XML 31 R12.htm IDEA: XBRL DOCUMENT v3.19.1
Note 5 - Loans Receivable and Allowance for Loan and Lease Losses
12 Months Ended
Dec. 31, 2018
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note
5.
Loan Receivables and Allowance for Loan and Lease Losses
 
As of
December 
31,
 
2018
and
2017,
loans receivable, net, consists of the following:
 
(In thousands)
 
December 31,
2018
   
December 31,
2017
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
274,938
     
299,925
 
Residential Real Estate
   
157,300
     
146,377
 
Commercial and Industrial
   
191,852
     
131,161
 
Consumer and Other
   
94,569
     
87,707
 
Construction
   
46,040
     
47,619
 
Construction to Permanent - CRE
   
15,677
     
6,858
 
Loans receivable, gross
   
780,376
     
719,647
 
Allowance for loan and lease losses
   
(7,609
)    
(6,297
)
Loans receivable, net
  $
772,767
     
713,350
 
 
Patriot's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County in New York, and the
five
Boroughs of New York City. Patriot originates commercial real estate loans, commercial business loans, a variety of consumer loans, and construction loans, and has recently purchased residential loans since
2016.
All commercial and residential real estate loans are collateralized primarily by
first
or
second
mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.
 
Patriot has established credit policies applicable to each type of lending activity in which it engages and evaluates the creditworthiness of each borrower. Unless extenuating circumstances exist, Patriot limits the extension of credit on commercial real estate loans to
75%
of the market value of the underlying collateral. Patriot’s loan origination policy for multi–family residential real estate is limited to
80%
of the market value of the underlying collateral. In the case of construction loans, the maximum loan-to-value is
75%
of the “as completed” appraised value of the real estate project. Management monitors the appraised value of collateral on an on-going basis and additional collateral is requested when warranted. Real estate is the primary form of collateral, although other forms of collateral do exist and
may
include such assets as accounts receivable, inventory, marketable securities, time deposits, and other business assets.
 
In connection with the Prime Bank merger in
May 2018
loans were acquired, a subset of these loans was determined to have evidence of credit deterioration at the acquisition date, which was accounted for in accordance with ASC
310
-
30.
The purchased credit impaired (“PCI”) loans presently maintain a carrying value of
$615,000
as of
December 31, 2018.
The loans were evaluated for impairment through the periodic reforecasting of expected cash flows.
 
Income is recognized on PCI loans pursuant to ASC Topic
310
-
30.
A portion of the fair value discount has been ascribed as an accretable yield that is accreted into interest income over the estimated remaining life of the loans. The remaining non-accretable difference represents cash flows
not
expected to be collected.
 
The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans at acquisition date. Contractually required principal and interest payments have been adjusted for estimated prepayments.
 
(In thousands)
 
Acquisition Date
 
         
Contractually required principal and interest at acquisition
  $
5,816
 
Contractual cash flows not expected to be collected (nonaccretable discount)
   
(2,064
)
Expected cash flows at acquisition
   
3,752
 
Interest component of expected cash flows (accretable discount)
   
(1,316
)
Fair value of acquired loans
  $
2,436
 
 
A summary of changes in the accretable discount for PCI loans for the year ended
December 31, 2018
follows:
 
(In thousands)
 
For the Year Ended
December 31, 2018
 
         
Accretable discount, beginning of period
  $
(1,316
)
Accretion
   
92
 
Other changes, net
   
432
 
Accretable discount, end of period
  $
(792
)
 
The accretion of the accretable discount for PCI loans for the year end
December 31, 2018
was
$92,000.
The table above includes
$887,000
additional expected cash flows at acquisition, and
$887,000
additional accretable discount, both resulting from a revised acquisition date estimate of PCI loans performance.
 
Risk characteristics of the Company’s portfolio classes include the following:
 
Commercial Real Estate Loans
 
In underwriting commercial real estate loans, Patriot evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans
may
be negatively impacted should the borrower default, the value of the property collateralizing the loan substantially decline, or there are declines in general economic conditions. Where the owner occupies the property, Patriot also evaluates the business’ ability to repay the loan on a timely basis and
may
require personal guarantees, lease assignments, and/or the guarantee of the operating company.
 
