthen domestic security following the September 11, 2001 attacks.  This Act amends various federal banking laws, particularly the Bank Secrecy Act, with the intent to curtail money laundering and other activities that might be undertaken to finance terrorist actions.  The Act also requires that financial institutions in the United States enhance already established anti-money laundering policies, procedures and audit functions and ensure that controls are reasonably designed to detect instances of money laundering  through certain correspondent or private banking accounts.  Verification of customer identification, maintenance of said verification records and cross checking names of new customers against government lists of known or suspected terrorists is also required.  The Patriot Act was recently reauthorized and modified with the enactment of The USA Patriot Act Improvement and Reauthorization Act of 2005.

On July 20, 2002, the Sarbanes-Oxley Act of 2002 was enacted, the primary purpose of which is to protect investors through improved corporate governance and responsibilities of, and disclosures by, public companies.  The Act contains provisions for the limitations of services that external auditors may provide as well as requirements for the credentials of Audit Committee members.  In addition, the principal executive and principal financial officers are required to certify in quarterly and annual reports that they have reviewed the report; and based on the officers’ knowledge, the reports accurately present the financial condition and results of operations of the company and contain no untrue statement or omission of material fact.  The officers also certify their responsibility for establishing and maintaining a system of internal controls which insure that all material information is made known to the officers; this certification also includes the evaluation of the effectiveness of disclosure controls and procedures and their impact upon financial reporting.  Section 404 of the Act entitled Management Assessment of Internal Controls, requires that each annual report include an internal control report which states that it is the responsibility of management for establishing and maintaining an adequate internal control structure and procedures for financial reporting, as well as an assessment by management of the effectiveness of the internal control structure and procedures for financial reporting.  This section further requires that the external auditors attest to, and report on, the assessment made by management.

Bancorp does not anticipate that compliance with applicable federal and state banking laws will have a material adverse effect on its business or the business of the Bank. Neither Bancorp nor the Bank has any material patents, trademarks, licenses, franchises, concessions and royalty agreements or labor contracts, other than the charter granted to the Bank by the OCC.

8

Employees

As of December 31, 2007, Bancorp had 150 full-time employees and seven part-time employees.  None of the employees of Bancorp is covered by a collective bargaining agreement.

Item 1A.                      Risk Factors

Management has emphasized growth over earnings in recent years.

Management has actively sought growth of the institution in recent years by opening additional branches, one through acquisition, initiating internal growth programs, and completing one acquisition of a mortgage company.  Bancorp may not be able to sustain its historical rate of growth or may not even be able to continue to grow at all.  Various factors, such as economic conditions and competition, or the unavailability of suitable sites, may impede or prohibit the Bank from opening new branches.  In addition, Bancorp may not be able to obtain the financing necessary to fund additional growth and may not be able to find suitable candidates for acquisition.  Sustaining Bancorp’s growth has placed significant demands on management as well as on administrative, operational and financial resources.  For Bancorp to continue to grow, it must attract and retain qualified management and experienced bankers, find suitable markets for expansion, find suitable, affordable branch locations, attract funding to support additional growth, maintain high asset quality levels, maintain adequate regulatory capital and maintain adequate controls.

Although management believes that earnings will increase as the franchise is expanded, the rate of increase in earnings will be adversely affected by the costs associated with opening new branches and the time necessary to build a customer base in each new branch’s market area.

If Bancorp is unable to continue its historical levels of growth, or if growth comes at greater financial expense than has been incurred in the past, Bancorp may not be able to achieve its financial goals and profitability may be adversely affected.

Bancorp has expanded into a new geographic market in which current senior management has limited experience.

Bancorp has expanded into Westchester County and intends to further expand in Westchester and, possibly, the surrounding counties in New York State.  In November 2006, Bancorp acquired a small branch office in New York City, New York from another financial institution.  During 2007, Bancorp established two branch offices in Westchester County, one in Bedford and the second in Scarsdale.  Bancorp does not plan further branch expansion in New York City at this time.

The vast majority of Bancorp’s deposits and loans are derived from and made to customers who live and work in Fairfield County, Connecticut.  Although management believes that the demographics for Westchester County, New York closely resemble those of Fairfield County Connecticut, the Bank has not currently conducted significant deposit generating activity in New York State.  The senior management team includes several individuals with substantial banking

9

experience in Connecticut, but with less experience in New York.  Bancorp’s ability to compete effectively in New York State will depend in part on management’s ability to hire and retain key employees who have extensive banking experience in Westchester County.

Bancorp had no previous experience opening bank branch offices in Westchester County, New York.

Historically, Bancorp’s investment in capital equipment to establish a new branch office has ranged between $500,000 and $800,000; however, total branch operating costs also include a variety of variable costs, including the prevailing rental rates in the local branch office area, the size of the branch, the availability of facilities that are ready to be operated as bank branches, and the number of employees.  Bancorp may not be able to accurately estimate the variable costs associated with opening branch offices in this area.  If management underestimates these variable costs, then the branches Bancorp establishes in these areas may prove to be more costly than anticipated and, as a further consequence, Bancorp’s branch expansion program may be delayed or reduced in scope, or both, which may have an adverse effect on Bancorp’s business and results of operations.

Because Bancorp intends to increase its commercial real estate, construction and commercial business loan portfolios, its lending risk will increase, and downturns in the real estate market could adversely affect its earnings.

Commercial real estate, construction and commercial business loans generally have more risk than residential mortgage loans.  Both commercial real estate and construction loans, for example, often involve larger loan balances concentrated with single borrowers or groups of related borrowers as compared to single-family residential loans.  Construction loans are secured by the property under construction, the value of which is uncertain prior to completion.  Thus, it is more difficult to evaluate accurately the total loan funds required to complete a project and the related loan-to-value ratios.  Speculative construction loans involve additional risk because the builder does not have a contract for the sale of the property at the time of construction.

Because the repayment of commercial real estate, construction and commercial business loans depends on the successful management and operation of the borrower’s properties or related businesses, repayments of such loans can be affected by adverse conditions in the real estate market or local economy.  A significant portion of Bancorp’s total loan portfolio is secured by real estate located in Fairfield County, Connecticut and Westchester County, New York.  As a result, a downturn in the real estate market, especially within Bancorp’s market area, could adversely impact the value of properties securing these loans.  Bancorp’s ability to recover on defaulted loans by selling the underlying real estate would be diminished, and Bancorp would be more likely to suffer losses on defaulted loans.  As its commercial real estate, construction and commercial business loan portfolios increase, the corresponding risks and potential for losses from these loans may also increase.

10

Bancorp’s business is subject to various lending and other economic risks that could adversely impact Bancorp’s results of operations and financial condition.

Changes in economic conditions, particularly an economic slowdown in Fairfield County, Connecticut and the New York metropolitan area, could hurt Bancorp’s financial performance.  Bancorp’s business is directly affected by political and market conditions, broad trends in industry and finance, legislative and regulatory changes and changes in governmental monetary and fiscal policies and inflation, all of which are beyond Bancorp’s control.  A deterioration in economic conditions, in particular an economic slowdown within Fairfield County, Connecticut and/or the New York metropolitan area, could result in the following consequences, any of which may hurt the business of Bancorp materially:  loan delinquencies may increase; problem assets and foreclosures may increase; demand for the Bank’s products and services may decline; and assets and collateral associated with the Bank’s loans, especially real estate, may decline in value, thereby reducing a customer’s borrowing power.

The Bank may suffer losses in its loan portfolio despite its underwriting practices.  The Bank seeks to mitigate the risks inherent in its loan portfolio by adhering to specific underwriting practices.  These practices include analysis of a borrower’s prior credit history, financial statements, tax returns and cash flow projections, valuation of collateral based on reports of independent appraisers and verification of liquid assets.  Although the Bank believes that its underwriting criteria is appropriate for the various types of loans the Bank makes, the Bank may still incur losses on loans, and these losses may exceed the amounts set aside as reserves in the allowance for loan losses.

Bancorp’s allowance for loan losses may not be adequate to cover actual losses.

Like all financial institutions, the Bank maintains an allowance for loan losses to provide for loan defaults and non-performance.  The allowance for loan losses may not be adequate to cover actual loan losses and future provisions for loan losses could materially and adversely affect Bancorp’s operating results.  The allowance for loan losses is based on an evaluation of the risks associated with the Bank’s loans receivable as well as the Bank’s prior loss experience.  A substantial portion of the Bank’s loans are unseasoned and lack an established record of performance.  To date, losses have been negligible.  The amount of future losses is susceptible to changes in economic, operating and other conditions, including changes in interest rates that may be beyond the Bank’s control and these losses may exceed current estimates.  The current recessionary economic environment creates additional risk of loan losses.  Federal regulatory agencies, as an integral part of their examination process, review the Bank’s loans and assess the adequacy of the allowance for loan losses.  While management believes that the allowance for loan losses is adequate to cover current losses, management cannot assure shareholders that there will not be a need to increase the allowance for loan losses or that the regulators will not require management to increase this allowance.  Either of these occurrences could materially and adversely affect Bancorp’s earnings and profitability.

11

Bancorp’s business is subject to interest rate risk and variations in interest rates may negatively affect Bancorp’s financial performance.

Bancorp is unable to predict fluctuations of market interest rates, which are affected by many factors including:  inflation, recession, a rise in unemployment, a tightening money supply and domestic and international disorder and instability in domestic and foreign financial markets.  Changes in the interest rate environment may reduce Bancorp’s profits.  Bancorp realizes income from the differential or “spread” between the interest earned on loans, securities and other interest-earning assets, and interest paid on deposits, borrowings and other interest-bearing liabilities.  Net interest spreads are affected by the difference between the maturities and repricing characteristics of interest-earning assets and interest-bearing liabilities.  Bancorp is vulnerable to a decrease in interest rates because its interest-earning assets generally have shorter durations than its interest-bearing liabilities.  As a result, material and prolonged decreases in interest rates would decrease Bancorp’s net interest income.  In contrast, an increase in the general level of interest rates may adversely affect the ability of some borrowers to pay the interest on and principal of their obligations.  Accordingly, changes in levels of market interest rates could materially and adversely affect Bancorp’s net interest spread, asset quality, levels of prepayments and cash flow as well as the market value of its securities portfolio and overall profitability.

Mortgage brokerage activity is also affected by interest rate fluctuations.  Generally, increases in interest rates often lead to decreases in home refinancing activity, thus reducing the number of mortgage loans that Bancorp originates.

Bancorp’s investment portfolio includes securities which are sensitive to interest rates and variations in interest rates may adversely impact Bancorp’s profitability.

Bancorp’s securities portfolio is classified as available-for-sale, and is comprised of mortgage-backed securities which are insured or guaranteed by U.S. government agencies or government-sponsored enterprises, U.S. government agency securities and money market preferred equity securities. These securities are sensitive to interest rate fluctuations. Unrealized gains or losses in the available-for-sale portfolio are reported as a separate component of shareholders’ equity. As a result, future interest rate fluctuations may impact shareholders’ equity, causing material fluctuations from quarter to quarter. Failure to hold its securities until:  payments are received on mortgage-backed securities, other investments mature or market conditions are favorable for a sale could adversely affect Bancorp’s earnings and profitability.

12

Bancorp is dependent on its management team, and the loss of its senior executive officers or other key employees could impair its relationship with its customers and adversely affect its business and financial results.

Bancorp’s success is dependent upon the continued services and skills of Angelo De Caro, Charles F. Howell, Robert F. O’Connell, Philip W. Wolford and other senior officers including Martin G. Noble, its chief lender, Marcus Zavattaro, its sales manager of retail brokerage, and John Kantzas, a founder and an executive vice president. While Bancorp has employment agreements containing non-competition provisions with Messrs. Howell, O’Connell and Zavattaro, these agreements do not prevent any of them from terminating their employment with Bancorp. The unexpected loss of services of one or more of these key personnel could have an adverse impact on Bancorp’s business because of their skills, knowledge of Bancorp’s market, years of industry experience and the difficulty of promptly finding qualified replacement personnel.

Bancorp’s success also depends, in part, on its continued ability to attract and retain experienced commercial lenders and residential mortgage originators, as well as other management personnel. The loss of the services of several of such key personnel could adversely affect Bancorp’s growth strategy and prospects to the extent it is unable to replace such personnel. In the past year, Bancorp has hired several experienced commercial loan officers who have strong business relationships in order to expand and enhance its current deposit and commercial banking operations. Competition for commercial lenders and residential mortgage originators is strong within the commercial banking and mortgage banking industries, and Bancorp may not be successful in retaining or attracting additional personnel necessary to maintain its growth plans.

A breach of information security could negatively affect Bancorp’s earnings.

Bancorp increasingly depends upon data processing, communications and information exchange on a variety of computing platforms and networks, and over the internet to conduct its business.  Bancorp cannot be certain that all of its systems are entirely free from vulnerability to attack, despite safeguards it has instituted.  In addition, Bancorp relies on the services of a variety of vendors to meet its data processing and communication needs.  If information security is breached, information can be lost or misappropriated; this could result in financial loss or costs to Bancorp or damages to others.  These costs or losses could materially exceed the amount of insurance coverage, if any, which would have an adverse effect on Bancorp’s results of operations and financial condition.  In addition, the Bank’s reputation could be harmed, which also could materially adversely affect Bancorp’s financial condition and results of operation.

13

Risks Related to Bancorp’s industry

Strong competition within Bancorp’s market area may limit the growth and profitability of the Company.

Competition in the banking and financial services industry is intense.  The Fairfield County, Connecticut and the New York City metropolitan areas have a high concentration of financial institutions including large money center and regional banks, community banks and credit unions.  Some of Bancorp’s competitors offer products and services that the Bank currently does not offer, such as private banking and trust services.  The Bank’s recent purchase of a small branch in New York City, New York and expansion into Westchester County, New York, exposes the Bank to more competition in markets where it is not well known.  Many of these competitors have substantially greater resources and lending limits than Bancorp and may offer certain services that Bancorp does not or cannot provide.  Price competition for loans and deposits might result in the Bank earning less on its loans and paying more for deposits, which reduces net interest income.  Bancorp expects competition to increase in the future as a result of legislative, regulatory and technological changes.  Bancorp’s profitability depends upon its continued ability to successfully compete in its market area.

Government regulation may have an adverse effect on Bancorp’s profitability and growth.

Bancorp is subject to extensive regulation, supervision and examination by the Office of the Comptroller of the Currency, or the OCC, as the Bank’s chartering authority, by the FDIC, as insurer of the deposits, and by the Federal Reserve Board as regulator of Bancorp.  Changes in state and federal banking laws and regulations or in federal monetary policies could adversely affect the Bank’s ability to maintain profitability and continue to grow.  For example, new legislation or regulation could limit the manner in which Bancorp may conduct its business, including the Bank’s ability to obtain financing, attract deposits, make loans and achieve satisfactory interest spreads.  Many of these regulations are intended to protect depositors, the public and the FDIC, not shareholders.  In addition, the burden imposed by federal and state regulations may place the Company at a competitive disadvantage compared to competitors who are less regulated.  The laws, regulations, interpretations and enforcement policies that apply to Bancorp have been subject to significant, and sometimes retroactively applied, changes in recent years, and may change significantly in the future.  Future legislation or government policy may also adversely affect the banking industry or Bancorp’s operations.

Changing regulation of corporate governance and public disclosure.

Laws, regulations and standards relating to corporate governance and public disclosure, including the Sarbanes-Oxley Act of 2002, SEC regulations and NASDAQ rules, have added to the responsibilities that companies, such as Bancorp, have. These laws, regulations and standards are subject to varying interpretations, and as a result, their application in practice may evolve over time as new guidance is provided by regulatory and governing bodies, which could make compliance more difficult and result in higher costs. Bancorp is committed to maintaining high standards of corporate governance and public disclosure. As a result, Bancorp’s efforts to comply with evolving laws, regulations and standards have resulted in, and are likely to continue

14

to result in, increased general and administrative expenses and a diversion of management time and attention from revenue-generating activities to compliance activities. In addition, during the fiscal year ended December 31, 2007, Bancorp was required to comply with Section 404 of the Sarbanes-Oxley Act of 2002 and the related regulations regarding its required assessment of its internal controls over financial reporting and its external auditors’ audit of that assessment.  In order to comply with this, Bancorp committed significant financial and managerial resources to this effort in 2006 and 2007.  Bancorp’s reputation may be harmed if it does not continue to comply with these laws, regulations and standards.

Item 1B.                  Unresolved Staff Comments

Bancorp has no unresolved comments from the SEC staff.

Item 2.                      Properties

Patriot National Bancorp Inc.’s corporate headquarters and main branch banking office is located at 900 Bedford Street in Stamford, Connecticut.  The building is leased by the Bank as are its seventeen other branch banking offices, two loan origination offices and additional administrative and operational office space.  The Bank also leases space at its main office for additional parking.  Lease commencement dates for office locations range from April 2003 to January 2007 and lease expiration dates fall between December 31, 2008 and January 2022.  Subsequent to December 31, 2007 the Bank entered into two leases for new branch locations scheduled to open in 2008.  Most of the leases contain rent escalation provisions as well as renewal options for one or more periods.

The Bank has sublet and licensed excess space in two of its locations to an attorney.  See also, “Item 12.  Certain Relationships and Related Transactions.”  For additional information regarding the Bank’s lease obligations, see Note 9 to the Consolidated Financial Statements.

All leased properties are in good condition.

Item 3.                      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 4.                      Submission of Matters to a Vote of Security Holders

During the fourth quarter of 2007, no matter was submitted to a vote of shareholders.

15

PART II

Item 5.    Market for Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities 

Market Information

Bancorp Common Stock is traded on the NASDAQ Global Market under the Symbol “PNBK.”  On December 31, 2007, the last sale price for Bancorp Common Stock on the NASDAQ Global Market was $15.97.

The following table sets forth the high and low sales price and dividends per share of Bancorp Common Stock for the last two fiscal years for each quarter as reported on the NASDAQ Small Cap Market and the NASDAQ Global Market.  Bancorp’s common stock has traded on the NASDAQ Global Market since August 29, 2006; previously, it was traded on the NASDAQ Small Cap Market.

