XML 26 R16.htm IDEA: XBRL DOCUMENT v3.22.1
Note 8 - Loans & Allowance for Loan Losses
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Loans & Allowance for Loan Losses

8. LOANS & ALLOWANCE FOR LOAN LOSSES

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are stated at the principal amount outstanding, net of deferred loan fees and costs. Interest income is accrued on the principal amount outstanding. Loan origination and commitment fees and related direct costs are deferred and amortized to income over the term of the respective loan and loan commitment period as a yield adjustment.

Loans held-for-sale consists of residential mortgage loans that are carried at the lower of aggregate cost or fair value. Net unrealized losses, if any, are recognized through a valuation allowance charged to income. Gains and losses on residential mortgages held-for-sale are included in non-interest income.

QNB maintains an allowance for loan losses, which is intended to absorb probable known and inherent losses in the outstanding loan portfolio. The allowance is reduced by actual credit losses and is increased by the provision for loan losses and recoveries of previous losses. The provisions for loan losses are charged to earnings to bring the total allowance for loan losses to a level considered necessary by management.

The allowance for loan losses is based on management’s continuing review and evaluation of the loan portfolio. The level of the allowance is determined by assigning specific reserves to individually identified problem credits and general reserves to all other loans. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of that loan. The portion of the allowance that is allocated to internally criticized and non-accrual loans is determined by estimating the inherent loss on each credit after giving consideration to the value of underlying collateral. The general component covers pools of loans by loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate, home equity and other consumer loans. These pools of loans are evaluated for loss exposure based upon historical loss rates. These loss rates are based on a three-year history of charge-offs and are more heavily weighted for recent experience for each of these categories of loans, adjusted for qualitative factors. These qualitative risk factors include:

 

1.

Lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices.

 

2.

Effect of external factors, such as legal and regulatory requirements.

 

3.

National, regional, and local economic and business conditions as well as the condition of various market segments, including the value of underlying collateral for collateral dependent loans.

 

4.

Nature and volume of the portfolio including growth.

 

5.

Experience, ability, and depth of lending management and staff.

 

6.

Volume and severity of past due, classified and nonaccrual loans.

 

7.

Quality of the Company’s loan review system, and the degree of oversight by the Company’s Board of Directors.

 

8.

Existence and effect of any concentrations of credit and changes in the level of such concentrations.

 

9.

The duration of the COVID-19 Pandemic, modifications and stimulus packages masking underlying credit issues.

 

Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation.  

An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

Management emphasizes loan quality and close monitoring of potential problem credits. Credit risk identification and review processes are utilized in order to assess and monitor the degree of risk in the loan portfolio. QNB’s lending and credit administration staff are charged with reviewing the loan portfolio and identifying changes in the economy or in a borrower’s circumstances which may affect the ability to repay debt or the value of pledged collateral. A loan classification and review system exists that identifies those loans with a higher than normal risk of collectability. Each commercial loan is assigned a grade based upon an assessment of the borrower’s financial capacity to service the debt and the presence and value of collateral for the loan. An independent firm reviews risk assessment and evaluates the adequacy of the allowance for loan losses. Management meets monthly to review the credit quality of the loan portfolio and quarterly to review the allowance for loan losses.

In addition, various regulatory agencies, as an integral part of their examination process, periodically review QNB’s allowance for loan losses. Such agencies may require QNB to recognize additions to the allowance based on their judgments using information available to them at the time of their examination.

Management believes that it uses the best information available to make determinations about the adequacy of the allowance and that it has established its existing allowance for loan losses in accordance with U.S. GAAP. If circumstances differ substantially from the assumptions used in making determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be affected. Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that increases to the allowance will not be necessary should the quality of any loans deteriorate as a result of the factors discussed above.