 
Residential Real Estate Loans
 
In
2013,
Patriot discontinued offering primary mortgages on personal residences. Repayment of residential real estate loans
may
be negatively impacted should the borrower have financial difficulties, should there be a significant decline in the value of the property securing the loan, or should there be declines in general economic conditions.
 
In
2018
and
2017,
Patriot purchased
$25.6
million and
$73.0
million of residential real estate loans, respectively.
 
Commercial and Industrial Loans
 
Patriot’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are generally for the financing of accounts receivable, purchases of inventory, purchases of new or used equipment, or for other short- or long-term working capital purposes. These loans are generally secured by business assets, but are also occasionally offered on an unsecured basis. In granting these types of loans, Patriot considers the borrower’s cash flow as the primary source of repayment, supported by the value of collateral, if any, and personal guarantees, as applicable. Repayment of commercial and industrial loans
may
be negatively impacted by adverse changes in economic conditions, ineffective management, claims on the borrower’s assets by others that are superior to Patriot’s claims, a loss of demand for the borrower’s products or services, or the death or disability of the borrower or other key management personnel.
 
Consumer and Other Loans
 
Patriot offers individual consumers various forms of credit including installment loans, credit cards, overdraft protection, auto loans, and reserve lines of credit. Repayments of such loans are generally dependent on the personal income of the borrower, which
may
be negatively impacted by adverse changes in economic conditions. The Company does
not
place a high emphasis on originating these types of loans.
 
The Company does
not
have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories that are typically characterized by payment delinquencies, previous charge-offs, judgments against the consumer, a history of bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.
 
During
2018,
$21.4
million education loans were purchased.
No
education loans were purchased in
2017.
 
Construction Loans
 
Construction loans are of a short-term nature, generally of
eighteen
-months or less, that are secured by land intended for commercial, residential, or mixed-use development. Loan proceeds
may
be used for the acquisition of or improvements to the land under development and funds are generally disbursed as phases of construction are completed.
 
Included in this category are loans to construct single family homes where
no
contract of sale exists, based upon the experience and financial strength of the builder, the type and location of the property, and other factors. Construction loans tend to be personally guaranteed by the principal(s). Repayment of such loans
may
be negatively impacted by an inability to complete construction, a downturn in the market for new construction, by a significant increase in interest rates, or by decline in general economic conditions.
 
Construction to Permanent – Commercial Real Estate (“CRE”)
 
These loans allow a single closing for a construction facility leading to conversion to an amortizing mortgage loan. Construction to permanent loans combine a short-term period similar to a construction loan, generally with a variable rate, and a longer term CRE loan typically
20
-
25
years, resetting every
five
years to the FHLB rate. 
 
Fulfillment of the construction facility typically occurs when events dictate, such as receipt of a certificate of occupancy and property stabilization, which is defined as cash flow sufficient to support a pre-defined minimum debt coverage ratio and other conditions and covenants particular to the loan. Construction facilities are typically variable rate instruments that, upon conversion to an amortizing mortgage loan, reset to a fixed rate instrument that is the greater of the in-force variable rate plus a predetermined spread over a reference rate (e.g., prime) or a minimum interest rate.
 
SBA Loans:
 
 
Patriot originates SBA
7
(a) loans, on which the SBA has historically provided guarantees of up to
75
percent of the principal balance. The guaranteed portion of the Company’s SBA loans is generally sold in the secondary market with the nonguaranteed portion held in the portfolio as a loan held for investment. SBA loans are for the purpose of providing working capital, financing the purchase of equipment, inventory or commercial real estate and for other business purposes. Loans are guaranteed by the businesses' major owners. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
 
Allowance for Loan and Lease Losses
 
The following tables summarize the activity in the allowance for loan and lease losses, allocated to segments of the loan portfolio, for each year in the
three
-year period ended
December 
31,
 
2018:
 
