1.
|
We note in your response to our prior comment 4 that qualitative factors comprise 78% of the total allowance amount for 2015 and 2014 and that the qualitative factors are added to the historical loss rates in arriving at the total allowance for loan losses. Your response and related disclosure on page 14 give examples of some of the qualitative factors, including changes in national and local economic trends, rate of growth in the portfolio, trends of delinquencies and nonaccrual loans, and changes in loan policy; however it is unclear as to how you factor these qualitative trends into an overall quantitative amount. Please respond to the following regarding the qualitative component of your allowance for loan losses:
|
·
|
Provide further detail as to how the qualitative factors are translated into quantitative amounts.
|
·
|
Given the overall levels of qualitative factors that comprise the allowance, please tell us whether you considered alternative quantitative models to better capture the incurred losses in your portfolio.
|
·
|
To assist in the evaluation of how qualitative factors are captured in your allowance methodology, please provide us with your ASC 310-10-S99 documentation of the related evidence considered in determining the size of the adjustments and the analysis explaining why each of the adjustments were necessary to reflect the current information, events, circumstances and conditions in the loss measurements.
|
PATHFINDER BANCORP INC
|
||||||||||||||||||||
LOAN AND LEASE LOSS RESERVE ANALYSIS
|
||||||||||||||||||||
December 2015
|
||||||||||||||||||||
Portfolio
|
Specific
|
Historical Rate
|
Environmental
|
|||||||||||||||||
Balance
|
Reserve
|
Reserve
|
Reserve
|
Total Reserves
|
||||||||||||||||
Required Reserve Based on Impaired Loans:
|
||||||||||||||||||||
Residential Mortgages
|
$
|
473,224
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Commercial R/E
|
4,430,098
|
759,817
|
-
|
-
|
759,817
|
|||||||||||||||
Commercial Lines of Credit
|
578,978
|
5,000
|
-
|
-
|
5,000
|
|||||||||||||||
Commercial and industrial
|
760,456
|
193,534
|
-
|
-
|
193,534
|
|||||||||||||||
Municipal
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home Equity
|
287,193
|
1,620
|
-
|
-
|
1,620
|
|||||||||||||||
Consumer
|
5,289
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total Required Reserve based on Impaired Loans
|
$
|
6,535,238
|
$
|
959,971
|
$
|
-
|
$
|
-
|
$
|
959,971
|
||||||||||
Required Reserve Based on Non Impaired Classified Loans:
|
||||||||||||||||||||
Residential Mortgages
|
$
|
4,459,969
|
$
|
-
|
$
|
33,136
|
$
|
12,042
|
$
|
45,177
|
||||||||||
Commercial R/E
|
4,115,640
|
-
|
243
|
69,966
|
70,209
|
|||||||||||||||
Commercial Lines of Credit
|
1,098,210
|
-
|
627
|
20,646
|
21,273
|
|||||||||||||||
Commercial and industrial
|
621,560
|
-
|
5,009
|
11,747
|
16,757
|
|||||||||||||||
Municipal
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home Equity
|
683,390
|
-
|
10,691
|
9,499
|
20,190
|
|||||||||||||||
Consumer
|
40,850
|
-
|
12,592
|
776
|
13,368
|
|||||||||||||||
Total Required Reserve based on Classified Loans
|
$
|
11,019,620
|
$
|
-
|
$
|
62,298
|
$
|
124,677
|