	2007			2006
			Cash			Cash
	Sales Price		Dividends	Sales Price		Dividends
Quarter Ended	High	Low	Declared	High	Low	Declared
March 31	$      26.52	$      20.75	$      0.045	$      26.05	$      20.00	$      0.040
June 30	23.50	20.50	0.045	30.24	23.75	0.045
September 30	22.73	18.97	0.045	30.50	23.00	0.045
December 31	20.93	15.25	0.045	27.25	23.50	0.045

Holders

There were approximately 629 shareholders of record of Bancorp Common Stock as of December 31, 2007.  This number does not reflect the number of persons or entities holding stock in nominee name through banks, brokerage firms or other nominees.

Dividends

2001 marked the first year in which Bancorp paid a dividend on Bancorp Common Stock; since then, the Company has consistently paid dividends.

Bancorp’s ability to pay future dividends on its Common Stock depends on the Bank’s ability to pay dividends to Bancorp. In accordance with OCC rules and regulations, the Bank may continue to pay dividends only if the total amount of all dividends that will be paid, including the proposed dividend in any calendar year does not exceed the total of the Bank’s retained net income of that year to date, combined with the retained net income of the preceding two years, unless the proposed dividend is approved by the OCC. In addition, the OCC and/or the FDIC may impose further restrictions on dividends.  Future dividends depend on many factors,

16

including management’s estimates of future earnings and Bancorp’s need for capital.  At December 31, 2007, Patriot National Bank was in compliance with all applicable minimum capital requirements and had the ability to pay dividends of $5.7 million to Bancorp without obtaining the prior approval of the OCC.

Recent Sales of Unregistered Securities

During the fourth quarter of 2007, Bancorp did not have any sales of unregistered securities.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

During the fourth quarter of 2007 there were no such purchases of Bancorp Common Stock.

Securities Authorized for Issuance under Equity Compensation Plans

The following table presents information as of December 31, 2007 for equity compensation plans maintained by Bancorp.

Equity Compensation Plan Information

	Number of securities to be issued upon exercise of outstanding options, warrants and rights (a)	Weighted-average exercise price of outstanding options, warrants and rights (b)	Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
Equity compensation plans approved by security holders	60,000	$10.13	-
Equity compensation plans not approved by security holders	-	-	-
Total	60,000	$10.13	-

17

Performance Graph

The performance graph compares the yearly percentage change in Bancorp’s cumulative total shareholder return on its common stock over the last five fiscal years to the cumulative total return of the S&P 500 Index and the NASDAQ Bank Index.  Total shareholder return is measured by dividing the sum of the cumulative amount of dividends for the measurement period (assuming dividend reinvestment) and the difference between Bancorp’s share price at the end and the beginning of the measurement period, by the share price at the beginning of the measurement period.

Comparison of Five Year Cumulative Total Return Among

Patriot National Bancorp, Inc., S&P 500 Index and NASDAQ Bank Index

	Period Ending
Index	12/31/02		12/31/03		12/31/04		12/31/05		12/31/06		12/31/07
Patriot National Bancorp, Inc.		100.00		133.00		196.00		221.00		281.00		170.00
S & P 500		100.00		126.00		138.00		142.00		161.00		167.00
NASDAQ Bank Index		100.00		130.00		144.00		138.00		153.00		119.00

18

Item 6.                      Selected Financial Data

	At or for the year ended December 31,
	2007		2006		2005		2004		2003
Operating Data:
Interest and dividend income	$	51,862,157	$	38,009,526	$	25,148,701	$	18,678,251	$	15,214,702
Interest expense		27,767,310		18,069,648		10,269,625		7,008,508		5,588,255
Net interest income		24,094,847		19,939,878		14,879,076		11,669,743		9,626,447
Provision for loan losses		75,000		1,040,000		1,110,000		556,000		563,000
Noninterest income		2,233,915		2,359,149		3,229,037		2,702,204		4,813,740
Noninterest expense		22,038,836		17,576,872		14,634,487		12,256,550		11,659,467
Provision for income taxes		1,537,000		1,267,000		957,000		633,000		877,000
Net income		2,677,926		2,415,155		1,406,626		926,397		1,340,720
Per Share Data:
Basic income per share		0.56		0.67		0.52		0.38		0.56
Diluted income per share		0.56		0.66		0.51		0.37		0.55
Dividends per share		0.180		0.175		0.155		0.135		0.115
Balance Sheet Data
Cash and due from banks		2,760,246		3,868,670		7,220,577		6,670,409		4,023,732
Federal funds sold		11,000,000		27,000,000		6,500,000		37,500,000		15,000,000
Short term investments		251,668		24,605,869		2,247,028		11,460,057		10,430,939
Investment securities		71,857,840		70,222,035		80,991,068		78,258,775		92,330,533
Loans, net		685,885,990		506,884,155		364,243,777		263,874,820		214,420,528
Total assets		807,530,254		645,982,795		470,641,162		405,046,955		342,469,049
Total deposits		672,399,409		561,451,664		419,075,288		367,005,325		289,992,182
Total borrowings		62,748,000		16,248,000		17,248,000		16,248,000		31,301,385
Total shareholders' equity		66,835,367		64,283,345		31,374,615		19,756,434		18,779,913

19

Item 7.   Management's Discussion and Analysis of Financial Condition and Results of Operations 

Summary

During 2007 Bancorp’s subsidiary, Patriot National Bank established six additional branch banking offices, increasing its branch banking network by 50% to 18 offices.

Bancorp reported record earnings of $2,678,000 ($0.56 basic income per share and $0.56 diluted income per share) for 2007 compared to $2,415,000 ($0.67 basic income per share and $0.66 diluted income per share) for 2006.  Total assets ended the year at a record high of $807.5 million, an increase of $161.5 million from December 31, 2006.

Net interest income for the year ended December 31, 2007 increased $4.2 million or 21% to $24.1 million as compared to $19.9 million for the year ended December 31, 2006.

Total assets increased by 25% during the year as total loans increased $179.0 million from $506.9 million at December 31, 2006 to $685.9 million at December 31, 2007. The available for sale securities portfolio remained relatively unchanged and was $67.3 million at December 31, 2007 as compared to $67.1 million at December 31, 2006.  Loan growth was funded through deposit growth and FHLB advances.  Deposits increased $110.9 million to $672.4 million at December 31, 2007.  FHLB advances increased $39.5 million from $8.0 million at December 31, 2006 to $47.5 million at December 31, 2007.  Additional funds were obtained through securities sold under repurchase agreements which were $7.0 million at December 31, 2007; there were no securities sold under repurchase agreements at December 31, 2006.  Shareholders’ equity increased $2.6 million; this increase is the result of the increase in retained earnings from net income net of dividends declared, the exercise of certain stock options and the decrease in accumulated other comprehensive loss due to a decrease in unrealized losses on the available for sale securities portfolio.

FINANCIAL CONDITION

Assets

Bancorp’s total assets increased $161.5 million or 25% from $646.0 million at December 31, 2006 to $807.5 million at December 31, 2007.  The growth in total assets was funded primarily by deposit growth of $110.9 million and $46.5 million in additional borrowed funds.  Federal funds sold and short term investments decreased $16.0 million and $24.4 million, respectively; these decreases represent a redeployment of assets necessary to fund loan growth.

20

Investments

The following table is a summary of Bancorp’s investment portfolio at fair value at December 31 for the years shown.

	2007		2006		2005
U. S. Government sponsored
agency obligations	$	16,924,648	$	16,566,822	$	16,476,684
U. S. Government Agency and sponsored
agency mortgage-backed securities		41,325,870		43,476,313		56,195,384
Marketable equity securities		9,039,522		7,050,000		6,000,000
Federal Reserve Bank stock		1,911,700		1,911,700		1,022,300
Federal Home Loan Bank stock		2,656,100		1,217,200		1,296,700
Total Investments	$	71,857,840	$	70,222,035	$	80,991,068

Total investments remained relatively stable; principal payments on mortgage-backed securities net of purchases were partially offset by an increase in marketable equity securities.

The following table presents the maturity distribution of available for sale investment securities at December 31, 2007 and the weighted average yield of the amortized cost of such securities.  The weighted average yields were calculated on the amortized cost and effective yields to maturity of each security.

				Over one			Over five										Weighted
	One year			through			through		Over ten								Average
	or less			five years			ten years		years		No maturity			Total			Yield
U. S. Government Sponsored
agency obligations	$	12,000,000		$	5,000,000		$	-	$	-	$	-		$	17,000,000			3.59	%
U. S. Government Agency and
sponsored agency
mortgage-backed securities		-			-			-		-		41,336,808			41,336,808			4.94	%
Money market preferred
equity securities		-			-			-		-		9,039,522			9,039,522			6.27	%
Total	$	12,000,000		$	5,000,000		$	-	$	-	$	50,376,330		$	67,376,330			4.77	%
Weighted average yield		3.37	%		4.12	%		-		-		5.18	%		4.77	%

The following table presents a summary of investments for any issuer that exceeds 10% of shareholders’ equity at December 31, 2007:

	Amortized Cost		Fair Value
Available for sale securities:
U. S. Government Sponsored Agency Obligations	$	17,000,000	$	16,924,648
U. S. Government Agency and sponsored
agency mortgage-backed securities		41,366,808		41,325,870

21

Loans

The following table is a summary of Bancorp’s loan portfolio at December 31 for the years shown.

		2007	2006	2005	2004	2003
Real Estate
	Commercial	$      233,121,685	$      166,799,341	$      129,178,889	$      106,771,441	$        96,339,220
	Residential	110,154,838	91,077,687	77,391,833	36,965,661	21,772,759
	Construction	254,296,326	173,840,322	107,232,587	74,598,919	57,122,445
	Construction to permanent	37,701,509	29,988,131	-	-	-
Commercial		27,494,531	23,997,640	15,591,818	17,562,523	15,532,902
Consumer installment		1,270,360	1,251,300	1,106,648	1,386,709	1,861,924
Consumer home equity		29,154,498	26,933,277	39,097,450	30,874,894	25,607,775
Total loans		693,193,747	513,887,698	369,599,225	268,160,147	218,237,025
Premiums on purchased loans		195,805	292,543	367,491	313,754	-
Net deferred fees		(1,830,942)	(1,665,654)	(1,134,604)	(1,117,556)	(881,822)
Allowance for loan losses		(5,672,620)	(5,630,432)	(4,588,335)	(3,481,525)	(2,934,675)
Loans, net		$      685,885,990	$      506,884,155	$      364,243,777	$      263,874,820	$      214,420,528

Note:  As financing for construction to permanent projects has become a more significant line of business for Bancorp, the presentation of loan information throughout this document reflects the breakout of construction to permanent loans from construction loans; 2006 loan information has been reclassified to conform with this presentation while reclassification of earlier periods has not been made as construction to permanent financing was not as significant in earlier periods.

Bancorp’s net loan portfolio increased $179.0 million or 35% to $685.9 million at December 31, 2007 from $506.9 million at December 31, 2006.  Loan growth was funded through an increase in total deposits, increases in FHLB advances and through the reduction in federal funds sold and short term investments.  Significant increases in the portfolio include a $80.5 million increase in construction loans, a $7.7 million increase in construction phase to permanent financing arrangements, an $66.3 million increase in commercial real estate loans and a $19.1 million increase in residential real estate loans.

The Bank has continued to hire additional lenders and credit analysts while offering a competitively priced and expanded product line which contributed to the growth in the portfolio.   The growth in the loan portfolio reflects the continued strong demand for real estate based financing in the Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York areas where the Bank primarily conducts its lending business.  The Bank plans to further increase its lending and credit staff as it expands its franchise which should result in sustained strong loan demand, but from a wider market area.

At December 31, 2007, the net loan to deposit ratio was 102% and the net loan to asset ratio was 85%.  At December 31, 2006, the net loan to deposit ratio was 90%, and the net loan to asset ratio was 78%.

22

Maturities and Sensitivities of Loans to Changes in Interest Rates

The following table presents the maturities of loans in Bancorp’s portfolio at December 31, 2007, by type of loan:

			Due after
	Due in		one year
	one year		through		Due after
(thousands of dollars)	or less		five years		five years		Total
Commercial real estate	$	25,973	$	53,967	$	153,182	$	233,122
Residential real estate		3,405		4,271		102,479		110,155
Construction loans		145,062		103,684		5,550		254,296
Construction to permanent loans		-		-		37,702		37,702
Commercial loans		14,053		10,255		3,187		27,495
Consumer installment		1,098		172		-		1,270
Consumer home equity		28		2,530		26,596		29,154
Total	$	189,619	$	174,879	$	328,696	$	693,194
Fixed rate loans	$	28,326	$	33,128	$	10,866	$	72,320
Variable rate loans		161,293		141,751		317,830		620,874
Total	$	189,619	$	174,879	$	328,696	$	693,194

Loan Concentrations

The Bank has no concentrations of loans other than those disclosed in the summary loan portfolio table.

Critical Accounting Policies

In the ordinary course of business, Bancorp has made a number of estimates and assumptions relating to reporting results of operations and financial condition in preparing its financial statements in conformity with accounting principles generally accepted in the United States of America.  Actual results could differ significantly from those estimates under different assumptions and conditions.  The Company believes the following discussion addresses Bancorp’s only critical accounting policy, which is the policy that is most important to the presentation of Bancorp’s financial results.  This policy requires management’s most difficult, subjective and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

23

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 regular basis by management and is based upon management’s periodic review of the collectibility 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 consists of specific, general and unallocated components.  The specific component relates to loans that are considered impaired and are measured accordingly, i.e., discounted cash flow method or collateral value for loans which are collateral dependent.

The general component is arrived at by considering previous loss experience, current economic conditions and their effect on borrowers and other pertinent factors.  In arriving at previous loss experience, the Bank, given its lack of actual loss experience and the rapid turnover ratio of its portfolio looks to the charge off history and qualitative factors of other institutions adjusted based on Bank management’s own experience and judgment.  The other qualitative factors considered in the analysis include:  the size and types of loan relationships, depth of lenders and credit administration staff and external reviews and examinations.  A risk rating system is also utilized to measure the adequacy of the general component of the allowance for loan losses.  Under this system, each loan is assigned a risk rating between one and nine, which has a corresponding loan loss factor assigned, with a rating of “one” being the least risk and a rating of “nine” reflecting the most risk or a complete loss.  Risk ratings are assigned based upon the recommendations of the credit analyst and originating loan officer and confirmed by the loan committee at the initiation of the transactions, and are reviewed and changed, when necessary, during the life of the loan.  Loan loss reserve factors which are based on historical loss experience adjusted for qualitative factors are multiplied against the balances in each risk rating category to arrive at the appropriate level for the allowance for loan losses.  Loans assigned a risk rating of “six” or above are monitored more closely by the credit administration officers.

The unallocated portion of the allowance reflects management’s estimate of probable but undetected losses inherent in the portfolio; such estimates are influenced by uncertainties in economic conditions, delays in obtaining information, including unfavorable information about a borrower’s financial condition, difficulty in identifying triggering events that correlate perfectly to subsequent loss rates, and risk factors that have not yet manifested themselves in loss allocation factors.  Loan quality control is continually monitored by management subject to oversight by the board of directors through its members who serve on the loan committee.  Loan quality control is also reviewed by the full board of directors on a monthly basis.

24

The methodology for determining the adequacy of the allowance for loan losses is consistently applied; however, revisions may be made to the methodology and assumptions based on historical information related to charge-off and recovery experience and management’s evaluation of the current loan portfolio.

Based upon this evaluation, management believes the allowance for loan losses of $5.7 million, at December 31, 2007, which represents 0.82% of gross loans outstanding, is adequate, under prevailing economic conditions, to absorb existing losses in the loan portfolio.  At December 31, 2006, the allowance for loan losses was $5.6 million or 1.10% of gross loans outstanding.

The accrual of interest income on loans is discontinued whenever reasonable doubt exists as to its collectibility and generally is discontinued when loans are past due 90 days, based on contractual terms, as to either principal or interest.  When the accrual of interest income is discontinued, all previously accrued and uncollected interest is reversed against interest income.  The accrual of interest on loans past due 90 days or more, including impaired loans, may be continued if the loan is well secured, and it is believed all principal and accrued interest income due on the loan will be realized, and the loan is in the process of collection.  A non-accrual loan is restored to accrual status when it is no longer delinquent and collectibility of interest and principal is no longer in doubt.

Management considers all non-accrual loans and restructured loans to be impaired.  In most cases, loan payments that are past due less than 90 days, based on contractual terms, are considered minor 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.

25

Analysis of Allowance for Loan Losses

	2007			2006			2005			2004			2003
	(thousands of dollars)
Balance at beginning of period	$	5,630		$	4,588		$	3,481		$	2,934		$	2,372
Charge-offs		(32	)		(1	)		(3	)		(9	)		(1	)
Recoveries		-			3			-			-			-
Net recoveries (charge-offs)		(32	)		2			(3	)		(9	)		(1	)
Additions charged to operations		75			1,040			1,110			556			563
Balance at end of period	$	5,673		$	5,630		$	4,588		$	3,481		$	2,934
Ratio of net (charge-offs) recoveries
during the period to average loans
outstanding during the period		(0.00	%)		0.00	%		(0.00	%)		(0.01	%)		(0.00	%)

Allocation of the Allowance for Loan Losses

											Percent of loans in each
Balance at end of each	Amounts (thousands of dollars)										category to total loans
period applicable to:	2007		2006		2005		2004		2003		2007			2006			2005			2004			2003
Real Estate:
Commercial	$	1,963	$	1,943	$	1,607	$	1,319	$	1,183		33.63	%		32.46	%		34.95	%		39.82	%		44.15	%
Residential		296		245		511		304		230		15.89	%		17.72	%		20.94	%		13.78	%		9.98	%
Construction		2,644		2,557		1,963		1,358		972		36.68	%		33.83	%		29.01	%		27.82	%		26.17	%
Construction to permanent		391		441		-		-		-		5.44	%		5.84	%		0.00	%		0.00	%		0.00	%
Commercial		271		290		164		185		155		3.97	%		4.67	%		4.22	%		6.55	%		7.12	%
Consumer installment		30		31		10		11		12		0.18	%		0.24	%		0.30	%		0.52	%		0.85	%
Consumer home equity		77		72		260		233		285		4.21	%		5.24	%		10.58	%		11.51	%		11.73	%
Unallocated		1		51		73		71		97		N/A			N/A			N/A			N/A			N/A
Total	$	5,673	$	5,630	$	4,588	$	3,481	$	2,934		100.00	%		100.00	%		100.00	%		100.00	%		100.00	%

26

Non-Accrual, Past Due and Restructured Loans

The following table is a summary of non-accrual and past due loans at the end of each of the last five years.