(In thousands)
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
As of and for the Year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
  $
2,212
     
959
     
2,023
     
568
     
481
     
54
     
-
     
6,297
 
Charge-offs
   
-
     
(2
)    
-
     
(33
)    
-
     
-
     
-
     
(35
)
Recoveries
   
7
     
2
     
34
     
1
     
-
     
-
     
-
     
44
 
Provisions (credits)
   
(353
)    
100
     
1,501
     
105
     
(131
)    
54
     
27
     
1,303
 
December 31, 2018
  $
1,866
     
1,059
     
3,558
     
641
     
350
     
108
     
27
     
7,609
 
                                                                 
As of and for the Year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
  $
1,853
     
534
     
740
     
641
     
712
     
69
     
126
     
4,675
 
Charge-offs
   
-
     
-
     
(265
)    
(39
)    
-
     
-
     
-
     
(304
)
Recoveries
   
10
     
-
     
2,769
     
4
     
-
     
-
     
-
     
2,783
 
Provisions (credits)
   
349
     
425
     
(1,221
)    
(38
)    
(231
)    
(15
)    
(126
)    
(857
)
December 31, 2017
  $
2,212
     
959
     
2,023
     
568
     
481
     
54
     
-
     
6,297
 
                                                                 
                                                                 
As of and for the Year ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
  $
1,970
     
740
     
1,027
     
677
     
486
     
123
     
219
     
5,242
 
Charge-offs
   
-
     
(190
)    
(2,977
)    
(13
)    
-
     
-
     
-
     
(3,180
)
Recoveries
   
80
     
1
     
66
     
2
     
-
     
-
     
-
     
149
 
Provisions (credits)
   
(197
)    
(17
)    
2,624
     
(25
)    
226
     
(54
)    
(93
)    
2,464
 
December 31, 2016
  $
1,853
     
534
     
740
     
641
     
712
     
69
     
126
     
4,675
 
 
The following tables summarize, by loan portfolio segment, the amount of loans receivable evaluated individually and collectively for impairment as of
December 
31,
 
2018
and
2017:
 
(In thousands)
 
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
-
     
216
     
1,299
     
30
     
-
     
-
     
-
     
1,545
 
Collectively evaluated for impairment
   
1,866
     
843
     
2,259
     
611
     
350
     
108
     
27
     
6,064
 
Total allowance for loan and lease losses
  $
1,866
     
1,059
     
3,558
     
641
     
350
     
108
     
27
     
7,609
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
4,606
     
2,302
     
4,646
     
864
     
8,800
     
-
     
-
     
21,218
 
PCI loans individually evaluated for impairment
   
-
     
-
     
615
     
-
     
-
     
-
     
-
     
615
 
Collectively evaluated for impairment
   
270,332
     
154,998
     
186,591
     
93,705
     
37,240
     
15,677
     
-
     
758,543
 
                                                                 
Total loans receivable, gross
  $
274,938
     
157,300
     
191,852
     
94,569
     
46,040
     
15,677
     
-
     
780,376
 
  
(In thousands)
 
 
Commercial
Real Estate
   
Residential
Real Estate
   
Commercial
and
Industrial
   
Consumer
and
Other
   
Construction
   
Construction
to
Permanent
- CRE
   
Unallocated
   
Total
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
-
     
-
     
251
     
2
     
-
     
-
     
-
     
253
 
Collectively evaluated for impairment
   
2,212
     
959
     
1,772
     
566
     
481
     
54
     
-
     
6,044
 
Total allowance for loan and lease losses
  $
2,212
     
959
     
2,023
     
568
     
481
     
54
     
-
     
6,297
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
  $
1,977
     
3,336
     
748
     
692
     
-
     
-
     
-
     
6,753
 
Collectively evaluated for impairment
   
297,948
     
143,041
     
130,413
     
87,015
     
47,619
     
6,858
     
-
     
712,894
 
                                                                 
Total loans receivable, gross
  $
299,925
     
146,377
     
131,161
     
87,707
     
47,619
     
6,858
     
-
     
719,647
 
 
 
Patriot monitors the credit quality of its loans receivable on an ongoing basis. Credit quality is monitored by reviewing certain indicators, including cash flow from business operations, debt service coverage ratios, loan to value ratios, and credit scores.
 