$
|
186,975
|
||||||||||
Required Reserve Based on General Loan Pools (not classified):
|
||||||||||||||||||||
Residential Mortgages
|
$
|
184,781,415
|
$
|
-
|
$
|
36,956
|
$
|
498,910
|
$
|
535,866
|
||||||||||
Commercial R/E
|
120,960,160
|
-
|
96,768
|
2,056,323
|
2,153,091
|
|||||||||||||||
Commercial Lines of Credit
|
17,357,803
|
-
|
48,602
|
326,327
|
374,929
|
|||||||||||||||
Commercial and industrial
|
53,517,185
|
-
|
48,165
|
1,011,475
|
1,059,640
|
|||||||||||||||
Municipal
|
9,081,396
|
-
|
-
|
2,724
|
2,724
|
|||||||||||||||
Home Equity
|
22,492,358
|
-
|
15,745
|
312,644
|
328,388
|
|||||||||||||||
Consumer
|
4,840,233
|
-
|
12,585
|
91,964
|
104,549
|
|||||||||||||||
Total Required Reserve based on General Loan Pools
|
$
|
413,030,549
|
$
|
-
|
$
|
258,821
|
$
|
4,300,367
|
$
|
4,559,188
|
||||||||||
Summary of Required Reserve
|
$
|
430,585,407
|
$
|
959,971
|
$
|
321,119
|
$
|
4,425,044
|
$
|
5,706,134
|
December 31, 2015
|
Historical Loss Rate
|
Other Qualitative Factors
|
Total Environmental Factors
|
Total Pool Rates
|
||||||||||||||||||||||||||||||||||||
|
National Economic Trends
|
Local Economic Trends
|
Portfolio Growth
|
Delinquency Trends
|
Trend in Non Accruals
|
Changes in Loan Policy
|
Experience of Management
|
Total Allocation Rate
|
||||||||||||||||||||||||||||||||
Pass Loans
|
||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans
|
0.02
|
0.03
|
0.04
|
0.03
|
0.09
|
0.10
|
0.00
|
-0.02
|
0.27
|
0.29
|
||||||||||||||||||||||||||||||
Home Equity Lines of Credit
|
0.07
|
0.20
|
0.25
|
0.02
|
0.25
|
0.39
|
0.18
|
0.10
|
1.39
|
1.46
|
||||||||||||||||||||||||||||||
Consumer Loans
|
0.26
|
0.85
|
0.42
|
0.00
|
0.18
|
0.10
|
0.20
|
0.15
|
1.90
|
2.16
|
||||||||||||||||||||||||||||||
Commercial Real estate Loans
|
0.08
|
0.25
|
0.15
|
0.23
|
0.09
|
0.93
|
0.02
|
0.03
|
1.70
|
1.78
|
||||||||||||||||||||||||||||||
Commercial Loans
|
0.09
|
0.55
|
0.34
|
0.11
|
0.50
|
0.25
|
0.02
|
0.12
|
1.89
|
1.98
|
||||||||||||||||||||||||||||||
Commercial Lines
|
0.28
|
0.45
|
0.30
|
0.00
|
0.89
|
0.10
|
0.02
|
0.12
|
1.88
|
2.16
|
||||||||||||||||||||||||||||||
Municipal Loans
|
0.00
|
0.04
|
0.00
|
0.00
|
0.00
|
0.00
|
-0.01
|
0.00
|
0.03
|
0.03
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Loans Rated 5
|
||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans
|
0.00
|
0.03
|
0.04
|
0.03
|
0.09
|
0.10
|
0.00
|
-0.02
|
0.27
|
0.27
|
||||||||||||||||||||||||||||||
Home Equity Loans
|
0.19
|
0.20
|
0.25
|
0.02
|
0.25
|
0.39
|
0.18
|
0.10
|
1.39
|
1.58
|
||||||||||||||||||||||||||||||
Consumer Loans
|
37.46
|
0.85
|
0.42
|
0.00
|
0.18
|
0.10
|
0.20
|
0.15
|
1.90
|
39.36
|
||||||||||||||||||||||||||||||
Retail Card Cards
|
37.46
|
0.25
|
0.15
|
0.23
|
0.09
|
0.93
|
0.02
|
0.03
|
1.70
|
39.16
|
||||||||||||||||||||||||||||||
Commercial Real estate Loans
|
0.00
|
0.25
|
0.15
|
0.23
|
0.09
|
0.93
|
0.02
|
0.03
|
1.70
|
1.70
|
||||||||||||||||||||||||||||||
Commercial Loans
|
0.09
|
0.55
|
0.34
|
0.11
|
0.50
|
0.25
|
0.02
|
0.12
|
1.89
|
1.98
|
||||||||||||||||||||||||||||||
Commercial Lines
|
0.00
|
0.45
|
0.30
|
0.00
|
0.89
|
0.10
|
0.02
|
0.12
|
1.88
|
1.88
|
||||||||||||||||||||||||||||||