	2007			2006			2005			2004			2003
	(thousands of dollars)
Loans delinquent over 90
days still accruing	$	112		$	1,897		$	275		$	373		$	165
Non-accruing loans		3,832			2,904			1,935			3,669			150
	$	3,944		$	4,801		$	2,210		$	4,042		$	315
% of Total Loans		0.57	%		0.93	%		0.60	%		1.51	%		0.14	%
% of Total Assets		0.49	%		0.74	%		0.47	%		1.00	%		0.09	%
Additional income on non-accrual
loans if recognized on an accrual
basis	$	168		$	141		$	6		$	18		$	18

There were no loans in either 2007 or 2006 considered as “troubled debt restructurings.”

Potential Problem Loans

The $3.8 million of non-accruing loans at December 31, 2007 is comprised of exposure to two borrowers.  One loan in the amount of $1.0 million to the first borrower is well collateralized by real estate and is expected to be resolved satisfactorily with no loss to the Bank.  The second relationship consists of three loans, a portion of which is guaranteed by the U.S. Small Business Administration, with collateral consisting of commercial and residential real estate as well as all associated business assets.  Based on the Bank’s analysis for loan impairment, a specific reserve in the amount of $250,000 has been established.  The borrower made a small payment in the fourth quarter of 2007 and the Bank and the borrower are in negotiations regarding a possible debt restructure.

Loans delinquent over 90 days and still accruing is comprised of one loan which matured and for which an extension was approved subsequent to year end.

At December 31, 2007, Bancorp had no loans other than those described above, as to which management has significant doubts as to the ability of the borrower to comply with the present repayment terms.

27

Deposits

The following table is a summary of Bancorp’s deposits at December 31 for each of the years shown.

	2007		2006		2005
Non-interest bearing	$	51,925,991	$	56,679,836	$	48,797,389
Interest bearing
Time certificates, less than $100,000		300,502,281		248,414,014		168,565,756
Time certificates, $100,000 or more		231,366,788		162,546,807		98,440,248
Money markets		34,880,837		40,935,628		57,798,772
Savings		34,261,389		25,993,452		20,089,889
NOW		19,462,123		26,881,927		25,383,234
Total interest bearing		620,473,418		504,771,828		370,277,899
Total deposits	$	672,399,409	$	561,451,664	$	419,075,288

Total deposits increased $110.9 million or 20% to $672.4 million at December 31, 2007.  Interest bearing deposits increased $115.7 million or 23% to $620.5 million while non-interest bearing deposits decreased $4.8 million or 8% to $51.9 million at December 31, 2007.

During 2007, the Bank established six additional branch banking offices, two offices in Fairfield, Connecticut, an office in Trumbull, Connecticut, one in Bedford, New York, one in Westport Connecticut and one in Scarsdale, New York.  The promotional campaigns run in conjunction with the grand openings of the first four branches were also a contributing factor to the growth of deposits in established branches; the grand opening promotion campaigns for the last two branches opened in 2007 were held in January 2008.  Certificates of deposit increased $120.9 million which represents an increase of 29% when compared to last year; much of the growth in certificates of deposit is attributable to the promotional campaign run in conjunction with the new branch openings as well as the transfer of funds from lower rate money market fund products, which decreased as compared to last year.  The increase in certificates of deposit greater than $100 thousand of $68.8 million is the result of successful sales efforts and branch expansion and does not include brokered certificates of deposit.  At December 31, 2007 the Bank had $8.2 million in brokered deposits in denominations less than $100,000 through the CDARS network.  Savings accounts increased $8.3 million, an increase of 32% as compared to last year; this increase is due to a more competitively priced commercial savings product introduced during 2006.  Demand deposits and NOW accounts decreased $4.8 million and $7.4 million, respectively.  The decrease in demand deposits is primarily due to a large deposit made at the end of 2006 which was withdrawn in the beginning of 2007 while the change in NOW accounts is due primarily to normal fluctuations in attorney escrow accounts.  Money market fund accounts decreased $6.1 million or 15%; a portion of this decrease represents transfers to certificates of deposit as a result of promotional campaigns and general increases in interest rates offered on certificates of deposit accounts.  The Bank continues to offer attractive interest rates

28

in the very competitive Fairfield County marketplace in order to attract additional deposits to fund loan growth.

As of December 31, 2007, the Bank’s maturities of time deposits were:

	$100,000 or	Less than
	greater	$100,000	Totals
	(thousands of dollars)
Three months or less	$          64,629	$          88,553	$        153,182
Three to six months	120,826	142,828	263,654
Six months to one year	25,481	39,968	65,449
Over one year	20,431	��          29,154	49,585
Total	$        231,367	$        300,503	$        531,870

Borrowings

Borrowings increased $46.5 million to $62.7 million at December 31, 2007.  Borrowings are comprised of Federal Home Loan Bank Advances, junior subordinated debentures and securities sold under agreements to repurchase.  Federal Home Loan Bank advances increased $39.5 million as compared to December 31, 2006; this represents an intentional shift in focus to lower cost wholesale funding vehicles which management plans to further utilize.  The Bank also entered into a security sold under an agreement to repurchase transaction as an interest rate leveraging strategy; $7.0 million of a $10.0 million 6.00% mortgage backed-security was sold under an agreement to repurchase at a rate of 4.3475%

The following table sets forth certain information concerning short term borrowing amounts arising from Federal Home Loan Bank advances at the dates and for the years indicated:

December 31, 2007				December 31, 2006
			Average				Average
			amount				amount
Amount	Maturity	Rate	outstanding	Amount	Maturity	Rate	outstanding
$    5,000,000	1/3/2008	4.520%	$       68,493	$    5,000,000	4/12/2007	5.240%	$   3,630,137
25,000,000	1/4/2008	4.380%	$     273,973	1,000,000	4/30/2007	2.960%	$   1,000,000
7,500,000	1/7/2008	4.400%	20,548	2,000,000	5/14/2007	5.110%	2,000,000
$  37,500,000		4.403%	$     363,014	$    8,000,000		4.923%	$   6,630,137

The maximum amount of short term borrowings outstanding under Federal Home Loan Bank advances during 2007 and 2006 was $37,500,000 and $46,000,000, respectively.  In addition to short term borrowings, the Bank had a $10.0 million Federal Home Loan Bank advance with a maturity greater than one year.

29

Other

During 2007, the Bank invested $18.0 million in single premium life insurance policies for certain officers and employees to help defray the rising costs of employee benefit programs.  The premium was invested in a separate account arrangement with a single insurance company which consists primarily of government sponsored agency mortgage-backed securities.  Increases in the cash surrender value of the life insurance are reflected as a component of non-interest income and is excluded from income for federal and state income tax purposes.

The increase in premises and equipment is due primarily to the capitalized costs associated with leasehold improvements and equipment for the six new branch offices established during 2007.

The increase in accrued interest receivable is due primarily to higher outstanding balances in loans at December 31, 2007 as compared to those in effect at December 31, 2006.

The decrease in other assets reflects the disposition at a gain at the end of the third quarter of 2007 of other real estate owned which was $834,000 at December 31, 2006 and was comprised of one commercial property obtained through loan foreclosure proceedings completed at the end of the third quarter of 2006.

The increase in accrued expenses and other liabilities is due primarily to accruals for outstanding invoices associated with new branch build-out projects completed at the end of the fourth quarter.

30

The following table presents average balance sheets (daily averages), interest income, interest expense and the corresponding yields earned and rates paid:

	Distribution of Assets, Liabilities and Shareholder's Equity
	Interest Rates and Interest Differential and Rate Volume Variance Analysis(1)
	(thousands of dollars)
	2007			2006			2005			2007 vs. 2006 Fluctuations			2006 vs. 2005 Fluctuations
		Interest			Interest			Interest		Interest Income/Expense (3)			Interest Income/Expense (3)
	Average	Income/	Average	Average	Income/	Average	Average	Income/	Average	Due to Change in:			Due to Change in:
	Balance	Expense	Rate	Balance	Expense	Rate	Balance	Expense	Rate	Volume	Rate	Total	Volume	Rate	Total
Interest earning assets:
Loans (2)	$ 598,525	$  46,949	7.84%	$  442,612	$  34,052	7.69%	$  316,058	$   21,561	6.82%	$  12,220	$       677	$  12,897	$ 7,789	$ 4,702	$ 12,491
Federal funds sold and
other cash equivalents	40,000	2,058	5.15%	18,661	955	5.12%	16,777	494	2.94%	1,097	6	1,103	50	411	461
Investments (4)	67,420	2,855	4.23%	75,869	3,003	3.96%	87,164	3,094	3.55%	(324)	176	(148)	(376)	285	(91)
Total interest earning assets	$ 705,945	$   51,862	7.35%	$  537,142	$   38,010	7.08%	$  419,999	$  25,149	5.99%	12,993	859	13,852	7,463	5,398	12,861
Cash and due from banks	4,155			5,231			5,117
Allowance for loan losses	(5,613)			(5,324)			(3,897)
Other assets	19,813			9,671			8,446
Total Assets	$ 724,300			$ 546,720			$ 429,665
Interest bearing liabilities:
Time certificates	$  483,918	$    24,811	5.13%	$ 325,522	$   14,687	4.51%	$ 224,526	$   8,040	3.58%	$   7,894	$   2,230	$   10,124	$  3,018	$ 3,629	$  6,647
Savings accounts	30,657	747	2.44%	23,291	435	1.87%	21,792	277	1.27%	159	153	312	18	140	158
Money market accounts	38,526	699	1.81%	44,876	646	1.44%	67,943	862	1.27%	(83)	136	53	(265)	49	(216)
NOW accounts	26,612	267	1.00%	26,838	383	1.43%	26,072	188	0.72%	(3)	(113)	(116)	6	189	195
FHLB advances	11,174	511	4.57%	24,496	1,241	5.07%	10,422	374	3.59%	(732)	2	(730)	346	521	867
Subordinated debt	8,248	691	8.38%	8,248	673	8.16%	8,248	528	6.40%	-	18	18	-	145	145
Other borrowings	927	41	4.42%	96	5	5.21%	34	1	2.94%	37	(1)	36	1	3	4
Total interest bearing liabilities	$ 600,062	$  27,767	4.63%	$ 453,367	$   18,070	3.99%	$ 359,037	$  10,270	2.86%	7,272	2,425	9,697	3,124	4,676	7,800
Demand deposits	52,992			48,455			43,813
Accrued expenses and
and other liabilities	5,441			4,418			3,380
Shareholder's equity	65,805			40,480			23,435
Total liabilities and equity	$ 724,300			$ 546,720			$ 429,665
Net interest income		$  24,095			$   19,940			$  14,879		$    5,721	$  (1,566)	$    4,155	$ 4,339	$    722	$   5,061
Interest margin			3.41%			3.71%			3.54%
Interest spread			2.72%			3.09%			3.13%
(1)  The rate volume analysis reflects the changes in net interest income arising from changes in interest rates and from asset and liability volume, including mix.  The change in interest attributable to volume includes changes in interest attributable to mix.
(2)  Includes non-accruing loans
(3)  Favorable/(unfavorable) fluctuations.
(4)  Yields are calculated at historical cost and excludes the effects of unrealized gains or losses on available for sale securities.

31

RESULTS OF OPERATIONS

For the year ended December 31, 2007, Bancorp earned $2,678,000 ($0.56 basic income per share and $0.56 diluted income per share) an increase of 11% as compared to 2006 when Bancorp earned $2,415,000 ($0.67 basic income per share and $0.66 diluted income per share).

Interest and dividend income increased $13.9 million or 36% to $51.9 million in 2007 as compared to 2006 when interest and dividend income was $38.0 million.  This increase is due primarily to the growth in the loan portfolio.

Interest expense increased $9.7 million or 54% to $27.8 million in 2007 compared to $18.1 million in 2006.  The increase in interest expense is due largely to the increase in certificates of deposit followed by the general increase in interest rates paid on these products.

Noninterest income decreased $125,000 or 5% to $2.2 million in 2007 as compared to $2.4 million in 2006.  Noninterest expenses for 2007 totaled $22.0 million which represents an increase of $4.5 million or 25% over the prior year. This increase in non-interest expenses reflects higher operating costs primarily in employee expenses as well as occupancy and equipment expenses as a result of the branch expansion program.

The following are measurements relating to Bancorp’s earnings.

	2007			2006			2005
Return on average assets		0.37	%		0.44	%		0.33	%
Return on average equity		4.07	%		5.97	%		6.00	%
Dividend payout ratio		32.14	%		26.12	%		29.81	%
Average equity to average assets		9.09	%		7.41	%		5.46	%
Basic income per share	$	0.56		$	0.67		$	0.52
Diluted income per share	$	0.56		$	0.66		$	0.51

Interest income and expense

Bancorp’s net interest income increased $4.2 million or 21%, to $24.1 million in 2007 from $19.9 million in 2006.  An increase in average earning assets of $168.8 million, or 31%, increased Bancorp’s interest income $13.9 million or 36% from $38.0 million in 2006 to $51.9 million in 2007. Average loans outstanding increased $155.9 million, or 35%, led by growth in construction and real estate loans, which reflects the continuing strength of the local real estate market. The increase in the yields on investments partially offset the decrease in the volume of investments which resulted in a net decrease in interest and dividends on investments of $148,000.  An increase in the average balances of federal funds sold and short term investments resulted in an increase in interest income of $1.1 million.

Total average interest bearing liabilities increased by $146.7 million or 32%.  Promotional campaigns associated with grand openings of new branch offices resulted in an increase in

32

average balances of certificates of deposit of $158.4 million or 49%.  Average balances in savings accounts increased $7.4 million or 32% due primarily to a competitively priced commercial statement savings product.  Average money market deposits decreased $6.4 million or 14%, some of which were transferred to higher rate certificates of deposit.  Average FHLB advances decreased $13.3 million or 54%; maturing advances were paid with the proceeds from deposits generated from new branch openings.  Interest expense increased $9.7 million or 54% from $18.1 million in 2006 to $27.8 million in 2007. Interest expense on certificates of deposit increased $6.4 million as a result of an increase in average outstanding balances while the increase in the cost of funds for that portfolio from 4.51% in 2006 to 5.13% in 2007 resulted in an increase in interest expense of $3.7 million.  Decreases in the average balances outstanding of FHLB advances resulted in a decrease in interest expense of $618,000 and a decrease in the interest rates paid on FHLB advances resulted in a decrease in interest expense of $112,000; this resulted in an aggregate decrease in interest expense of $730,000 in 2007 as compared to 2006.

Management regularly reviews loan and deposit rates and attempts to price Bancorp’s products competitively.  Bancorp tracks its mix of asset/liability maturities and strives to maintain a reasonable match.  Performance ratios are reviewed monthly by management and the Board and are used to set strategies.

Provision for loan losses

The provision for loan losses charged to operations for the year ended December 31, 2007 of $75,000 represents a decrease of $965,000 when compared to the provision of $1.0 million for the year ended December 31, 2006.  The loan loss provision recorded for 2007 was minimal due to an evaluation of the allowance and risks inherent in the loan portfolio, and reflects the Bank’s negligible loss history.

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

Noninterest income

Noninterest income decreased $125,000 or 5% from $2.4 million in 2006 to $2.2 million in 2007. A decrease in mortgage brokerage referral fee income and loan origination and processing fees of $504,000 and 88,000, respectively, were offset by an increase in revenue from activity based deposit fees of $195,000, Bank owned life insurance of $194,000, and increases in debit card transaction fees of $39,000 and ATM surcharges of $34,000.

33

Noninterest expenses

Noninterest expenses increased $4.5 million or 25% in 2007 from $17.6 million in 2006 to $22.1 million in 2007. Salaries and benefits increased $1.4 million or 14% in 2007 as compared to 2006, due primarily to higher staffing levels resulting from the branch expansions and higher compensation.  Higher staffing levels also resulted in higher payroll taxes, employee benefit costs and the expenses associated with training programs. Occupancy and equipment expenses increased $1.7 million or 59% from $2.8 million in 2006 to $4.5 million in 2007; this increase is due primarily to the opening of six branches in 2007 along with the full year impact of the two branches opened during 2006.  For the year ended December 31, 2007 data processing and other outside services increased $487,000 or 37% to $1.8 million from $1.3 million for the year ended December 31, 2006; this increase is due primarily to increases in data processing services, correspondent banking charges and an increase in personnel placement fees.  The increase in data processing expenses was a result of the growth in the branch network as well as increased ongoing maintenance charges for the implementation of new products and services.  Regulatory assessments increased $398,000 or 216% from $185,000 for the twelve months ended December 31, 2006 to $583,000 for the twelve months ended December 31, 2007; most of this increase is due to the reinstatement of FDIC deposit insurance premiums while the remainder is attributable to the growth in the Bank.  Professional services increased $173,000 from $532,000 for the twelve months ended December 31, 2006 to $705,000 for the twelve months ended December 31, 2007; this increase is due primarily to the first year implementation of Section 404 of the Sarbanes-Oxley Act of 2002.

Management believes that additional branch offices will contribute to the future growth and earnings of Bancorp.  While the opening of these new branches will result in increased operating expenses, the openings will be strategically planned to maintain profitable operations.

Income Taxes

The provision for income taxes represents the tax expense recognized for both federal and state income taxes.  The income tax provision for 2007 of $1,537,000 represents an effective tax rate of 36.5%; the income tax provision for 2006 of $1,267,000 represents an effective tax rate of 34.4%.

Comparison of Results of Operations for the years 2006 and 2005

For the year ended December 31, 2006, Bancorp earned $2,415,000 ($0.67 basic income per share and $0.66 diluted income per share) an increase of 72% as compared to 2005 when Bancorp earned $1,407,000 ($0.52 basic income per share and $0.51 diluted income per share).

Interest and dividend income increased $12.9 million to $38.0 million in 2006 as compared to 2005 when interest and dividend income was $25.1 million.  This increase is due primarily to the growth in the loan portfolio combined with a general increase in interest rates.

34

Interest expense increased $7.8 million or 76% to $18.1 million in 2006 compared to $10.3 million in 2005.  The increase in interest expense is due largely to the increase in total deposits as well as to a general increase in interest rates.