Patriot employs a risk rating system as part of the risk assessment of its loan portfolio. At origination, lending officers are required to assign a risk rating to each loan in their portfolio, which is ratified or modified by the Loan Committee to which the loan is submitted for approval. If financial developments occur on a loan in the lending officer’s portfolio of responsibility, the risk rating is reviewed and adjusted, as applicable. In carrying out its oversight responsibilities, the Loan Committee can adjust a risk rating based on available information. In addition, the risk ratings on all commercial loans over
$250,000
are reviewed annually by the Credit Department.
 
Additionally, Patriot retains an objective and independent
third
-party loan review expert to perform a quarterly analysis of the results of its risk rating process. The quarterly review is based on a randomly selected sample of loans within established parameters (e.g., value, concentration), in order to assess and validate the risk ratings assigned to individual loans. Any changes to the assigned risk ratings, based on the quarterly review, are required to be approved by the Loan Committee.
 
When assigning a risk rating to a loan, management utilizes the Bank’s internal
eleven
-point risk rating system. An asset is considered “special mention” when it has a potential weakness based on objective evidence, but does
not
currently expose the Company to sufficient risk to warrant classification in
one
of the following categories:
 
Substandard: An asset is classified “substandard” if it is
not
adequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. Substandard assets have well defined weaknesses based on objective evidence and are characterized by the distinct possibility that the Company will sustain some loss, if noted deficiencies are
not
corrected.
Doubtful: Assets classified as “doubtful” have all of the weaknesses inherent in those classified as “sub-standard”, with the added characteristic that the identified weaknesses make collection or liquidation-in-full improbable, on the basis of currently existing facts, conditions, and values.
 
Charge-offs, to reduce the loan to its recoverable value, generally commence after the loan is classified as “doubtful”.
 
In accordance with Federal Financial Institutions Examination Council published policies establishing uniform criteria for the classification of retail credit based on delinquency status, “Open-end” and “Closed-end” credits are charged-off when
180
days and
120
days delinquent, respectively.
 
If an account is classified as “Loss”, the full balance of the loan receivable is charged off, regardless of the potential recovery from a sale of the underlying collateral. Any amount that
may
be recovered on the sale of collateral underlying a loan is recognized as a “recovery” in the period in which the collateral is sold.
 
In
March 2017,
the Bank reached a settlement agreement with its insurance carrier for a loss recognized in
2016,
related to a single Commercial and Industrial loan, resulting in cash receipts of
$2.8
million, net of related deductibles and other amounts excluded pursuant to the insurance policy.
No
recovery was received from insurance carrier in
2018.
 
Loan Portfolio Aging Analysis
 
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of
December 
31,
 
2018.
 
 
(In thousands)
 
Performing (Accruing) Loans
   
 
 
 
 
 
 
 
As of December 31, 2018:
 
30 - 59 Days
Past Due
   
60 - 89 Days
Past Due
   
90 Days
or
Greater Past
Due
   
Total
Past Due
   
Current
   
Total
Performing
Loans
   
Non-
accruing
Loans
   
Loans
Receivable
Gross
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                                               
Pass
  $
423
     
-
     
-
     
423
     
262,435
     
262,858
     
-
     
262,858
 
Special mention
   
-
     
-
     
958
     
958
     
2,673
     
3,631
     
-
     
3,631
 
Substandard
   
170
     
-
     
-
     
170
     
4,754
     
4,924
     
3,525
     
8,449
 
     
593
     
-
     
958
     
1,551
     
269,862
     
271,413
     
3,525
     
274,938
 
Residential Real Estate:
                                                               