Municipal Loans
|
0.00
|
0.04
|
0.00
|
0.00
|
0.00
|
0.00
|
-0.01
|
0.00
|
0.03
|
0.03
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Loans Rated 6
|
||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans
|
0.88
|
0.03
|
0.04
|
0.03
|
0.09
|
0.10
|
0.00
|
-0.02
|
0.27
|
1.15
|
||||||||||||||||||||||||||||||
Home Equity Loans
|
0.58
|
0.20
|
0.25
|
0.02
|
0.25
|
0.39
|
0.18
|
0.10
|
1.39
|
1.97
|
||||||||||||||||||||||||||||||
Consumer Loans
|
8.90
|
0.85
|
0.42
|
0.00
|
0.18
|
0.10
|
0.20
|
0.15
|
1.90
|
10.80
|
||||||||||||||||||||||||||||||
Retail Card Cards
|
8.90
|
0.25
|
0.15
|
0.23
|
0.09
|
0.93
|
0.02
|
0.03
|
1.70
|
10.60
|
||||||||||||||||||||||||||||||
Commercial Real estate Loans
|
0.24
|
0.25
|
0.15
|
0.23
|
0.09
|
0.93
|
0.02
|
0.03
|
1.70
|
1.94
|
||||||||||||||||||||||||||||||
Commercial Loans
|
0.80
|
0.55
|
0.34
|
0.11
|
0.50
|
0.25
|
0.02
|
0.12
|
1.89
|
2.69
|
||||||||||||||||||||||||||||||
Commercial Lines
|
2.13
|
0.45
|
0.30
|
0.00
|
0.89
|
0.10
|
0.02
|
0.12
|
1.88
|
4.01
|
||||||||||||||||||||||||||||||
Municipal Loans
|
0.00
|
0.04
|
0.00
|
0.00
|
0.00
|
0.00
|
-0.01
|
0.00
|
0.03
|
0.03
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Loans Rated 7
|
||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans
|
1.68
|
0.03
|
0.04
|
0.03
|
0.09
|
0.10
|
0.00
|
-0.02
|
0.27
|
1.95
|
||||||||||||||||||||||||||||||
Home Equity Loans
|
4.05
|
0.20
|
0.25
|
0.02
|
0.25
|
0.39
|
0.18
|
0.10
|
1.39
|
5.44
|
||||||||||||||||||||||||||||||
Consumer Loans
|
0.00
|
50.00
|
||||||||||||||||||||||||||||||||||||||
Retail Card Cards
|
0.00
|
50.00
|
||||||||||||||||||||||||||||||||||||||
Commercial Real estate Loans
|
0.00
|
25.00
|
||||||||||||||||||||||||||||||||||||||
Commercial Loans
|
55.33
|
0.55
|
0.34
|
0.11
|
0.50
|
0.25
|
0.02
|
0.12
|
1.89
|
57.22
|
||||||||||||||||||||||||||||||
Commercial Lines
|
0.00
|
50.00
|
||||||||||||||||||||||||||||||||||||||
Municipal Loans
|
0.00
|
50.00
|
||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Loans Rated 8
|
100.00
|
2.
|
We note your response to prior comment 5 where you indicate that you measure impairment for all troubled debt restructuring (TDRs), regardless of size, pursuant to the guidance in ASC 310-10-35-22. Your response goes on to state that the residential TDRs were collectively evaluated for impairment and reserved for within the general loan loss allocation and qualitative review. Please explain to us in further detail how this general loan loss allocation and qualitative review is able to specifically measure impairment based on the guidance in ASC 310-10-35-22. In this regard, you describe on page 14 of your 10-K that the pools of loans are based on historical loss rates (which are developed based on historical net charge-off) for each category of loans and then qualitative factors are added to historical loss rates. However, in your description of the types of qualitative factors considered, we did not see any factor related to concessions granted on TDRs or TDRs in general. Please advise, and consider providing us with an example illustration of your methodology for measuring impairment on you residential TDRs.
|
Very truly yours,
|