Noninterest income decreased $870,000 or 26% to $2.4 million in 2006 as compared to $3.2 million in 2005.  Noninterest expenses for 2006 totaled $17.6 million which represents an increase of $2.9 million or 20% over the prior year. The higher operating costs were primarily the result of increases in employee expenses related to staff additions primarily in the lending area which contributed to the growth in the loan portfolio, occupancy expenses associated with securing additional branch locations in furtherance of the Bank’s growth strategy and increased advertising expenses related to increasing name recognition.

Interest income and expense

Bancorp’s net interest income increased $5.0 million or 34%, to $19.9 million in 2006 from $14.9 million in 2005.  An increase in average earning assets of $117.1 million, or 28%, increased Bancorp’s interest income $12.9 million or 51% from $25.1 million in 2005 to $38.0 million in 2006. Average loans outstanding increased $126.6 million, or 40%, led by growth in construction and real estate loans, which reflects the continuing strength of the local real estate market. The increase in the yields on investments partially offset the decrease in the volume of investments which resulted in a net decrease in interest and dividends on investments of $91,000.  Higher yields on federal funds sold and short term investments combined with an increase in the average balances of both resulted in an increase in interest income of $461,000.

Total average interest bearing liabilities increased by $94.0 million or 26%; average certificates of deposit increased by $101.0 million or 45%; average money market deposits decreased $23.1 million or 34%; average FHLB advances increased $14.1 million or 135%.  Interest expense increased $7.8 million or 76% from $10.3 million in 2005 to $18.1 million in 2006. Interest expense on certificates of deposit increased $3.6 million as a result of an increase in the cost of funds for that portfolio from 3.58% in 2005 to 4.51% in 2006; and increased $3.0 million in 2006 due to higher average outstanding balances.  Increases in both the interest rates paid and the average balances outstanding of FHLB advances resulted in increases in interest expense of $521,000 and $346,000, respectively, during 2006 over amounts paid in 2005.  Rising interest rates also contributed to the increase in the interest expense on subordinated debentures of $145,000 or 27% from $528,000 in 2005 to $673,000 in 2006 resulting in an increase in the cost of the debt from 6.40% in 2005 to 8.16% in 2006.

Provision for loan losses

The provision for loan losses charged to operations for the year ended December 31, 2006 of $1.0 million represents a decrease of $70,000 when compared to the provision of $1.1 million for the year ended December 31, 2005.  This change is due to the credit risk factors applied against the portfolio and not to any adverse or more favorable changes in the credit quality of the loan portfolio or changes in non-performing loans.

35

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

Noninterest income

Noninterest income decreased $870,000 or 27% from $3.2 million in 2005 to $2.4 million in 2006. A decrease in the volume of loans placed with outside investors resulted in a decrease in mortgage brokerage and referral fee income of $864,000 or 41% and a decrease in loan application, inspection and processing fee income of $102,000 or 25%.  Increases in deposit accounts and transaction volumes resulted in an increase in fees and service charges of $83,000 or 15% from $562,000 for the year ended December 31, 2005 to $645,000 for the year ended December 31, 2006.  Other noninterest income increased 8% or $12,000 to $173,000 for the year ended December 31, 2006 from $161,000 for the year ended December 31, 2005; this increase is due mainly to increased fees from debit card transactions.

Noninterest expenses

Noninterest expenses increased $3.0 million or 20% in 2006 from $14.6 million in 2005 to $17.6 million in 2006. Salaries and benefits increased $1.4 million or 16% in 2006 as compared to 2005, due primarily to higher compensation levels and performance related incentive programs, as well as staff additions resulting primarily from the full year impact in 2006 of the branch opened in 2005 and the two new branches opened in 2006.  Higher staffing levels and incentive compensation also resulted in higher payroll taxes, employee benefit costs and the expenses associated with training programs. Occupancy and equipment expenses increased $714,000 or 34% from $2.1 million in 2005 to $2.8 million in 2006; this increase is due primarily to the full year impact in 2006 of opening one new branch office in 2005, opening two branches in 2006 and the lease expenses associated with new branches scheduled to open in 2007 that are under renovation.  Increased marketing campaigns and related activities, such as mailings and solicitations, and the sponsorship of community events resulted in an increase in advertising and promotional expense of $283,000 or 67% to $703,000 for the year ended December 31, 2006 as compared to $420,000 for the year ended December 31, 2005.  For the year ended December 31, 2006 data processing and other outside services increased $175,000 or 15% to $1.3 million from $1.1 million for the year ended December 31, 2005; this increase is due primarily to increases in data processing services, correspondent banking charges and an increase in personnel placement fees.  The increases in data processing and correspondent banking expenses were a result of the growth in the branch network as well as increased ongoing maintenance charges for the implementation of new products and services.

Income Taxes

The provision for income taxes represents the tax expense recognized for both federal and state income taxes.  The income tax provision for 2006 of $1,267,000 represents an effective tax rate of 34.4%; the income tax provision for 2005 of $957,000 represents an effective tax rate of 40.5%.

36

LIQUIDITY

Bancorp’s liquidity position was 10% and 19% at December 31, 2007 and 2006, respectively.  The liquidity ratio is defined as the percentage of liquid assets to total assets.  The following categories of assets as described in the accompanying balance sheets are considered liquid assets: cash and due from banks, federal funds sold, short-term investments and available-for-sale securities.  Liquidity is a measure of Bancorp’s ability to generate adequate cash to meet financial obligations.  The principal cash requirements of a financial institution are to cover increases in its loan portfolio and downward fluctuations in deposit accounts.  Management believes Bancorp’s short-term assets have sufficient liquidity to satisfy loan demand, cover potential fluctuations in deposit accounts and to meet other anticipated cash requirements.

At December 31, 2007, cash and cash equivalents and securities classified as available for sale were $14.0 million and $67.3 million, respectively.  In addition to Federal Home Loan Bank advances outstanding at December 31, 2007, the Bank had the ability to borrow an additional $69.0 million from the Federal Home Loan Bank of Boston, which included a $2.0 million overnight line of credit.  At December 31, 2007 the Bank had $47.5 million in Federal Home Loan Bank advances, none of which were under the overnight line of credit.  At December 31, 2007 the Bank also had available a $3.0 million overnight line of credit from a correspondent bank as well as the ability to borrow $10.0 million under a repurchase agreement.  There were no amounts outstanding under either arrangement at December 31, 2007 or 2006.

The following table presents Bancorp’s contractual obligations as of December 31, 2007:

		Less than	One to	Three to	Over five
	Total	one year	three years	five years	years
Certificates of deposit	$     531,869,069	$     482,284,060	$     44,903,502	$       4,681,507	$                      -
Junior subordinated debt owed to
unconsolidated trust	8,248,000	-	-	-	8,248,000
FHLB Advances	47,500,000	37,500,000	-	10,000,000	-
Securities sold under agreements
to repurchase	7,000,000	-	-	-	7,000,000
Operating lease obligations	18,672,250	2,542,869	5,020,293	4,397,047	6,712,041
Total contractual obligations	$     613,289,319	$     522,326,929	$     49,923,795	$     19,078,554	$     21,960,041

37

OFF-BALANCE SHEET ARRANGEMENTS

The following table presents Bancorp’s off-balance sheet commitments as of December 31, 2007.  These commitments 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 or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements.

Future loan commitments	$   69,060,424
Unused lines of credit	55,273,450
Undisbursed construction loans	118,619,531
Financial Standby letters of credit	1,217,391
Total commitments	$ 244,170,796

38

CAPITAL

The following table illustrates Bancorp’s regulatory capital ratios for each of the years shown:

	December 31,
	2007	2006	2005
Total Risk-Based Capital	12.17%	15.34%	12.70%
Tier 1 Risk- Based Capital	11.30%	14.22%	11.45%
Leverage Capital	9.42%	11.63%	8.56%

The following table illustrates the Bank’s regulatory capital ratios for each of the years shown:

	December 31,
	2007	2006	2005
Total Risk-Based Capital	12.03%	15.02%	12.52%
Tier 1 Risk- Based Capital	11.15%	13.90%	11.27%
Leverage Capital	9.30%	11.37%	8.42%

Capital adequacy is one of the most important factors used to determine the safety and soundness of individual banks and the banking system.  Based on the above ratios, the Bank is considered to be “well capitalized” under applicable regulations. To be considered “well-capitalized,” an institution must generally have a leverage capital ratio of at least 5%, a Tier 1 risk-based capital ratio of at least 6% and a total risk-based capital ratio of at least 10%.

The increase in capital ratios during 2006 was due primarily to the issuance of additional capital stock combined with the increase in retained earnings and partially offset by the growth of the Bank.

Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain its “well capitalized” classification.  Management’s strategic and capital plans contemplate various alternatives to raise additional capital to support the planned growth of the Bank.

39

Item 7A.                      Quantitative and Qualitative Disclosures About Market Risk

MARKET RISK

Market risk is defined as the sensitivity of income to fluctuations in interest rates, foreign exchange rates, equity prices, commodity prices and other market-driven rates or prices. Based upon the nature of Bancorp’s business, market risk is primarily limited to interest rate risk, which is the impact that changing interest rates have on current and future earnings.

Qualitative Aspects of Market Risk

Bancorp’s goal is to maximize long term profitability while minimizing its exposure to interest rate fluctuations. The first priority is to structure and price Bancorp’s assets and liabilities to maintain an acceptable interest rate spread while reducing the net effect of changes in interest rates. In order to accomplish this, the focus is on maintaining a proper balance between the timing and volume of assets and liabilities re-pricing within the balance sheet. One method of achieving this balance is to originate variable rate loans for the portfolio and purchase short term investments to offset the increasing short term re-pricing of the liability side of the balance sheet. In fact, a number of the interest bearing deposit products have no contractual maturity.  Therefore, deposit balances may run off unexpectedly due to changing market conditions.  Additionally, loans and investments with longer term rate adjustment frequencies are matched against longer term deposits and borrowings when possible 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 Liability Committee, there is a Board Asset and Liability Committee (“ALCO”) which meets quarterly.  ALCO monitors the interest rate risk analyses, reviews investment transactions during the period and determines compliance with Bank policies.

Quantitative Aspects of Market Risk

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

40

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.

Management has established interest rate risk guidelines measured by behavioral GAP analysis calculated at the one year cumulative GAP level and a net interest income and economic value of portfolio equity simulation model measured by a 200 basis point interest rate shock.

The table below sets forth an approximation of Bancorp’s exposure to changing interest rates using management’s behavioral GAP analysis and as a percentage of estimated net interest income and estimated net portfolio value using interest income simulation.  The calculations use projected repricings of assets and liabilities at December 31, 2007 and 2006 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments.

	Basis	Interest Rate	December 31,
	Points	Risk Guidelines	2007	2006
Gap percentage total		+/- 15%	-8.33%	1.53%
Net interest income	200	+/- 15%	-1.05%	11.22%
	-200	+/- 15%	-0.59%	-12.04%
Net portfolio value	200	+/- 25%	-12.60%	-3.25%
	-200	+/- 25%	7.35%	1.19%

During 2007, a period of stable interest rates for most of the year followed by a decrease in interest rates during the fourth quarter, Bancorp experienced compression on the interest margin as competition for loans and deposits increased.  Despite this, a 35% increase in the loan portfolio offset the negative impact on the increase in rates paid on deposits.  The growth in the balance sheet contributed to higher levels of net interest income and net portfolio value in the base case scenario at December 31, 2007 as compared to December 31, 2006 using Bancorp’s interest income simulation model.  Bancorp’s interest rate risk position was within guidelines in all categories at December 31, 2007.  The interest rate risk position is monitored on an ongoing basis and management reviews strategies to maintain all categories within guidelines.

41

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 are derived by adding to or subtracting from all current rates; 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.

Net Interest Income and Economic Value
Summary Performance
December 31, 2007
		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		24,969		(265	)		-1.05	%		69,103		(9,966	)		-12.60	%
	+ 100		25,138		(96	)		-0.38	%		73,971		(5,098	)		-6.45	%
BASE			25,234								79,069
	- 100		25,316		82			0.32	%		83,213		4,144			5.24	%
	- 200		25,084		(150	)		-0.59	%		84,881		5,812			7.35	%
December 31, 2006
		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		23,940		2,415			11.22	%		68,230		(2,290	)		-3.25	%
	+ 100		22,750		1,225			5.69	%		69,491		(1,029	)		-1.46	%
BASE			21,525								70,520
	- 100		20,307		(1,218	)		-5.66	%		71,533		1,013			1.44	%
	- 200		18,934		(2,591	)		-12.04	%		71,359		839			1.19	%

Impact of Inflation and Changing Prices

Bancorp’s financial statements have been prepared in terms of historical dollars, without considering changes in 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 in 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.

42

Item 8.                      Financial Statements and Supplementary Data

The consolidated balance sheets of Bancorp as of December 31, 2007 and December 31, 2006 and the related consolidated statements of income, shareholders’ equity and cash flows for the years ended December 31, 2007, December 31, 2006 and December 31, 2005, together with the report thereon of McGladrey & Pullen, LLP dated March 14, 2008, are included as part of this Form 10-K in the “Financial Report” following page 53 hereof.

The following table presents selected quarterly financial information (unaudited):

	First	Second	Third	Fourth
	Quarter	Quarter	Quarter	Quarter
2007:
Interest income	$   11,564,608	$   12,994,015	$   13,298,154	$   14,005,379
Interest expense	5,963,090	7,093,024	7,066,513	7,644,683
Net interest income	5,601,518	5,900,991	6,231,641	6,360,696
Provision for loan losses	-	-	-	75,000
Noninterest income	585,014	526,378	465,059	657,465
Noninterest expenses	5,343,113	5,553,020	5,485,975	5,656,728
Income before income taxes	843,419	874,349	1,210,725	1,286,433
Income taxes	327,000	340,000	470,000	400,000
Net income	$        516,419	$        534,349	$        740,725	$        886,433
Net income per common share:
Basic	$              0.11	$              0.11	$              0.16	$              0.19
Diluted	0.11	0.11	0.16	0.19
2006:
Interest income	$     8,040,092	$     9,152,592	$     9,856,854	$   10,959,988
Interest expense	3,428,785	4,185,462	4,821,600	5,633,801
Net interest income	4,611,307	4,967,130	5,035,254	5,326,187
Provision for loan losses	572,800	350,700	116,500	-
Noninterest income	630,265	581,329	632,563	514,992
Noninterest expenses	4,038,829	4,394,967	4,490,679	4,652,397
Income before income taxes	629,943	802,792	1,060,638	1,188,782
Income taxes	231,000	295,000	390,000	351,000
Net income	$        398,943	$        507,792	$        670,638	$        837,782
Net income per common share:
Basic	$              0.12	$              0.16	$              0.20	$              0.19
Diluted	0.12	0.16	0.20	0.18

43

Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
	None.
Item 9A.	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” mean 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 control over financial reporting identified in connection with the evaluation described in the preceding paragraph that occurred during Bancorp’s fiscal year ended December 31, 2007 that has materially affected, or is reasonably likely to materially affect, Bancorp’s internal control over financial reporting.

44

Management’s Report on Internal Control Over Financial Reporting

The management of Patriot National Bancorp, Inc. (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting.  The Company’s internal control over financial reporting is a process designed so as to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles in the United States of America.

The Company’s internal control over financial reporting includes those policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and deployment of the assets of the Company and also provide reasonable assurance that transactions are recorded in a timely manner to enable the preparation of financial statements in accordance with accounting principles generally accepted in the United States of America and that receipts and disbursements of the Company are made only in compliance with the authorizations established by management and the directors of the Company, and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.

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

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

The effectiveness of the Company’s internal control over financial reporting as of December 31, 2007, has been audited by McGladrey & Pullen, LLP, an independent registered public accounting firm, as stated in their report appearing on page 47, which expresses an unqualified opinion of the Company’s internal control over financial reporting as of December 31, 2007.

45

Item 9B.                      Other Information

McGladrey & Pullen

Certified Public Accounts

REPORT OF INDEPENDENT REGISTERED PUBLIC

ACCOUNTING FIRM

To the Shareholders and Board of Directors

Patriot National Bancorp, Inc. and Subsidiary

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

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

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

McGladrey & Pullen, LLP is a member firm of RSM International,

an affiliation of separate and independent legal entities.

46

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

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

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Patriot National Bancorp, Inc. and Subsidiary as of December 31, 2007 and 2006 and the related consolidated statements of income, shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2007 and our report dated  March 14, 2008 expressed an unqualified opinion.

/S/ McGladrey & Pullen, LLP

New Haven, Connecticut

March 14, 2008

47

PART III

Item 10.                 Directors, Executive Officers and Corporate Governance

The information required by Items 401, 405, 406 and 407 (c)(3); (d)(4) and (d)(5) of Regulation S-K is incorporated into this Form 10-K by reference to Bancorp’s definitive proxy statement (the “Definitive Proxy Statement”) for its 2008 Annual Meeting of Shareholders, to be filed within 120 days following December 31, 2007.

The Company has adopted a Code of Ethics for its senior financial officers.  The information required by Item 406 is contained in Exhibit 14 to this Form 10-K.  A copy of this Code of Ethics will be provided to any person so requesting by writing to Patriot National Bancorp, Inc., 900 Bedford Street, Stamford, Connecticut 06901, Attn:  Robert F. O’Connell, Chief Financial Officer.

Item 11.                  Executive Compensation

The information required by Item 402 of Regulation S-K is incorporated into this Form 10-K by reference to the Definitive Proxy Statement.

Item 12.                Security Ownership of Certain Beneficial Owners and Management and

Related Shareholder Matters

The information required by Item 201(d) and Item 403 of Regulation S-K is incorporated into this Form 10-K by reference to the Definitive Proxy Statement.

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

The information required by Items 404 and 407(a) of Regulation S-K is incorporated into this Form 10-K by reference to the Definitive Proxy Statement.

Item 14.                   Principal Accountant Fees and Services

The information required by Item 9(e) of Schedule 14A of Regulation S-K is incorporated into this Form 10-K by reference to the Definitive Proxy Statement.