Pass
   
637
     
817
     
-
     
1,454
     
151,509
     
152,963
     
-
     
152,963
 
Special mention
   
-
     
-
     
-
     
-
     
850
     
850
     
-
     
850
 
Substandard
   
-
     
-
     
-
     
-
     
1,481
     
1,481
     
2,006
     
3,487
 
     
637
     
817
     
-
     
1,454
     
153,840
     
155,294
     
2,006
     
157,300
 
Commercial and Industrial:
                                                               
Pass
   
150
     
853
     
234
     
1,237
     
180,293
     
181,530
     
-
     
181,530
 
Special mention
   
-
     
-
     
101
     
101
     
2,378
     
2,479
     
-
     
2,479
 
Substandard
   
-
     
-
     
-
     
-
     
3,162
     
3,162
     
4,681
     
7,843
 
     
150
     
853
     
335
     
1,338
     
185,833
     
187,171
     
4,681
     
191,852
 
Consumer and Other:
                                                               
Pass
   
20
     
-
     
23
     
43
     
94,352
     
94,395
     
-
     
94,395
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
174
     
174
 
     
20
     
-
     
23
     
43
     
94,352
     
94,395
     
174
     
94,569
 
Construction:
                                                               
Pass
   
-
     
1,000
     
-
     
1,000
     
36,240
     
37,240
     
-
     
37,240
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
8,800
     
8,800
 
     
-
     
1,000
     
-
     
1,000
     
36,240
     
37,240
     
8,800
     
46,040
 
Construction to Permanent -CRE:
                                                               
Pass
   
-
     
-
     
-
     
-
     
15,677
     
15,677
     
-
     
15,677
 
     
-
     
-
     
-
     
-
     
15,677
     
15,677
     
-
     
15,677
 
                                                                 
Total
  $
1,400
     
2,670
     
1,316
     
5,386
     
755,804
     
761,190
     
19,186
     
780,376
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $
1,230
     
2,670
     
257
     
4,157
     
740,506
     
744,663
     
-
     
744,663
 
Special mention
   
-
     
-
     
1,059
     
1,059
     
5,901
     
6,960
     
-
     
6,960
 
Substandard
   
170
     
-
     
-
     
170
     
9,397
     
9,567
     
19,186
     
28,753
 
Loans receivable, gross
  $
1,400
     
2,670
     
1,316
     
5,386
     
755,804
     
761,190
     
19,186
     
780,376
 
 
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of
December 
31,
 
2017.
 
(In thousands)
 
Performing (Accruing) Loans
   
 
 
 
 
 
 
 
As of December 31, 2017:
 
30 - 59 Days
Past Due
   
60 - 89 Days
Past Due
   
90 Days
or
Greater Past
Due
   
Total
Past Due
   
Current
   
Total
Performing
Loans
   
Non-accruing
Loans
   
Loans
Receivable
Gross
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                                               
Pass
  $
-
     
-
     
-
     
-
     
286,428
     
286,428
     
-
     
286,428
 
Special mention
   
-
     
1,121
     
-
     
1,121
     
9,317
     
10,438
     
-
     
10,438
 
Substandard
   
-
     
1,688
     
-
     
1,688
     
1,371
     
3,059
     
-
     
3,059
 
     
-
     
2,809
     
-
     
2,809
     
297,116
     
299,925
     
-
     
299,925
 
Residential Real Estate:
                                                               
Pass
   
1,068
     
255
     
-
     
1,323
     
140,497
     
141,820
     
-
     
141,820
 
Special mention
   
-
     
1,529
     
-
     
1,529
     
-
     
1,529
     
-
     
1,529
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
3,028
     
3,028
 
     
1,068
     
1,784
     
-
     
2,852
     
140,497
     
143,349
     
3,028
     
146,377
 
Commercial and Industrial:
                                                               
Pass
   
-
     
2,000
     
375
     
2,375
     
127,057
     
129,432
     
-
     
129,432
 
Substandard
   
-
     
-
     
981
     
981
     
-
     
981
     
748
     
1,729
 
     
-
     
2,000
     
1,356
     
3,356
     
127,057
     
130,413
     
748
     
131,161
 
Consumer and Other:
                                                               
Pass
   
498
     
-
     
-
     
498
     
87,207
     
87,705
     
-
     
87,705
 
Substandard
   
-
     
-
     
-
     
-
     
-
     
-
     
2
     
2
 
     
498
     
-
     
-
     
498
     
87,207
     
87,705
     
2
     
87,707
 
Construction:
                                                               
Pass
   
-
     
-
     
-
     
-
     
47,619
     
47,619
     
-
     
47,619
 
Construction to Permanent - CRE:
                                                               
Pass
   
-
     
-
     
-
     
-
     
6,858
     
6,858
     
-
     
6,858
 
                                                                 
Total
  $
1,566
     
6,593
     
1,356
     
9,515
     
706,354
     
715,869
     
3,778
     
719,647
 
                                                                 
Loans receivable, gross:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
  $
1,566
     
2,255
     
375
     
4,196
     
695,666
     
699,862
     
-
     
699,862
 
Special mention
   
-
     
2,650
     
-
     
2,650
     
9,317
     
11,967
     
-
     
11,967
 
Substandard
   
-
     
1,688
     
981
     
2,669
     
1,371
     
4,040
     
3,778
     
7,818
 
                                                                 
Loans receivable, gross
  $
1,566
     
6,593
     
1,356
     
9,515
     
706,354
     
715,869
     
3,778
     
719,647
 
 
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of
December 
31,
 
2018
and
2017:
 
(In thousands)
 
Non-accruing Loans
   
 
 
 
   
30 - 59
Days
Past Due
   
60 - 89
Days
Past Due
   
90 Days
or
Greater
Past Due
   
Total
Past Due
   
Current
   
Total
Non-accruing
Loans
 
As of December 31, 2018:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
                                               
Substandard
  $
1,580
     
-
     
1,945
     
3,525
     
-
     
3,525
 
Residential Real Estate:
                                               
Substandard
   
-
     
-
     
2,006
     
2,006
     
-
     
2,006
 
Commercial and Industrial:
                                               
Substandard
   
-
     
15
     
3,941
     
3,956
     
725
     
4,681
 
Consumer and Other:
                                               
Substandard
   
-
     
86
     
11
     
97
     
77
     
174
 
Construction:
                                               
Substandard
   
-
     
-
     
8,800
     
8,800
     
-
     
8,800
 
Total non-accruing loans
  $
1,580
     
101
     
16,703
     
18,384
     
802
     
19,186
 
 
(In thousands)
 
Non-accruing Loans
   
 
 
 
   
30 - 59
Days
Past Due
   
60 - 89
Days
Past Due
   
90 Days
or
Greater
Past Due
   
Total
Past Due
   
Current
   
Total
Non-accruing
Loans
 
As of December 31, 2017:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan portfolio segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
                                               
Substandard
  $
-
     
-
     
3,028
     
3,028
     
-
     
3,028
 
Commercial and Industrial:
                                               
Substandard
   
-
     
-
     
748
     
748
     
-
     
748
 
Consumer and Other
                                               
Substandard
   
-
     
-
     
2
     
2
     
-
     
2
 
Total non-accruing loans
  $
-
     
-
     
3,778
     
3,778
     
-
     
3,778
 
 
If non-accruing loans had been performing in accordance with the original contractual terms, additional interest income of
$503,000,
$209,000,
and
$79,000
would have been recognized in income for the years ended
December 
31,
 
2018,
2017,
and
2016,
respectively.
 
Additionally, certain loans for which the borrower cannot demonstrate sufficient cash flow to continue loan payments in the future and certain troubled debt restructurings (“TDRs”) are placed on non-accrual status. During the years ended
December 
31,
 
2018,
2017,
and
2016,
no
interest income was collected and recognized on non-accruing loans.
 