48

PART IV

Item 15.              Exhibits and Financial Statement Schedules

(a) Exhibits

Exhibit 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)).
3(i)	Certificate of Incorporation of Bancorp, (incorporated by reference to Exhibit 3(i) to Bancorp’s Current Report on Form 8-K dated December 1, 1999 (Commission File No. 000-29599)).
3(i)(A)	Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. dated July 16, 2004 (incorporated by reference to Exhibit 3(i)(A) to Bancorp's Annual Report on Form 10-KSB for the year ended December 31, 2004 (Commission File No. 000-29599)).
3(i)(B)	Certificate of Amendment of Certificate of Incorporation of Patriot National Bancorp, Inc. dated June 15, 2006 (incorporated by reference to Exhibit 3(i)(B) to Bancorp's Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 (Commission File No. 000-29599)).
3(ii)	Amended and Restated By-laws of Bancorp (incorporated by reference to Exhibit 3.2 to Bancorp’s Current Report on Form 8-K dated December 26, 2007 (Commission File No. 1-32007)).
4	Reference is made to the Rights Agreement dated April 19, 2004 by and between Patriot National Bancorp, Inc. and Registrar and Transfer Company filed as Exhibit 99.2 to Bancorp’s Report on Form 8-K filed on April 19, 2004, and the First Amendment to the Rights Agreement dated January 23, 2008 files as Exhibit 4.1 to Bancorp’s Report on form 8-K dated January 24, 2008 which are incorporated herein by reference.
10(a)(1)	2001 Stock Appreciation Rights Plan of Bancorp (incorporated by reference to Exhibit 10(a)(1) to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 2001 (Commission File No. 000-29599)).

49

Exhibit No.	Description
10(a)(3)	Employment Agreement, dated as of October 23, 2000, as amended by a First Amendment, dated as of March 21, 2001, among the Bank, Bancorp and Charles F. Howell (incorporated by reference to Exhibit 10(a)(4) to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 2000 (Commission File No. 000-29599)).
10(a)(4)	Change of Control Agreement, dated as of January 1, 2007 among Angelo De Caro, and Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(4) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(5)	Employment Agreement dated as of January 1, 2008 among Patriot National Bank, Bancorp and Robert F. O’Connell.
10(a)(6)	Change of Control Agreement, dated as of January 1, 2007 among Robert F. O’Connell and Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(6) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(8)	Employment Agreement dated as of January 1, 2008 between Patriot National Bank and Marcus Zavattaro.
10(a)(9)	License agreement dated July 1, 2003 between Patriot National Bank and L. Morris Glucksman (incorporated by reference to Exhibit 10(a)(9) to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 2003 (Commission File No. 000-29599)).
10(a)(10)	Employment Agreement dated as of January 1, 2007 among Patriot National Bank, Bancorp and Charles F. Howell (incorporated by reference to Exhibit 10(a)(10) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(11)	Change of Control Agreement, dated as of January 1, 2007 among Charles F. Howell, Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(11) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(12)	2005 Director Stock Award Plan (incorporated by reference to Exhibit 10(a)(12) to Bancorp’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 (Commission File No. 000-295999)).
10(a)(13)	Change of Control Agreement, dated as of January 1, 2007 between Martin G. Noble and Patriot National Bank (incorporated by reference to Exhibit 10(a)(13) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(a)(14)	Change of Control Agreement, dated as of January 1, 2007 among Philip W. Wolford, Patriot National Bank and Bancorp (incorporated by reference to Exhibit 10(a)(14) to Bancorp's Annual Report on Form 10-K for the year ended December 31, 2006 (Commission File No. 000-29599)).
10(c)	1999 Stock Option Plan of the Bank (incorporated by reference to Exhibit 10(c) to Bancorp’s Current Report on Form 8-K dated December 1, 1999 (Commission File No. 000-29599)).

50

Exhibit No.	Description
14	Code of Conduct for Senior Financial Officers (incorporated by reference to Exhibit 14 to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 2004 (Commission File No. 000-29599)).
21	Subsidiaries of Bancorp (Incorporated by reference to Exhibit 21 to Bancorp’s Annual Report on Form 10-KSB for the year ended December 31, 1999 (Commission File No. 000-29599)).
23	Consent of McGladrey & Pullen, LLP.
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 Certification

51

SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Patriot National Bancorp, Inc.

(Registrant)

By:  /s/   Angelo De Caro

Name: Angelo De Caro

Title: Chairman & Chief Executive Officer

Date:  March 14, 2008

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in capacities and on the dates indicated.

/s/  Angelo De Caro	March 14, 2008
Angelo De Caro, Chairman, Chief Executive	Date
Officer and Director
/s/   Robert F. O’Connell	March 14, 2008
Robert F. O’Connell	Date
Senior Executive Vice President,
Chief Financial Officer and Director
/s/   Michael A. Capodanno	March 14, 2008
Michael A. Capodanno	Date
Senior Vice President & Controller
/s/  John J. Ferguson	March 14, 2008
John J. Ferguson	Date
Director
/s/  Brian A. Fitzgerald	March 14, 2008
Brian A. Fitzgerald	Date
Director

52

Form 10 K – Signatures continued
/s/   John A. Geoghegan	March 14, 2008
John A. Geoghegan	Date
Director
/s/   L. Morris Glucksman	March 14, 2008
L. Morris Glucksman	Date
Director
/s/   Charles F. Howell	March 14, 2008
Charles F. Howell	Date
Director
/s/   Michael F. Intrieri	March 14, 2008
Michael F. Intrieri	Date
Director
/s/   Philip W. Wolford	March 14, 2008
Philip W. Wolford	Date
Director

53

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

FINANCIAL REPORT

DECEMBER 31, 2007 and 2006

CONTENTS

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM	1
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated balance sheets	2
Consolidated statements of income	3
Consolidated statements of shareholders’ equity	4
Consolidated statements of cash flows	5 - 6
Notes to consolidated financial statements	7 - 44

REPORT OF INDEPENDENT REGISTERED PUBLIC

ACCOUNTING FIRM

To the Shareholders and Board of Directors

Patriot National Bancorp, Inc. and Subsidiary

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

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Patriot National Bancorp, Inc. and Subsidiary as of December 31, 2007 and 2006, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2007, in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Patriot National Bancorp, Inc. and Subsidiary’s internal control over financial reporting as of December 31, 2007, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 14, 2008 expressed an unqualified opinion on the effectiveness of Patriot National Bancorp, Inc. and Subsidiary’s internal control over financial reporting.

/S/ McGladrey & Pullen, LLP

New Haven, Connecticut

March 14 2008

1

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
December 31, 2007 and 2006
	2007	2006
ASSETS
Cash and due from banks (Note 2):
Noninterest bearing deposits and cash	$           2,691,841	$           3,865,468
Interest bearing deposits	68,405	3,202
Federal funds sold	11,000,000	27,000,000
Short-term investments	251,668	24,605,869
Cash and cash equivalents	14,011,914	55,474,539
Available for sale securities (at fair value) (Note 3)	67,290,040	67,093,135
Federal Reserve Bank stock	1,911,700	1,911,700
Federal Home Loan Bank stock (Note 8)	2,656,100	1,217,200
Loans receivable (net of allowance for loan losses:  2007 $5,672,620;
2006 $5,630,432 (Notes 4 and 17)	685,885,990	506,884,155
Accrued interest and dividends receivable	4,576,018	3,542,173
Premises and equipment, net (Notes 5 and 9)	7,805,565	3,690,861
Deferred tax asset (Note 10)	2,788,024	2,914,562
Goodwill and other intangible assets (Note 11)	1,469,075	1,487,651
Cash surrender value of life insurance (Note 12)	18,193,684	-
Other assets (Notes 6 and 8)	942,144	1,766,819
Total assets	$        807,530,254	$        645,982,795
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Deposits (Notes 7 and 17):
Noninterest bearing deposits	$          51,925,991	$          56,679,836
Interest bearing deposits	620,473,418	504,771,828
Total deposits	672,399,409	561,451,664
Repurchase agreements (Note 8)	7,000,000	-
Federal Home Loan Bank borrowings (Note 8)	47,500,000	8,000,000
Junior subordinated debt owed to unconsolidated trust (Note 8)	8,248,000	8,248,000
Accrued expenses and other liabilities	5,547,478	3,999,786
Total liabilities	740,694,887	581,699,450
Commitments and Contingencies (Notes 8, 9 and 15)
Shareholders' equity (Notes 13 and 16)
Preferred stock, no par value; 1,000,000 shares authorized,
no shares issued	-	-
Common stock, $2 par value: 60,000,000 shares authorized; shares
issued and outstanding:  2007 4,746,844; 2006 4,739,494;	9,493,688	9,478,988
Additional paid-in capital	49,549,119	49,463,307
Retained earnings	7,846,060	6,022,012
Accumulated other comprehensive loss - net unrealized loss
on available for sale securities, net of taxes	(53,500)	(680,962)
Total shareholders' equity	66,835,367	64,283,345
Total liabilities and shareholders' equity	$        807,530,254	$        645,982,795
See Notes to Consolidated Financial Statements.

2

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 2007, 2006 and 2005
	2007	2006	2005
Interest and Dividend Income
Interest and fees on loans	$    46,948,772	$    34,052,444	$    21,561,121
Interest on investment securities	2,153,886	2,541,678	2,750,205
Dividends on investment securities	1,667,587	815,014	510,657
Interest on Federal funds sold	1,079,233	582,952	315,942
Other interest income	12,679	17,438	10,776
Total interest and dividend income	51,862,157	38,009,526	25,148,701
Interest Expense
Interest on deposits (Note 7)	26,524,400	16,151,297	9,366,563
Interest on Federal Home Loan Bank borrowings	511,027	1,240,582	374,315
Interest on subordinated debt	690,696	672,971	527,435
Interest on other borrowings	41,187	4,798	1,312
Total interest expense	27,767,310	18,069,648	10,269,625
Net interest income	24,094,847	19,939,878	14,879,076
Provision for Loan Losses (Note 4)	75,000	1,040,000	1,110,000
Net interest income after provision for loan losses	24,019,847	18,899,878	13,769,076
Noninterest Income
Mortgage brokerage referral fees	736,195	1,240,545	2,104,065
Loan application, inspection and processing fees	212,896	300,907	402,723
Fees and service charges	839,311	644,845	561,651
Gain on redemption of investment securities	5,000	-	-
Other income	440,513	172,852	160,598
Total noninterest income	2,233,915	2,359,149	3,229,037
Noninterest Expenses
Salaries and benefits (Notes 9 and 14)	11,851,598	10,436,127	8,997,255
Occupancy and equipment expense, net	4,457,770	2,797,089	2,082,593
Data processing and other outside services	1,809,795	1,322,423	1,147,378
Advertising and promotional expenses	713,246	703,007	420,222
Professional services	704,771	531,611	419,921
Loan administration and processing expenses	195,408	163,930	190,139
Regulatory assessments	582,897	184,732	155,998
Other real estate operations (Note 6)	(152,009)	(19,715)	-
Other operating expenses	1,875,360	1,457,668	1,220,981
Total noninterest expenses	22,038,836	17,576,872	14,634,487
Income before income taxes	4,214,926	3,682,155	2,363,626
Provision for Income Taxes (Note 10)	1,537,000	1,267,000	957,000
Net income	$   2,677,926	$    2,415,155	$   1,406,626
Basic income per share (Note 13)	$             0.56	$            0.67	$            0.52
Diluted income per share (Note 13)	$             0.56	$            0.66	$            0.51
Dividends per share	$           0.180	$           0.175	$          0.155
See Notes to Consolidated Financial Statements.

3

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
Years Ended December 31, 2007, 2006 and 2005
					Accumulated
			Additional		Other
	Number of	Common	Paid-in	Retained	Comprehensive
	Shares	Stock	Capital	Earnings	Loss	Total
Balance at December 31, 2004	2,486,391	$  4,972,782	$  11,830,173	$    3,346,718	$      (393,239)	$   19,756,434
Comprehensive income
Net income	-	-	-	1,406,626	-	1,406,626
Unrealized holding loss on available for
sale securities, net of taxes (Note 18)	-	-	-	-	(710,910)	(710,910)
Total comprehensive income						695,716
Dividends ($0.155 per share)	-	-	-	(445,102)	-	(445,102)
Issuance of capital stock (Note 13)	744,258	1,488,516	9,879,051	-	-	11,367,567
Balance at December 31, 2005	3,230,649	6,461,298	21,709,224	4,308,242	(1,104,149)	31,374,615
Comprehensive income
Net income	-	-	-	2,415,155	-	2,415,155
Unrealized holding gain on available for
sale securities, net of taxes (Note 18)	-	-	-	-	423,187	423,187
Total comprehensive income						2,838,342
Dividends ($0.175 per share)	-	-	-	(701,385)	-	(701,385)
Issuance of capital stock (Note 13)	1,508,845	3,017,690	27,754,083	-	-	30,771,773
Balance at December 31, 2006	4,739,494	9,478,988	49,463,307	6,022,012	(680,962)	64,283,345
Comprehensive income
Net income	-	-	-	2,677,926	-	2,677,926
Unrealized holding gain on available for
sale securities, net of taxes (Note 18)	-	-	-	-	627,462	627,462
Total comprehensive income						3,305,388
Dividends ($0.180 per share)	-	-	-	(853,878)	-	(853,878)
Issuance of capital stock (Note 13)	7,350	14,700	85,812	-	-	100,512
Balance, December 31, 2007	4,746,844	$  9,493,688	$  49,549,119	$    7,846,060	$       (53,500)	$   66,835,367
See Notes to Consolidated Financial Statements.

4

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2007, 2006 and 2005
	2007	2006	2005
Cash Flows from Operating Activities
Net income	$      2,677,926	$      2,415,155	$      1,406,626
Adjustments to reconcile net income to net cash provided by
operating activities:
Amortization and accretion of investment premiums and discounts, net	181,727	231,541	394,827
Amortization and accretion of purchase loan premiums and discounts, net	96,738	74,948	72,365
Amortization of core deposit intangible	18,576	2,440	-
Provision for loan losses	75,000	1,040,000	1,110,000
Gain on sale of other real estate owned	(86,473)	-	-
Gain on redemption of investment security	(5,000)	-	-
Depreciation and amortization of premises and equipment	1,211,775	644,472	604,399
Payment of fees to directors in common stock	49,961	24,928	26,250
Earnings on cash surrender value of life insurance	(193,684)	-	-
Loss on disposal of bank premises and equipment	3,035	5,262	-
Deferred income taxes	(258,035)	(498,342)	(562,833)
Change in assets and liabilities:
Increase in deferred loan fees	165,288	531,050	17,048
Increase in accrued interest and dividends receivable	(1,033,845)	(1,096,756)	(687,078)
Increase in other assets	(9,667)	(19,022)	(128,667)
Increase in accrued expenses and other liabilities	1,547,361	972,477	863,861
Net cash provided by operating activities	4,440,683	4,328,153	3,116,798
Cash Flows from Investing Activities
Purchases of available for sale securities	(14,947,542)	(2,050,000)	(28,208,359)
Proceeds from redemptions of available for sale securities	3,005,000	-	-
Proceeds from maturities and calls of available for sale securities	-	1,000,000	3,000,000
Principal repayments on available for sale securities	12,580,945	13,079,953	21,264,308
Cash received in conjunction with branch acquisition	-	2,586,471	-
Purchase of Federal Reserve Bank stock	-	(889,400)	(329,700)
Purchase of Federal Home Loan Bank stock	(1,438,900)	(1,430,500)	-
Proceeds from repurchase of excess stock by the Federal Home Loan Bank	-	1,510,000	-
Net increase in loans	(179,338,861)	(145,120,717)	(101,568,370)
Capital improvements to other real estate owned	(156,700)	-	-
Proceeds from sale of other real estate owned	1,077,515	-	-
Purchase of life insurance	(18,000,000)	-	-
Purchases of premises and equipment	(5,329,514)	(1,866,442)	(945,919)
Net cash used in investing activities	(202,548,057)	(133,180,635)	(106,788,040)
Cash Flows from Financing Activities
Net (decrease) increase in demand, savings and money market deposits	(9,960,503)	(3,663,822)	(11,884,273)
Net increase in time certificates of deposit	120,908,248	142,893,727	63,954,236
Proceeds from FHLB borrowings	289,471,000	93,718,000	46,001,000
Principal repayments of FHLB borrowings	(249,971,000)	(94,718,000)	(45,001,000)
Increase in borrowings under repurchase agreements	7,000,000	-	-
Proceeds from issuance of common stock	50,551	30,746,845	11,341,317
Dividends paid on common stock	(853,547)	(617,334)	(402,899)
Net cash provided by financing activities	156,644,749	168,359,416	64,008,381
Net increase (decrease) in cash and cash equivalents	(41,462,625)	39,506,934	(39,662,861)
Cash and cash equivalents
Beginning	55,474,539	15,967,605	55,630,466
Ending	$    14,011,914	$    55,474,539	$    15,967,605

5

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
Years Ended December 31, 2007, 2006 and 2005
	2007	2006	2005
Supplemental Disclosures of Cash Flow Information
Cash paid for:
Interest	$    27,654,868	$    17,932,039	$    10,265,152
Income taxes	$      1,607,055	$      1,914,020	$      1,234,761
Supplemental Disclosure of Noncash Investing and Financing
Activities
Unrealized holding gains (losses) on available for sale securities
arising during the period	$      1,012,035	$         682,562	$     (1,146,631)
Accrued dividends declared on common stock	$         213,608	$         213,277	$         129,226
Transfer of loan to other real estate owned	$                   -	$         834,341	$                   -
Details of branch acquisition:
Fair value of assets acquired	$                   -	$         560,000	-
Fair value of liabilities assumed	-	(3,146,471)	-
Net cash received	$                   -	$     (2,586,471)	$                   -
See Notes to Consolidated Financial Statements.

6

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 1. Nature of Operations and Summary of Significant Accounting Policies

Patriot National Bancorp, Inc. (the "Company"), a Connecticut corporation, is a bank holding company that was organized in 1999.  On December 1, 1999, all the issued and outstanding shares of Patriot National Bank (the "Bank") were converted into Company common stock and the Bank became a wholly owned subsidiary of the Company.  The Bank is a nationally chartered commercial bank whose deposits are insured under the Bank Insurance Fund, which is administered by the Federal Deposit Insurance Corporation.  The Bank provides a full range of banking services to commercial and consumer customers through its main office in Stamford, Connecticut, fourteen other branch offices in Connecticut and three branch offices in New York.  The Bank's customers are concentrated in Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York.  The Bank also conducts mortgage brokerage operations through loan production offices in Connecticut and New York.