The accrual of interest on loans is discontinued at the time the loan is
90
days past due for payment unless the loan is well-secured and in process of collection. Consumer installment loans are typically charged off
no
later than
180
days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on non-accrual status or charged-off, at an earlier date, if collection of principal or interest is considered doubtful. All interest accrued, but
not
collected for loans that are placed on non-accrual status or charged off, is reversed against interest income. The interest on these loans is accounted for on the cash-basis method until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, future payments are reasonably assured, and there is
six
months of performance. Management considers all non-accrual loans and troubled debt restructurings to be impaired. In most cases, loan payments that are past due less than
90
days, based on contractual terms, are considered collection delays and
not
an indication of loan impairment. The Bank considers consumer installment loans to be pools of smaller homogeneous loan balances, which are collectively evaluated for impairment.
 
Troubled Debt Restructurings (“TDR”)
On a case-by-case basis, Patriot
may
agree to modify the contractual terms of a borrower’s loan to assist customers who
may
be experiencing financial difficulty. If the borrower is experiencing financial difficulties and a concession has been made, the loan is classified as a TDR.
 
Substantially all TDR loan modifications involve lowering the monthly payments on such loans through either a reduction in interest rate below market rate, an extension of the term of the loan, or a combination of adjusting these
two
contractual attributes. TDR loan modifications
may
result in the forgiveness of principal or accrued interest. In addition, when modifying commercial loans, Patriot frequently obtains additional collateral or guarantor support. If the borrower has performed under the existing contractual terms of the loan and Patriot’s underwriters determine that the borrower has the capacity to continue to perform under the terms of the TDR, the loan continues accruing interest. Non-accruing TDRs
may
be returned to accrual status when there has been a sustained period of performance (generally
six
consecutive months of payments) and both principal and interest are reasonably assured of collection.
 
The recorded investment in TDRs as of
December 31, 2018
and
2017
were
$2.1
million and
$3.0
million, respectively. All TDRs at
December 
31,
2018
and
2017
were performing in accordance with their modified terms and therefore, were on accrual status.
 
(In thousands)
           
Loan portfolio segment:
 
December 31,
2018
   
December 31,
2017
 
Commercial Real Estate
  $
1,081
     
1,977
 
Residential Real Estate
   
296
     
309
 
Consumer and Other
   
689
     
690
 
Total TDR Loans
   
2,066
     
2,976
 
Less: TDRs included in non-accrual loans
   
-
     
-
 
Total accrual TDR Loans
  $
2,066
     
2,976
 
 
There were
no
loans modified as TDRs during the years ended
December 
31,
 
2018,
2017
or
2016
and
no
defaults of TDRs during any of the years in the
three
-year period ended
December 
31,
 
2018.
At
December 
31,
 
2018
and
2017,
there were
no
commitments to advance additional funds under TDRs.
 
Impaired Loans
Impaired loans
may
consist of non-accrual loans and/or performing and non-performing TDRs. As of
December 
31,
 
2018
and
2017,
based on the on-going monitoring and analysis of the loan portfolio, impaired loans of
$21.2
million and
$6.8
million were identified, for which
$1.5
million and
$253,000
specific reserves were established, respectively. Loans
not
requiring specific reserves had sufficient collateral values, less costs to sell, supporting the carrying amount of the loans. In some cases, there
may
be
no
specific reserves due to the carrying amount of the loan having been charged off. Once a borrower is in default, Patriot is under
no
obligation to advance additional funds on unused commitments.
 
At
December 
31,
 
2018
and
2017,
exposure to the impaired loans was related to
25
and
12
borrowers, respectively. In all cases, appraisal reports of the underlying collateral, if any, have been obtained from independent licensed appraisal firms. For non-performing loans, the independently determined appraised values were reduced by an estimate of the costs to sell the assets, in order to estimate the potential loss, if any, that
may
eventually be realized. Performing loans are monitored to determine when, if at all, additional loan loss reserves
may
be required for a loss of underlying collateral value.
 
In addition, the remaining
$615,000
PCI loans acquired from Prime Bank acquisition; all remaining PCI loans were commercial and industrial loans. The PCI loans were originally recorded at fair value by the Bank on the date of acquisition. At
December 31, 2018,
those loans were considered individually evaluated for impairment, with
no
allowance recorded.
 
The following table reflects information about the impaired loans, excluding PCI loans, by class as of
December 
31,
 
2018
and
2017:
 
(In thousands)
 
December 31, 2018
   
December 31, 2017
 
   
Recorded
Investment
   
Principal
Outstanding
   
Related
Allowance
   
Recorded
Investment
   
Principal
Outstanding
   
Related
Allowance
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
4,606
     
5,109
     
-
     
1,977
     
2,425
     
-
 
Residential Real Estate
   
670
     
703
     
-
     
3,336
     
3,369
     
-
 
Commercial and Industrial
   
488
     
1,281
     
-
     
497
     
683
     
-
 
Consumer and Other
   
827
     
867
     
-
     
690
     
818
     
-
 
Construction
   
8,800
     
8,839
     
-
     
-
     
 
     
-
 
     
15,391
     
16,799
     
-
     
6,500
     
7,295
     
-
 
                                                 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
-
     
-
     
-
     
-
     
-
     
-
 
Residential Real Estate
   
1,632
     
1,632
     
216
     
-
     
-
     
-
 
Commercial and Industrial
   
4,158
     
4,208
     
1,299
     
251
     
251
     
251
 
Consumer and Other
   
37
     
37
     
30
     
2
     
2
     
2
 
Construction
   
-
     
-
     
-
     
-
     
 
     
 
 
     
5,827
     
5,877
     
1,545
     
253
     
253
     
253
 
                                                 
Impaired Loans, Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
4,606
     
5,109
     
-
     
1,977
     
2,425
     
-
 
Residential Real Estate
   
2,302
     
2,335
     
216
     
3,336
     
3,369
     
-
 
Commercial and Industrial
   
4,646
     
5,489
     
1,299
     
748
     
934
     
251
 
Consumer and Other
   
864
     
904
     
30
     
692
     
820
     
2
 
Construction
   
8,800
     
8,839
     
-
     
-
     
-
     
-
 
Impaired Loans, Total
  $
21,218
     
22,676
     
1,545
     
6,753
     
7,548
     
253
 
 
For each year in the
three
-year period ended
December 
31,
 
2018,
the average recorded investment in and interest income recognized on impaired loans without and with a related allowance, by loan portfolio segment, was as follows:
 
(In thousands)
 
Year ended December 31,
 
   
2018
   
2017
   
2016
 
   
Average
Recorded
Investment
   
Interest
Income
Recognized
   
Average
Recorded
Investment
   
Interest
Income
Recognized
   
Average
Recorded
Investment
   
Interest
Income
Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
  $
3,318
     
100
     
5,832
     
102
     
6,929
     
312
 
Residential Real Estate
   
3,154
     
11
     
2,016
     
11
     
4,318
     
9
 
Commercial and Industrial
   
987
     
-
     
197
     
-
     
265
     
-
 
Consumer and Other
   
750
     
31
     
593
     
22
     
544
     
19
 
Construction
   
1,354
     
503
     
-
     
-
     
-
     
-
 
     
9,563
     
645
     
8,638
     
135
     
12,056
     
340
 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
-
     
-
     
-
     
-
     
65
     
-
 
Residential Real Estate
   
126
     
-
     
-
     
-
     
-
     
-
 
Commercial and Industrial
   
474
     
-
     
243
     
-
     
2,138
     
-
 
Consumer and Other
   
9
     
-
     
-
     
-
     
2
     
-
 
Construction
   
-
     
-
     
-
     
-
     
-
     
-
 
     
609
     
-
     
243
     
-
     
2,205
     
-
 
Impaired Loans, Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
   
3,318
     
100
     
5,832
     
102
     
6,994
     
312
 
Residential Real Estate
   
3,280
     
11
     
2,016
     
11
     
4,318
     
9
 
Commercial and Industrial
   
1,461
     
-
     
440
     
-
     
2,403
     
-
 
Consumer and Other
   
759
     
31
     
593
     
22
     
546
     
19
 
Construction
   
1,354
     
503
     
-
     
-
     
-
     
-
 
Impaired Loans, Total
  $
10,172
     
645
     
8,881
     
135
     
14,261
     
340