On March 11, 2003, the Company formed Patriot National Statutory Trust I (the “Trust”) for the purpose of issuing trust preferred securities and investing the proceeds in subordinated debentures issued by the Company, and on March 26, 2003, the first series of trust preferred securities were issued.  In accordance with FASB Interpretation No. 46R, “Consolidation of Variable Interest Entities,” (“FIN 46R”) the Trust is not included in the Company’s consolidated financial statements.

The following is a summary of the Company’s significant accounting policies:

Significant group concentrations of credit risk

Most of the Company’s activities are with customers located within Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York.  Note 3 discusses the types of securities in which the Company invests.  Note 4 discusses the types of lending in which the Company engages.  The Company does not have any significant concentrations to any one industry or customer; however, the Company’s investment in life insurance is in a separate account of a single insurance carrier.

Principles of consolidation and basis of financial statement presentation

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, the Bank, and the Bank's wholly owned subsidiary, PinPat Acquisition Corporation, and have been prepared in accordance with accounting principles generally accepted in the United States of America and general practices within the banking industry.  All significant intercompany balances and transactions have been eliminated.  In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities, as of the balance sheet date and reported amounts of revenues and expenses for the reporting period.  Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses and the evaluation of goodwill and other intangible assets for impairment.

7

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Cash and cash equivalents

Cash and due from banks, federal funds sold and short-term investments are recognized as cash equivalents in the consolidated financial statements.  Federal funds sold generally mature in one day.  For purposes of reporting cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.  Cash flows from loans and deposits are reported net.  The Company maintains amounts due from banks and Federal funds sold which, at times, may exceed federally insured limits.  The Company has not experienced any losses from such concentrations.  The short-term investments represents an investment in a money market mutual fund of a single issuer.

Investments in debt and marketable equity securities

Management determines the appropriate classification of securities at the date individual investment securities are acquired, and the appropriateness of such classification is reassessed at each balance sheet date.

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

Purchase premiums and discounts are recognized in interest income using the interest method over the lives of the securities.  Declines in the fair value of available for sale and held to maturity securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses.  In estimating other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.  Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.

The sale of a held to maturity security within three months of its maturity date or after collection of at least 85% of the principal outstanding at the time the security was acquired is considered a maturity for purposes of classification and disclosure.

Loans held for sale

Loans held for sale, if any, are those loans the Company has the intent to sell in the foreseeable future, and are carried at the lower of aggregate cost or market value.  Gains and losses on sales of loans are recognized on the trade dates, and are determined by the difference between the sales proceeds and the carrying value of the loans.  Loans are sold with servicing released.

8

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Loans receivable

Loans receivable are stated at their current unpaid principal balances and are net of the allowance for loan losses, net deferred loan origination fees and purchased loan premiums and discounts.  The Company has the ability and intent to hold its loans for the foreseeable future or until maturity or payoff.

A loan is impaired when it is probable the Company will be unable to collect all contractual principal and interest payments due in accordance with the terms of the loan agreement.  Management considers all nonaccrual loans and restructured loans to be impaired.  In most cases, loan payments that are past due less than 90 days, based on contractual terms, are considered minor collection delays, and the related loans are not considered to be impaired.  The Company considers consumer installment loans to be pools of smaller balance homogeneous loans, which are collectively evaluated for impairment.

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

Impaired loans are measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of the collateral if the loan is collateral dependent.  The amount of impairment, if any, and any subsequent changes are recorded as adjustments to the allowance for loan losses.

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 regular basis by management and is based upon management’s periodic review of the collectibility 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 consists of specific, general and unallocated components.  The specific component relates to loans that are considered impaired.  For impaired loans, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.  Loan loss reserve factors, which are based on historical loss experience adjusted for qualitative factors, are multiplied against the balances aggregated by loan type to arrive at the appropriate level for the allowance for loan losses.  In addition, a risk rating system is utilized to evaluate

9

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

the general component of the allowance for loan losses.  Under this system, each loan is assigned a risk rating between one and nine, which has a corresponding loan loss factor assigned, with a rating of one being the least risk and a rating of nine reflecting the most risk or a complete loss.  Risk ratings are assigned based upon the recommendations of the credit analyst and the originating loan officer and confirmed by the loan committee at the initiation of the transactions and are reviewed and changed, when necessary, during the life of the loan.  Loans assigned a risk rating of six or above are monitored more closely by the credit administration officers and loan committee.

The unallocated portion of the allowance reflects management’s estimate of probable but undetected losses inherent in the portfolio; such estimates are influenced by uncertainties in economic conditions, delays in obtaining information, including unfavorable information about a borrower’s financial condition, difficulty in identifying triggering events that correlate perfectly to subsequent loss rates, and risk factors that have not yet manifested themselves in loss allocation factors.

The Company's real estate loans are collateralized by real estate located principally in Fairfield and New Haven Counties in Connecticut and Westchester County, New York City and Long Island, New York, and accordingly, the ultimate collectibility of a substantial portion of the Company's loan portfolio is susceptible to changes in regional real estate market conditions.

Interest and fees on loans

Interest on loans is accrued and included in interest income based on contractual rates applied to principal amounts outstanding.  The accrual of interest income is discontinued whenever reasonable doubt exists as to its collectibility and generally is discontinued when loans are past due 90 days, based on contractual terms, as to either principal or interest.  When the accrual of interest income is discontinued, all previously accrued and uncollected interest is reversed against interest income.  The accrual of interest on loans past due 90 days or more, including impaired loans, may be continued if the loan is well secured, and it is believed all principal and accrued interest income due on the loan will be realized, and the loan is in the process of collection.  A nonaccrual loan is restored to an accrual status when it is no longer delinquent and collectibility of interest and principal is no longer in doubt.  Interest collected on nonaccrual loans and impaired loans is recognized only to the extent cash payments are received, and may be recorded as a reduction to principal if the collectibility of all loan principal is unlikely.

Loan origination fees and direct loan origination costs are deferred and amortized as an adjustment to the loan's yield, generally over the contractual life of the loan, utilizing the interest method.

Loan brokerage activities

The Company receives loan brokerage fees for soliciting and processing conventional loan applications on behalf of permanent investors.  Brokerage fee income is recognized upon closing of loans for permanent investors.

10

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Transfers of financial assets

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

Other real estate owned

Other real estate owned, which is included in other assets in the consolidated balance sheets, consists of properties acquired through, or in lieu of, loan foreclosure or other proceedings and is initially recorded at fair value at the date of foreclosure, which establishes a new cost basis.  After foreclosure, the properties are held for sale and are carried at the lower of cost or fair value less estimated costs of disposal.  Any write-down to fair value at the time of acquisition is charged to the allowance for loan losses.  Properties are evaluated regularly to ensure the recorded amounts are supported by current fair values, and valuation allowances are recorded as necessary to reduce the carrying amount to fair value less estimated cost of disposal.  Revenue and expense from the operation of other real estate owned and valuation allowances are included in noninterest expenses.  Costs relating to the development and improvement of the property are capitalized, subject to the limit of fair value of the collateral.  Gains or losses are included in noninterest expenses upon disposal.

Premises and equipment

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

Impairment of assets

Long-lived assets, which are held and used by the Company, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  If impairment is indicated by that review, the asset is written down to its estimated fair value through a charge to noninterest expense.

11

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Goodwill and other intangible assets

Goodwill and other intangible assets with indefinite lives represent the cost in excess of net assets of businesses acquired and are not subject to amortization.  Other identified intangible assets with finite lives consist of a core deposit intangible recorded in connection with a branch acquisition and is amortized over its estimated useful life.  The Company’s unamortized goodwill and other intangible assets are tested for impairment annually, or more frequently under prescribed conditions.

Income taxes

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

In July 2006, the Financial Accounting Standards Board (“FASB”) issued Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes.  FIN 48 applies to all tax positions related to income taxes subject to SFAS No. 109, Accounting for Income Taxes.  This includes tax positions considered to be “routine” as well as those with a high degree of uncertainty.  FIN 48 utilizes a two-step approach for evaluating tax positions.  Recognition of the benefit (step one) occurs when an enterprise concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination.  Measurement (step two) is only addressed if step one has been satisfied (i.e., the position is more-likely-than-not to be sustained).  FIN 48 clarifies the accounting for income taxes by prescribing the minimum recognition threshold a tax position must meet before being recognized in the financial statements.  FIN 48 also provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition.

Effective January 1, 2007, Bancorp has adopted the provisions of FIN 48 and has analyzed its federal and significant state filing positions.  The periods subject to examination for Bancorp’s Federal returns are the tax years 2004 through 2006.  The periods subject to examination for Bancorp’s significant state return, which is Connecticut, are the tax years 2004 through 2006.  Bancorp believes that its income tax filing positions and deductions will be sustained upon examination and does not anticipate any adjustments that will result in a material change in its financial statements.  As a result, no reserves for uncertain income tax positions have been recorded pursuant to FIN 48, nor was there a cumulative effect related to adopting FIN 48 recorded.

12

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Bancorp’s policy for recording interest and penalties related to uncertain tax positions is to record such items as part of its provision for federal and state income taxes.

Related party transactions

Directors and officers of the Company and the Bank and their affiliates have been customers of and have had transactions with the Bank, and it is expected that such persons will continue to have such transactions in the future.  Management believes that all deposit accounts, loans, services and commitments comprising such transactions were made in the ordinary course of business, and on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other customers who are not directors or officers.  In the opinion of management, the transactions with related parties did not involve more than normal risks of collectibility or favored treatment or terms, or present other unfavorable features.  Note 17 contains details regarding related party transactions.

Incomed per share

Basic income per share represents income available to common stockholders and is computed by dividing net income by the weighted-average number of common shares outstanding.  Diluted income per share reflects additional common shares that would have been outstanding if potential 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 warrants, and are determined using the treasury stock method.

Stock compensation plans

Statement of Financial Accounting Standards (SFAS) No. 123R, “Share-Based Payment,” requires companies to account for share-based compensation transactions using a fair-value method and to recognize the related expense in the consolidated statements of income.  This statement applies to all awards granted, modified, repurchased or cancelled after the required effective date.  The Company adopted SFAS 123R, effective January 1, 2006, using the modified prospective transition method.  The adoption of this statement had no impact on the Company’s financial statements; however, such adoption may impact the amount of compensation expense recorded in future financial statements if the Company grants share-based compensation to employees or directors in the future.

Comprehensive income

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income.  Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of shareholders' equity in the consolidated balance sheets, such items, along with net income, are components of comprehensive income.

13

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Fair values of financial instruments

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

Cash and due from banks, federal funds sold, short-term investments, and accrued interest receivable and payable and dividends receivable

The carrying amount is a reasonable estimate of fair value.

Securities

Fair values, excluding restricted Federal Reserve Bank stock and Federal Home Loan Bank stock, are based on quoted market prices or dealer quotes, if available.  If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.  The carrying values of the Federal Reserve Bank stock and Federal Home Loan Bank stock approximate fair value based on the redemption provisions of the related stock.

Loans receivable

For variable rate loans which reprice frequently, and have no significant changes in credit risk, fair value is based on the loans’ carrying value.  The fair value of fixed rate loans is estimated by discounting the future cash flows using the year end rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Deposits

The fair value of demand 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 to a schedule of aggregated expected maturities on such deposits.

Borrowings and Repurchase Agreements

For variable rate borrowings which reprice frequently, and short-term borrowings, fair value is based on carrying value.  The fair value of fixed rate borrowings is estimated by discounting the future cash flows using current interest rates for similar available borrowings with the same remaining maturities.

Off-balance-sheet instruments

Fair values for the Company's off-balance-sheet instruments (lending commitments and standby letters of credit) are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing.

14

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Recent accounting pronouncements

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements.”  This statement defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.  It clarifies that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity operates.  This statement does not require any new fair value measurements, but rather, it provides enhanced guidance to other pronouncements that require or permit assets or liabilities to be measured at fair value.  This statement is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted.  The Company does not expect that the adoption of this statement will have a material impact on its financial statements.

In February 2007, the FASB issued Statement of Financial Accounting Standard No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities.”  This statement permits companies to elect to follow fair value accounting for certain financial assets and liabilities in an effort to mitigate volatility in earnings without having to apply complex hedge accounting provisions.  The statement also establishes presentation and disclosure requirements designed to facilitate comparison between entities that chose different measurement attributes for similar types of assets and liabilities.  This statement is effective for fiscal years beginning after November 15, 2007.  The Company does not expect that the adoption of this statement will have a material impact on its financial statements.

In September 2006, the FASB ratified Emerging Issues Task Force (“EITF”) Issue No. 06-4, “Accounting for Deferred Compensation and Postretirement Benefits Associated with Endorsement Split-Dollar Life Insurance Arrangements” (“EITF 06-4”), and in March 2007, the FASB ratified EITF Issue No. 06-10, “Accounting for Collateral Assignment Split-Dollar Life Insurance Arrangements” (“EITF 06-10”).  EITF 06-4 requires deferred compensation or postretirement benefit aspects of an endorsement-type split-dollar life insurance arrangement to be recognized as a liability by the employer and states the obligation is not effectively settled by the purchase of a life insurance policy.  The liability for future benefits should be recognized based on the substantive agreement with the employee, which may be either to provide a future death benefit or to pay for the future cost of the life insurance.  EITF 06-10 provides recognition guidance for postretirement benefit liabilities related to collateral assignment split-dollar life insurance arrangements, as well as recognition and measurement of the associated asset on the basis of the terms of the collateral assignment split-dollar life insurance arrangement.  EITF 06-4 and EITF 06-10 are effective for fiscal years beginning after December 15, 2007.  The Company does not expect that the adoption of EITF 06-4 or EITF 06-10 will have a material impact on its financial statements.

15

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 2. Restrictions on Cash and Due From Banks

The Company is required to maintain reserves against its respective transaction accounts and non-personal time deposits.  At December 31, 2007 and 2006, the Bank was required to have cash and liquid assets of approximately $205,000 and $315,000, respectively, to meet these requirements.  In addition, at December 31, 2007 and 2006, the Company was required to maintain $25,000 in the Federal Reserve Bank for clearing purposes.

Note 3. Available for Sale Securities

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

2007	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
U.S. Government sponsored agency obligations	$	17,000,000	$	-	$	(75,352)	$	16,924,648
Mortgage-backed securities		41,336,808		177,547		(188,485)		41,325,870
		58,336,808		177,547		(263,837)		58,250,518
Money market preferred equity securities		9,039,522		-		-		9,039,522
	$	67,376,330	$	177,547	$	(263,837)	$	67,290,040

2006	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
U.S. Government sponsored agency obligations	$	16,999,984	$	-	$	(433,162)	$	16,566,822
Mortgage-backed securities		44,141,476		32,805		(697,968)		43,476,313
		61,141,460		32,805		(1,131,130)		60,043,135
Money market preferred equity securities		7,050,000		-		-		7,050,000
	$	68,191,460	$	32,805	$	(1,131,130)	$	67,093,135

16

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

The following table presents the Company’s available for sale securities’ gross unrealized losses and fair value, aggregated by the length of time the individual securities have been in a continuous loss position, at December 31, 2007 and 2006:

2007	Less Than 12 Months		12 Months or More		Total
	Fair Value	Unrealized Loss	Fair Value	Unrealized Loss	Fair Value	Unrealized Loss

U.S. Government sponsored
agency obligations	$	1,999,375		(625)	$	13,925,273	$	(74,727)	$	15,924,648	$	(75,352)
Mortgage-backed securities		-		-		14,916,970		(188,485)		14,916,970		(188,485)
Totals	$	1,999,375	$	(625)	$	28,842,243	$	(263,212)	$	30,841,618	$	(263,837)

2006	Less Than 12 Months		12 Months or More		Total
	Fair Value	Unrealized Loss	Fair Value	Unrealized Loss	Fair Value	Unrealized Loss

U.S. Government sponsored
agency obligations	$	-	$	-	$	16,566,822	$	(433,162)	$	16,566,822	$	(433,162)
Mortgage-backed securities		1,117,429		(2,423)		35,262,041		(695,545)		36,379,470		(697,968)
Totals	$	1,117,429	$	(2,423)	$	51,828,863	$	(1,128,707)	$	52,946,292	$	(1,131,130)

At December 31, 2007, twenty-eight securities had unrealized losses with aggregate depreciation of 0.9% from the amortized cost.  There were no securities with unrealized losses greater than 5% of amortized cost.

Management believes that none of the unrealized losses on available for sale securities are other than temporary due to the fact that they relate to debt and mortgage-backed securities issued by U.S. Government agencies and Government sponsored agencies, which the Company has both the intent and ability to hold until maturity or until the fair value fully recovers.  Additionally, management considers the issuers of the securities to be financially sound, and expects to receive all contractual principal and interest related to these investments.

At December 31, 2007 and 2006, available for sale securities with a carrying value of $2,991,000 and $2,817,000, respectively, were pledged to secure obligations under municipal deposits.

17

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

The amortized cost and fair value of available for sale debt securities at December 31, 2007 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 called or repaid without any penalties.  Because mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following maturity summary.

		Amortized		Fair
		Cost		Value
Maturity:
1-5 years	$	17,000,000	$	16,924,648
Mortgage-backed securities		41,336,808		41,325,870
Total	$	58,336,808	$	58,250,518

During 2007, 2006 and 2005, there were no sales of available for sale securities.

Note 4. Loans Receivable and Allowance for Loan Losses

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

		2007		2006
Real estate:
Commercial	$	233,121,685	$	166,799,341
Residential		110,154,838		91,077,687
Construction		254,296,326		173,840,322
Construction to permanent		37,701,509		29,988,131
Commercial		27,494,531		23,997,640
Consumer installment		1,270,360		1,251,300
Consumer home equity		29,154,498		26,933,277
Total loans		693,193,747		513,887,698
Premiums on purchased loans		195,805		292,543
Net deferred loan fees		(1,830,942)		(1,665,654)
Allowance for loan losses		(5,672,620)		(5,630,432)
Loans receivable, net	$	685,885,990	$	506,884,155

18

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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

		2007		2006		2005
Balance, beginning of year	$	5,630,432	$	4,588,335	$	3,481,525
Provision for loan losses		75,000		1,040,000		1,110,000
Recoveries of loans
previously charged-off		-		3,190		-
Loans charged-off		(32,812)		(1,093)		(3,190)
Balance, end of year	$	5,672,620	$	5,630,432	$	4,588,335

At December 31, 2007 and 2006, the unpaid principal balances of loans delinquent 90 days or more and still accruing were $111,718 and $1,896,984, respectively, and the unpaid principal balances of loans placed on nonaccrual status were $3,831,640 and $2,904,015, respectively.  If nonaccrual loans had been performing in accordance with their original terms, the Company would have recorded approximately $168,076, $141,237 and $6,000, respectively, of additional income during the years ended December 31, 2007, 2006 and 2005.

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

		2007		2006
Impaired loans receivable for which there is a related allowance for credit losses	$	1,332,359	$	1,422,359
Impaired loans receivable for which there is no related allowance for credit losses	$	2,499,281	$	1,481,656
Allowance for credit losses related to impaired loans	$	250,000	$	250,000
Average recorded investment in impaired loans	$	3,149,223	$	4,394,509

During 2007, 2006 and 2005, interest income collected and recognized on impaired loans was $30,179, $149,313 and $223,261, respectively.  The Company has no commitments to lend additional funds to borrowers whose loans are impaired.

The Company's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County, New York City, and Long Island, New York.  The Company grants commercial real estate loans, commercial business loans and a variety of consumer loans.  In addition, the Company grants loans for the construction of residential homes, residential developments and for land

19

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

development projects.  All residential and commercial mortgage loans are collateralized by first or second mortgages on real estate.  The ability and willingness of borrowers to satisfy their loan obligations is dependent in large part upon the status of the regional economy and regional real estate market.  Accordingly, the ultimate collectibility 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 at the date of the credit extension depending on the Company's evaluation of the borrowers' creditworthiness and type of collateral.  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.

Note 5. Premises and Equipment

At December 31, 2007 and 2006, premises and equipment consisted of the following:

		2007		2006
Construction in progress	$	9,750	$	803,149
Leasehold improvements		6,951,026		2,676,805
Furniture, equipment and software		5,115,177		3,408,419
		12,075,953		6,888,373
Less accumulated depreciation and amortization		(4,270,388)		(3,197,512)
	$	7,805,565	$	3,690,861

For the years ended December 31, 2007, 2006 and 2005, depreciation and amortization expense related to premises and equipment totaled $1,211,775, $644,472, and $604,399, respectively.

20

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 6. Other Real Estate Operations

The Company had no other real estate owned as of December 31, 2007.  Other real estate was $834,341 at December 31, 2006 and was included in other assets.  A summary of other real estate operations for the years ended December 31, 2007 and 2006 is as follows:

		2007		2006
Gain on sale of other real estate	$	86,473	$	-
Rental income from other real estate owned		91,931		20,458
Expenses of holding other real estate owned		(26,395)		(743)
Income from other real estate operations	$	152,009	$	19,715

Note 7. Deposits

At December 31, 2007 and 2006, deposits consisted of the following:

		2007		2006
Noninterest bearing	$	51,925,991	$	56,679,836
Interest bearing:
Time certificates, less than $100,000		300,502,281		248,414,014
Time certificates, $100,000 or more		231,366,788		162,546,807
Money market		34,880,837		40,935,628
Savings		34,261,389		25,993,452
NOW		19,462,123		26,881,927
Total interest bearing		620,473,418		504,771,828
Total deposits	$	672,399,409	$	561,451,664

Interest expense on certificates of deposit in denominations of $100,000 or more was $10,387,253, $5,693,596 and $3,023,519 for the years ended December 31, 2007, 2006 and 2005, respectively.

21

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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

Due within:
1 year	$	482,284,060
1-2 years		27,672,918
2-3 years		17,230,584
3-4 years		2,898,863
4-5 years		1,782,644
	$	531,869,069

Note 8. Borrowings

Federal Home Loan Bank borrowings

The Bank is a member of the Federal Home Loan Bank of Boston ("FHLB").  At December 31, 2007, the Bank has the ability to borrow from the FHLB based on a certain percentage of the value of the Bank's qualified collateral, as defined in the FHLB Statement of Products Policy, comprised mainly of mortgage-backed securities delivered under collateral safekeeping to the FHLB, and a blanket lien on qualifying mortgage loans, at the time of the borrowing.  In accordance with an agreement with the FHLB, the qualified collateral must be free and clear of liens, pledges and encumbrances.  In addition, the Company has a $2,000,000 available line of credit with the FHLB.  At December 31, 2007 and 2006, there were no advances outstanding under this line of credit.  At December 31, 2007, other outstanding advances from the FHLB aggregated $47,500,000 at interest rates ranging from 3.85% to 4.52% and at December 31, 2006, other outstanding advances aggregated $8,000,000 at interest rates ranging from 2.96% to 5.24%.

The Bank is required to maintain an investment in capital stock of the FHLB in an amount equal to a percentage of its outstanding mortgage loans and contracts secured by residential properties, including mortgage-backed securities.  No ready market exists for FHLB stock and it has no quoted market value.  For disclosure purposes, such stock is assumed to have a market value which is equal to cost since the Bank can redeem the stock with the FHLB at cost.

Repurchase agreements

At December 31, 2007, the Company had $7,000,000 of securities sold under agreements to repurchase at 4.3475%.  In addition, at December 31, 2007 and 2006, the Company had available borrowings under repurchase agreements of $10,000,000.

22

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Junior subordinated debt owed to unconsolidated trust

During 2003, the Company formed the Trust of which 100% of the Trust’s common securities are owned by the Company.  The Trust has no independent assets, and exists for the sole purpose of issuing trust securities and investing the proceeds thereof in an equivalent amount of junior subordinated debentures issued by the Company.

The Trust issued $8,000,000 of trust preferred securities in 2003.  Pursuant to FIN 46R, issued in December 2003, the Company deconsolidated the Trust at December 31, 2003.  The Company’s investment in the Trust of $248,000 is included in other assets.  The overall effect on the financial position and operating results of the Company as a result of the deconsolidation was not material.

Trust preferred securities currently qualify for up to 25% of the Company’s Tier I Capital, with the excess qualifying as Tier 2 Capital.  On March 1, 2005, the Federal Reserve Board of Governors, which is the banking regulator for the Holding Company, approved final rules that allow for the continued inclusion of outstanding and prospective issuances of trust preferred securities in regulatory capital, subject to new, stricter limitations.  The Company has until March 31, 2009 to meet the new limitations.  Management does not believe these final rules will have a significant impact on the Company.

The subordinated debentures 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, including its obligations to pay costs, expenses, debts and liabilities, other than trust securities, provides a full and unconditional guarantee of amounts on the capital securities.  The subordinated debentures, which bear interest at the three month LIBOR plus 3.15% (8.0075% at December 31, 2007), mature on March 26, 2033 and can be redeemed at the Company’s option in 2008.

The duration of the Trust is 30 years with early redemption at par at the Company’s option in 2008, or earlier in the event of certain regulatory or tax changes.  The trust securities also bear interest at the three month LIBOR plus 3.15%.

Other borrowings

At December 31, 2007 and 2006, the Company had available borrowings under federal funds or letters of credit from its correspondent bank of $3,000,000 and had no amounts outstanding at those dates.

23

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Maturity of borrowings

The contractual maturities of the Company’s borrowings at December 31, 2007, by year, are as follows:

	Fixed	Floating
	Rate	Rate	Total
2008	$  37,500,000	$                      -	$  37,500,000
2009	-	-	-
2010	-	-	-
2011	-	-	-
2012	10,000,000	-	10,000,000
Thereafter	7,000,000	8,248,000	15,248,000
Total borrowings	$  54,500,000	$     8,248,000	$  62,748,000

Note 9. Commitments and Contingencies

Operating leases

The Company has non-cancelable operating leases for its main office, seventeen other branch banking offices, mortgage brokerage offices and additional space for administrative and operational activities.  Under these lease agreements, the Company is required to pay certain executory costs such as insurance and property taxes.  The Company also leases parking space under a noncancelable operating lease agreement and certain equipment under cancelable and noncancelable arrangements.

The Company has received regulatory approval to open two new branch offices.  The Company entered into non-cancelable leases for these locations.

24

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Future minimum rental commitments under the terms of these leases, including leases related to the approved new branch offices, by year and in the aggregate, are as follows:

Years Ending December 31,		Amount
2008	$	2,542,869
2009		2,507,012
2010		2,513,281
2011		2,370,766
2012		2,026,281
Thereafter		6,712,041
	$	18,672,250

Total rental expense charged to operations for cancelable and noncancelable operating leases was $2,636,257, $1,677,824 and $1,194,449 for the years ended December 31, 2007, 2006 and 2005, respectively.  The Company subleases excess space at three locations.  Income from subleases included in noninterest expense was $54,330, $57,402 and $73,545 for the years ended December 31, 2007, 2006 and 2005, respectively.

Employment Agreements

President’s Agreement

Effective January 1, 2007, after the expiration of a previous employment agreement the Company and the Bank entered into a new employment agreement (the “Agreement”) with the Bank’s President and Chief Executive Officer that expires on December 31, 2009.  The Agreement provides for, among other things, a stipulated base salary for each of the three years covered by the Agreement and a discretionary annual bonus to be determined by the Board of Directors.

In the event of the early termination of the Agreement for any reason other than cause, the Company would be obligated to compensate the President in one lump sum payment, an amount equal to the higher of the aggregate salary payments that would be made to the President under the remaining term of the Agreement, or eighteen months of the President’s base salary at the time of termination.

The Company and the Bank have also entered into a change of control agreement with the President that entitles the President to a lump sum payment of two and one-half times the greater of the President’s base salary at the time or total compensation for the most recently completed fiscal year at the time of the change in control.  This agreement is substantially similar to those described below for other executive officers.

25

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

The provisions of the early termination clause apply only to termination of the Agreement prior to a change of control.  Termination of the Agreement following a change of control shall be governed by the change of control provisions.

Other Employment Agreements

In December 2007, the Company entered into an employment agreement with its Chief Financial Officer that expires on December 31, 2010.  The agreement provides for, among other things, a stipulated base salary and annual discretionary bonuses as determined by the Board of Directors.  In addition, the Chief Financial Officer has a change of control agreement that entitles the Chief Financial Officer to a lump sum payment of two and one-half times the greater of the Chief Financial Officer’s base salary at the time or total compensation for the most recently completed fiscal year.

Effective January 1, 2008, the Company entered into a one-year employment agreement with an officer of the Bank who serves as Executive Vice President and Sales Manager of Retail Brokerage, which replaced a contract that expired on December 31, 2007.  The agreement provides for, among other things, a minimum base salary and commission arrangement, as well as additional compensation based upon the revenue generated by direct reports, and for reimbursement of expenses incurred incidental to duties as an officer.  The agreement terminates on December 31, 2008.

In addition, three other executive officers of the Company have change of control agreements that entitle such officers to receive two or two and one-half times the greater of the officer’s base salary at the time or total compensation for the most recently completed fiscal year if a change of control occurs while such officers are full time officers of the Company or within six months following termination of employment other than for cause or by reason of death or disability.

Legal Matters

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

26

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 10. Income Taxes

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

			2007	2006	2005
Current
	Federal		$   1,335,303	$   1,408,384	$   1,211,403
	State		459,732	356,958	308,430
		Total	1,795,035	1,765,342	1,519,833
Deferred
	Federal		(208,350)	(402,384)	(454,457)
	State		(49,685)	(95,958)	(108,376)
		Total	(258,035)	(498,342)	(562,833)
		Provision for income taxes	$   1,537,000	$   1,267,000	$     957,000

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

			2007	2006	2005
Provision for income taxes at
	statutory Federal rate		$   1,433,100	$   1,251,900	$     803,600
State taxes, net of Federal benefit			231,800	200,100	117,000
Dividends received deduction			(122,600)	(77,500)	(68,500)
Nondeductible expenses			56,300	56,300	38,600
Amortization of goodwill			(11,100)	-	-
Change in cash surrender value
	of life insurance		(77,400)	-	-
Over (under) accrual of income tax provision			21,880	(159,489)	86,800
Other			5,020	(4,311)	(20,500)
		Total provision for income taxes	$   1,537,000	$   1,267,000	$     957,000

27

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

At December 31, 2007 and 2006, the components of gross deferred tax assets and gross deferred tax liabilities are as follows:

				2007	2006
Deferred tax assets:
	Allowance for loan losses			$   2,209,485	$   2,193,055
	Nonaccrual interest			77,222	55,015
	Investment securities			32,790	417,363
	Premises and equipment			391,724	302,847
	Accrued expenses			124,239	28,382
	Other			4,956	-
		Gross deferred tax assets		2,840,416	2,996,662
Deferred tax liabilities
	Tax bad debt recapture			49,580	63,746
	Other			2,812	18,354
		Gross deferred tax liabilities		52,392	82,100
			Deferred tax asset, net	$   2,788,024	$   2,914,562

The allocation of the deferred tax provision (benefit) involving items charged to current year income and items charged directly to equity for the years ended December 31, 2007, 2006 and 2005 are as follows:

		2007	2006	2005
Deferred tax provision (benefit) allocated to equity		$     384,573	$     259,375	$    (435,721)
Deferred tax provision (benefit) allocated to operations		(258,035)	(498,342)	(562,833)
	Total deferred tax benefit	$     126,538	$    (238,967)	$    (998,554)

Note 11. Goodwill and other intangible assets

On November 17, 2006, the Company acquired the assets and assumed deposit liabilities of a branch office from millennium bcpbank, N.A.  In consideration for the assumption of approximately $3,146,000 in deposit liabilities, the Company received approximately $2,586,000 in cash and other assets.  The Company accounted for this branch acquisition as a business combination and recorded the acquired tangible and identifiable intangible assets and liabilities at fair value with the remainder recorded as goodwill.  In connection with this purchase, the Company has recorded $435,400 in goodwill and a core deposit intangible of $124,600.  The core deposit intangible is being amortized over the estimated life of the

28

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

related deposits of eight years assuming deposit runoff over the same period.  The net book value of the Company’s goodwill and core deposit intangibles at December 31, 2007 and 2006 is as follows:

		2007		2006
Goodwill	$	1,365,491	$	1,365,491
Core deposit intangible		124,600		124,600
Less accumulated amortization		21,016		2,440
		103,584		122,160
Total goodwill and other intangible assets	$	1,469,075	$	1,487,651

Amortization expense for the years ended December 31, 2007 and 2006 was $18,576 and $2,440.  Expected future amortization expenses is as follows:

Years Ending December 31,	Amount
2008	$       17,684
2009	16,793
2010	15,903
2011	15,012
2012	14,122
Thereafter	24,070
	$     103,584

Based on the Company’s annual impairment tests goodwill and the core deposit intangible were not impaired for the years ended December 31, 2007, 2006 and 2005.

Note 12. Cash Surrender Value of Life Insurance

The Bank has an investment in, and is the beneficiary of, life insurance policies.  The purpose of these life insurance investments is to provide income through the appreciation in the cash surrender value of the policies on the lives of certain officers and employees of the Bank.  These policies have an aggregate cash surrender value of $18,193,684 at December 31, 2007.  These assets are unsecured and maintained in a separate account with one insurance carrier.  Income earned on these life insurance policies aggregated $193,684 for the year ended December 31, 2007 and is included in noninterest income.

29

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 13. Shareholders’ Equity

Common stock

During 2007, 5,000 options were exercised resulting in proceeds to the Company of $50,551 and 2,350 shares were issued to directors in payment of directors’ fees of $49,961.

On September 26, 2006, the Company commenced an offering of up to 1,320,000 shares of its common stock, at $22.00 per share through an underwritten public offering.  In addition, the Company granted the underwriter an option to purchase up to 180,000 additional shares of common stock at the public offering price, less the underwriting discount, to cover over-allotments.  The common stock offering was completed on September 29, 2006 with the issuance of 1,500,000 shares of common stock resulting in an increase in common stock and additional paid in capital of $30,665,966 after deducting total stock issuance costs of $2,334,034 which were charged to additional paid-in capital.

In addition, during 2006, 8,000 options were exercised resulting in proceeds to the Company of $80,880 and 845 shares were issued to directors in payment of directors’ fees of $24,927.

On August 4, 2005, the Company commenced an offering of up to 705,883 shares of its common stock, at $17.00 per share, to existing shareholders, whereby each shareholder was granted the right to purchase one share of stock for every six shares owned as of August 1, 2005.  In addition, each shareholder was granted an oversubscription privilege to purchase up to two additional shares for each share owned from stock not subscribed by existing shareholders under the initial rights described above.  The Company also entered into standby purchase agreements pursuant to which the standby purchasers agreed to acquire up to 529,412 shares at $17.00 per share.  The common stock offering was completed on September 21, 2005 resulting in an increase in common stock and additional paid in capital of $10,965,881 after deducting total stock issuance costs of $1,034,130 which were charged to additional paid-in capital.  The Company received subscriptions for a total of 705,883 shares; existing shareholders purchased $6.3 million or 368,687 shares; standby investors purchased $5.7 million or 337,196 shares.

In addition, during 2005, 37,000 options were exercised resulting in proceeds to the Company of $375,436 and 1,375 shares were issued to directors in payment of directors’ fees of $26,250.

Stock Repurchase Program

In January of 2008, the Board of Directors authorized and approved the 2008 Stock Repurchase Plan, whereby the Company may repurchase up to 200,000 of its issued and outstanding common shares in the open market.  The repurchase plan became effective in mid February 2008.  Pursuant to the terms of the Plan, Management’s discretion will determine the timing of the stock repurchase transactions, depending upon market conditions, share prices, and other factors including self-imposed blackout periods during which the Company and its insiders are prohibited from trading in the Company’s common stock.  These repurchases may be commenced or suspended at any time or from time to time without prior notice.  The

30

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Repurchase Plan is intended to be structured to conform to the safe harbor provisions of Securities and Exchange Commission Rule 10b-18.

Income Per Share

The following tables present information about the computation of basic and diluted income per share for the years ended December 31, 2007, 2006 and 2005.

	2007
	Net Income		Shares	Per Share Amount
Basic Income Per Share
Income available to common shareholders	$	2,677,926	4,742,609	$	0.56
Effect of Dilutive Securities
Stock options outstanding		-	32,652		-
Diluted Income Per Share
Income available to common shareholders
plus assumed conversions	$	2,677,926	4,775,261	$	0.56

	2006
	Net Income		Shares	Per Share Amount
Basic Income Per Share
Income available to common shareholders	$	2,415,155	3,621,250	$	0.67
Effect of Dilutive Securities
Stock options outstanding		-	41,897		(0.01)
Diluted Income Per Share
Income available to common shareholders
plus assumed conversions	$	2,415,155	3,663,147	$	0.66

31

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

	2005
	Net Income		Shares	Per Share Amount
Basic Income Per Share
Income available to common shareholders	$	1,406,626	2,696,676	$	0.52
Effect of Dilutive Securities
Stock options outstanding		-	42,042		(0.01)
Diluted Income Per Share
Income available to common shareholders
plus assumed conversions	$	1,406,626	2,738,718	$	0.51

Stock options

On August 17, 1999, the Bank adopted a stock option plan (the “Plan”) for employees and directors, under which both incentive and non-qualified stock options were granted, and subsequently the Company assumed all obligations related to such options.  The Plan provided for the grant of 110,000 non-qualified and incentive stock options in 1999 to certain directors of the Company, with an exercise price equal to the market value of the Company’s stock on the date of grant.  Such options were immediately exercisable and expire if unexercised ten years after the date of grant.  The Company has reserved 65,000 shares of common stock for issuance under the Plan.  No additional options may be granted under the Plan.

A summary of the status of the stock options at December 31, 2007, 2006 and 2005 is as follows:

2007 2006 2005

Number of Shares Weighted-Average Exercise Price Number of Shares Weighted-Average Exercise Price Number of Shares Weighted-Average Exercise Price

Outstanding at beginning
of year	65,000	$	10.13	73,000	$	10.13	110,000	$	10.13
Exercised	5,000		10.11	8,000		10.11	37,000		10.15
Outstanding at end of year	60,000		10.13	65,000		10.13	73,000		10.13
Exercisable at end of year	60,000		10.13	65,000		10.13	73,000		10.13

The intrinsic value of options outstanding and exercisable at December 31, 2007 and 2006 was $497,400 and $977,795, respectively.  The intrinsic value of options exercised during the twelve months ended

32

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

December 31, 2007 and 2006 were $49,500 and $149,275, respectively.  There are no pro forma disclosures required for the twelve months ended December 31, 2007 and 2006, because there was no compensation expense attributed to these periods as no awards were granted or vested under this Plan during these periods.

The weighted-average remaining contractual life for the options outstanding at December 31, 2007 is 1.7 years.

The provisions in SFAS 123R have had no impact on existing plans under the employment agreements discussed below:

President’s Agreement

Included under the terms of an employment agreement, which expired on October 23, 2003 (the “Agreement”) between the Company and the President, was a provision for the Company to grant shares of the Company’s common stock, if available, or its cash equivalent, if not, to the President on December 31, 2000, and annually thereafter through December 31, 2003.  The number of shares to be granted was based on 30% of the President’s base salary for the preceding annual employment period.  Compensation cost for grants through 2002 were recognized over the period ending with the expiration date of the Agreement and compensation cost for the 2003 grant was recognized over the term of the most recently expired contract.  This stock grant settled in cash each year from 2001 through 2007.  There was no expense charged to operations related to this component of the Agreement for the twelve months ended December 31, 2007; for the twelve months ended December 31, 2006, and 2005 the expense charged to operations was $51,951 and $46,247, respectively.

The Agreement also provided for the grant of options to purchase a minimum of 10,000 shares of the Company’s common stock on December 31, 2000, and annually thereafter through December 2002, and on December 31, 2003, if the President remained employed by the Bank.  In the event that the Company did not have stock options available to grant at any of the stipulated dates, which was the case at December 31, 2000, 2001, 2002 and 2003, the President was able to elect, on a future determination date, to be chosen by the President, to receive cash compensation equal to the difference between the value of the Company’s stock at the time the options would have been granted, and the value of the Company’s stock on the determination date.  The President has the equivalent of 15,000 options remaining under this section of the Agreement.  There was no expense charged to operations related to the option component of the Agreement for the twelve months ended December 31, 2007; for the twelve months ended December 31, 2006 and 2005 the expense charged to operations was $114,998 and $114,338, respectively.

33

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Stock Appreciation Rights Plan

During 2001, the Company adopted the Patriot National Bancorp, Inc. 2001 Stock Appreciation Rights Plan (the “SAR Plan”), providing for the grant by the Company of stock appreciation rights to officers of the Company.  Stock appreciation rights entitle the officers to receive, in cash or Company common stock, the appreciation in the value of the Company’s common stock from the date of grant.  Each award vested at the rate of 20% per year from the date of grant.  Any unexercised rights will expire ten years from the date of grant.  During 2001, the Company granted a total of 18,000 stock appreciation rights to three Company executive officers, and for the twelve months ended December 31, 2007 there was no expense charged to operations under the SAR Plan; for the years ended December 31, 2006 and 2005 $89,880 and $67,932, respectively were charged to operations.  At December 31, 2007 there are 12,000 unexercised rights under this plan.

Rights Agreement

On April 15, 2004, the Board of Directors of the Company declared, effective as of April 19, 2004, a dividend distribution of one Right for each outstanding share of common stock of the Company.  The dividend was payable on April 29, 2004 to the stockholders of record as of the close of business on that date.  Each Right entitles the registered holder to purchase from the Company 8.152 shares of the Company’s common stock, at a price of $60.00, or $7.36 per share subject to adjustment.  The description and terms of the Rights are set forth in a Rights Agreement, dated as of April 19, 2004 between the Company and Registrar and Transfer Company.  The First Amendment to the Rights Agreement was filed on January 24, 2008.

The Rights are not exercisable until the earliest of (i) the tenth business day after a public announcement that a person or group of affiliated or associated persons acquired, or obtained the right to acquire, beneficial ownership of 15% or more of the outstanding shares of the Company’s common stock (an Acquiring Person); (ii) the tenth business day (or such later day as may be determined by action of the Board of Directors of the Company prior to such time as any person becomes an Acquiring Person) after the date of the commencement of a tender or exchange offer by any person (other than the Company) if, upon consummation such person would be an Acquiring Person; and (iii) the tenth business day (or such later day as may be determined by action of the Board of Directors of the Company prior to such time as any person becomes an Acquiring Person) after the filing by any Person (other than the Company) of a registration statement under the Securities Act of 1933, as amended, with respect to a contemplated exchange offer to acquire (when added to any shares as to which such person is the beneficial owner immediately prior to such filing) beneficial ownership of 15% or more of the issued and outstanding shares of the Company’s common stock.

The Rights will expire on April 19, 2014, unless earlier redeemed or exchanged by the Company.

34

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 14. 401(k) Savings Plan

The Company offers employees participation in the Patriot National Bank 401(k) Savings Plan (the "401(k) Plan") under Section 401(k) of the Internal Revenue Code.  The 401(k) Plan covers substantially all employees who have completed six months of service, are 21 years of age and who elect to participate. Under the terms of the 401(k) Plan, participants can contribute up to the maximum amount allowed, subject to Federal limitations.  The Company may make discretionary matching contributions to the 401(k) Plan.  Participants are immediately vested in their contributions and fully vested in Company contributions after two years.  The Company contributed approximately $179,000, $147,000 and $140,000 to the 401(k) Plan in 2007, 2006 and 2005, respectively.

Note 15. Financial Instruments With Off-Balance-Sheet Risk

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

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

Financial instruments whose contract amounts represent credit risk are as follows at December 31, 2007 and 2006:

		2007		2006
Commitments to extend credit:
Future loan commitments	$	69,060,424	$	54,134,247
Unused lines of credit		55,273,450		43,900,007
Undisbursed construction loans		118,619,531		97,977,899
Financial standby letters of credit		1,217,391		264,483
	$	244,170,796	$	196,276,636

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

35

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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.

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.  As of January 1, 2003, newly issued or modified guarantees that are not derivative contracts have been recorded on the Company’s consolidated balance sheet at their fair value at inception.  No liability related to guarantees was required to be recorded at December 31, 2007 or 2006.

Note 16. Regulatory Matters

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements.  Under capital adequacy 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).  Management believes, as of December 31, 2007, that the Company and the Bank meet all capital adequacy requirements to which they are subject.

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

36

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

The Company’s and the Bank’s actual capital amounts and ratios at December 31, 2007 and 2006 were (dollars in thousands):

Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions

2007	Amount	Ratio	Amount	Ratio	Amount	Ratio
The Company:
Total Capital (to Risk Weighted Assets)	$   79,093	12.17%	$ 51,992	8.00%	$N/A	N/A
Tier I Capital (to Risk Weighted Assets)	73,420	11.30%	25,989	4.00%	N/A	N/A
Tier I Capital (Average Assets)	73,420	9.42%	31,176	4.00%	N/A	N/A

The Bank:
Total Capital (to Risk Weighted Assets)	$   78,111	12.03%	$   51,944	8.00%	$   64,930	10.00%
Tier I Capital (to Risk Weighted Assets)	72,438	11.15%	25,987	4.00%	38,980	6.00%
Tier I Capital (to Average Assets)	72,438	9.30%	31,156	4.00%	38,945	5.00%

Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions

2006	Amount	Ratio	Amount	Ratio	Amount	Ratio
The Company:
Total Capital (to Risk Weighted Assets)	$   77,107	15.34%	$   40,212	8.00%	$ N/A	N/A
Tier I Capital (to Risk Weighted Assets)	71,477	14.22%	20,106	4.00%	N/A	N/A
Tier I Capital (Average Assets)	71,477	11.63%	24,584	4.00%	N/A	N/A

The Bank:
Total Capital (to Risk Weighted Assets)	$   75,499	15.02%	$   40,213	8.00%	$   50,266	10.00%
Tier I Capital (to Risk Weighted Assets)	69,869	13.90%	20,106	4.00%	30,159	6.00%
Tier I Capital (to Average Assets)	69,869	11.37%	24,580	4.00%	30,725	5.00%

37

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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.  However, certain 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 Comptroller of the Currency 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 December 31, 2007, the Bank had retained earnings of approximately $10,135,000, of which $5,667,000 is available for distribution to the Company as dividends without prior regulatory approval.  The Bank is also prohibited from paying dividends that would reduce its capital ratios below minimum regulatory requirements, and the Federal Reserve Bank may impose further dividend restrictions on the Company.

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

Note 17. Related Party Transactions

In the normal course of business, the Company grants loans to executive officers, directors and members of their immediate families, as defined, and to entities in which these individuals have more than a 10% equity ownership.  Such loans are transacted at terms, including interest rates, similar to those available to unrelated customers.

Changes in loans outstanding to such related parties during 2007 and 2006 are as follows:

		2007		2006
Balance, beginning of year	$	51,181	$	153,394
Additional loans		1,172,123		4,612
Repayments		(331,699)		(106,825)
Balance, end of year	$	891,605	$	51,181

Related party deposits aggregated approximately $5,239,000 and $7,300,000 as of December 31, 2007 and 2006, respectively.

The Company leases office space to a director of the Company under two leases.  Rental income under these leases for the years ended December 31, 2007, 2006 and 2005, was approximately $27,000, $28,300 and $28,300, respectively.

During 2007, 2006 and 2005, the Company paid legal fees of approximately $14,800, $6,200 and $18,600, respectively, to an attorney who is a director of the Company.

38

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 18. 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:

2007

Before-Tax Amount Tax Effect Net-of-Tax Amount

Unrealized holding gains arising during period	$	1,012,035	$	(384,573)	$	627,462
Add reclassification adjustment for gains
recognized in net income		-		-		-
Unrealized holding gain on available for sale
securities, net of taxes	$	1,012,035	$	(384,573)	$	627,462

2006

Before-Tax Amount Tax Effect Net-of-Tax Amount

Unrealized holding gains arising during period	$	682,562	$	(259,375)	$	423,187
Add reclassification adjustment for gains
recognized in net income		-		-		-
Unrealized holding gain on available for sale
securities, net of taxes	$	682,562	$	(259,375)	$	423,187

2005

Before-Tax Amount Tax Effect Net-of-Tax Amount

Unrealized holding losses arising during period	$	(1,146,631)	$	435,721	$	(710,910)
Add reclassification adjustment for gains
recognized in net income		-		-		-
Unrealized holding loss on available for sale
securities, net of taxes	$	(1,146,631)	$	435,721	$	(710,910)

39

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 19. Fair Value of Financial Instruments and Interest Rate Risk

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

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

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

40

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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

	2007		2006
	Recorded		Recorded
	Book		Book
	Balance	Fair Value	Balance	Fair Value
Financial Assets:
Cash and noninterest bearing deposits due from banks	$      2,692	$      2,692	$      3,865	$      3,865
Interest bearing deposits due from banks	68	68	3	3
Federal funds sold	11,000	11,000	27,000	27,000
Short-term investments	252	252	24,606	24,606
Available for sale securities	67,290	67,290	67,093	67,093
Federal Reserve Bank stock	1,912	1,912	1,912	1,912
Federal Home Loan Bank stock	2,656	2,656	1,217	1,217
Loans receivable, net	685,886	662,375	506,884	474,079
Accrued interest receivable	4,576	4,576	3,542	3,542
Financial Liabilities:
Demand deposits	$    51,926	$    51,926	$    56,680	$    56,680
Savings deposits	34,261	34,261	25,993	25,993
Money market deposits	34,881	34,881	40,936	40,936
NOW accounts	19,462	19,462	26,882	26,882
Time deposits	531,869	533,646	410,961	413,951
FHLB borrowings	47,500	47,599	8,000	7,981
Securities sold under repurchase agreements	7,000	7,271	-	-
Subordinated debt	8,248	8,248	8,248	8,248
Accrued interest payable	295	295	182	182

Unrecognized financial instruments

Loan commitments on which the committed interest rate is less than the current market rate were insignificant at December 31, 2007 and 2006.  The estimated fair value of fee income on letters of credit at December 31, 2007 and 2006 was insignificant.

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

41

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

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.

Note 20. Segment Reporting

The Company provides its commercial customers with products such as commercial mortgage and construction loans, working capital loans, equipment loans and other business financing arrangements, and provides its consumer customers with residential mortgage loans, home equity loans and other consumer installment loans.  The Company also attracts deposits from both consumer and commercial customers, and invests such deposits in loans, investments and working capital.  Revenues are generated primarily from net interest income from lending, investment and deposit activities.  Additional revenues are derived from loan brokerage and application processing fees through the solicitation and processing of conventional mortgage loans, deposit account transaction based fees and service charges and other loan origination and processing fees.

The Company’s loan and deposit customers are primarily residents and businesses located in the Connecticut communities in which the Company has branches, as well as in bordering communities.  Its lending customers extend beyond these areas and also include other nonadjacent towns in Fairfield and New Haven Counties in Connecticut and towns in Westchester County, New York City and Long Island, New York.  The Company also makes loans from its Melville (Long Island), New York loan production office.

The Company’s customer base is diversified.  There is not a concentration of either loans or deposits from a single person or groups of individuals or within a single industry or groups of industries.  The Company is not dependent on one or a few significant customers for either its loan or deposit activities, the loss of any one of which would have a material adverse impact on its business.

Prior to April 1, 2006, the Company had two reportable segments:  commercial banking and mortgage brokerage activities.  The operations of the mortgage broker have been fully integrated into the operations of the commercial bank.  The activities of the former mortgage broker segment have expanded to include the products and services of the former commercial banking segment and developed such that they are indistinguishable from the lending activities of the commercial bank.  Any such separate financial disclosures would be consistent with those presented in the financial statements.

42

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

Note 21.                   Parent Company Statements

The following represent the Parent Company’s balance sheets as December 31, 2007 and 2006, and statements of income and cash flows for the years ended December 31, 2007, 2006, and 2005.

BALANCE SHEETS
December 31, 2007 and 2006
	2007	2006
ASSETS
Cash and due from banks	$                  725,879	$               1,369,758
Investment in subsidiaries	74,179,498	70,979,561
Other assets	450,326	454,729
Total assets	$             75,355,703	$             72,804,048
LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings	8,248,000	8,248,000
Accrued expenses and other liabilities	272,336	272,703
Shareholders' equity	66,835,367	64,283,345
Total liabilities and shareholders' equity	$             75,355,703	$             72,804,048

STATEMENTS OF INCOME
Years Ended December 31, 2007, 2006 and 2005
	2007	2006	2005
Revenues
Dividends from subsidiary bank	$           897,381	$        1,182,946	$           733,144
Total revenue	897,381	1,182,946	733,144
Expenses
Interest on subordinated debt	711,967	693,699	543,657
Other expenses	30,000	30,000	30,000
Total expenses	741,967	723,699	573,657
Income before equity in undistributed
net income of subsidiaries	155,414	459,247	159,487
Equity in undistributed net income of subsidiaries	2,522,512	1,955,909	1,247,140
Net income	$        2,677,926	$        2,415,156	$        1,406,627

43

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2007 and 2006

STATEMENTS OF CASH FLOWS
Years Ended December 31, 2007, 2006 and 2005
	2007	2006	2005
Cash Flows from Operating Activities
Net income	$      2,677,926	$      2,415,156	$      1,406,627
Adjustments to reconcile net income to net cash provided by
operating activities:
Undistributed income of subsidiaries	(2,522,512)	(1,955,909)	(1,247,140)
Payment of fees to directors in common stock	49,961	24,928	26,250
Change in assets and liabilities:	-
Decrease (increase) in other assets	4,403	6,159	(84,682)
(Decrease) Increase in accrued expenses and other liabilities	(700)	18,884	32,709
Net cash provided by operating activities	209,078	509,218	133,764
Cash Flows from Investing Activities
Net investment in bank subsidiary	(49,961)	(29,624,933)	(10,992,131)
Net cash used in investing activities	(49,961)	(29,624,933)	(10,992,131)
Cash Flows from Financing Activities
Proceeds from issuance of common stock	50,551	30,746,845	11,341,317
Dividends paid on common stock	(853,547)	(617,334)	(402,899)
Net cash provided by financing activities	(802,996)	30,129,511	10,938,418
Net increase (decrease) in cash and cash equivalents	(643,879)	1,013,796	80,051
Cash and cash equivalents
Beginning	1,369,758	355,962	275,911
Ending	$         725,879	$      1,369,758	$         355,962
Supplemental Disclosures of Cash Flow Information
Cash paid for interest	$         712,665	$         692,536	$         540,949
Accrued dividends declared on common stock	$         213,608	$         213,277	$         129,226

44