Major classes of loans are as follows:

 

 

March 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

135,257

 

 

$

148,610

 

Construction

 

 

64,453

 

 

 

55,855

 

Secured by commercial real estate

 

 

454,290

 

 

 

451,404

 

Secured by residential real estate

 

 

84,358

 

 

 

84,741

 

State and political subdivisions

 

 

19,448

 

 

 

19,775

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

103,248

 

 

 

100,281

 

Home equity loans and lines

 

 

59,783

 

 

 

61,782

 

Consumer

 

 

5,923

 

 

 

4,699

 

Total loans

 

 

926,760

 

 

 

927,147

 

Net unearned (fees) costs

 

 

(391

)

 

 

(677

)

Loans receivable

 

$

926,369

 

 

$

926,470

 

 

 

Loans secured by commercial real estate include all loans collateralized at least in part by commercial real estate. These loans may not be for the express purpose of conducting commercial real estate transactions.

Overdrafts are reclassified as loans and are included in consumer loans above and total loans receivable on the Consolidated Balance Sheets. At March 31, 2022 and December 31, 2021, overdrafts were approximately $1,511,000 and $91,000, respectively.

QNB generally lends in Bucks, Lehigh, and Montgomery counties in southeastern Pennsylvania. To a large extent, QNB makes loans collateralized at least in part by real estate. Its lending activities could be affected by changes in the general economy, the regional economy, or real estate values. Other than disclosed in the table above, at March 31, 2022, there was a concentration of loans to lessors of residential buildings and dwellings of 18.1% of total loans and to lessors of nonresidential buildings of 25.1% of total loans, compared with 18.0% and 24.2% of total loans, respectively, at December 31, 2021.  These concentrations were primarily within the commercial real estate categories.  

QNB continues to provide solutions to customers experiencing financial hardship caused by the COVID-19 Pandemic.  As of March 31, 2022, QNB had two modifications to commercial loans and no  modifications to retail loans related to the COVID-19 Pandemic. The commercial loans were each modified one time and totaled $321,000 with deferred interest and/or principal payments of three to six months 

At March 31, 2022 and December 31, 2021, QNB had 32 and 98 PPP loans, respectively, totaling $6,013,000 and $14,327,000, respectively, reported in commercial and industrial loans.  The PPP loans are 100% guaranteed by the SBA.  QNB received origination fees from the SBA ranging from a flat fee of $2,500 to one to five basis points of the originated loan amount which are recognized in interest income as a yield adjustment over the term of the loan.   At March 31, 2022 and December 31, 2021, net unearned (fees) costs included $169,000 and $482,000, respectively, in PPP loan origination fees net of costs.

The Company engages in a variety of lending activities, including commercial, residential real estate and consumer transactions. The Company focuses its lending activities on individuals, professionals and small to medium sized businesses. Risks associated with lending activities include economic conditions and changes in interest rates, which can adversely impact both the ability of borrowers to repay their loans and the value of the associated collateral.

Commercial and industrial loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers and are more susceptible to a risk of loss during a downturn in the business cycle. These loans may involve greater risk because the availability of funds to repay these loans depends on the successful operation of the borrower’s business. The assets financed are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversions of assets, such as accounts receivable and inventory, to cash. Typical collateral for commercial and industrial loans includes the borrower’s accounts receivable, inventory and machinery and equipment. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the eastern Pennsylvania market area at conservative loan-to-value ratios and often backed by the individual guarantees of the borrowers or owners. Repayment of this kind of loan is dependent upon either the ongoing cash flow of the borrowing entity or the resale or lease of the subject property. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties, as well as the factors affecting residential real estate borrowers.  

Loans to state and political subdivisions are tax-exempt or taxable loans to municipalities, school districts and housing and industrial development authorities. These loans can be general obligations of the municipality or school district repaid through their taxing authority, revenue obligations repaid through the income generated by the operations of the authority, such as a water or sewer authority, or loans issued to a housing and industrial development agency, for which a private corporation is responsible for payments on the loans.

The Company originates fixed-rate and adjustable-rate real estate-residential mortgage loans for personal purposes that are secured by first liens on the underlying 1-4 family residential properties. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-income ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.

The real estate-home equity portfolio consists of fixed-rate home equity loans and variable-rate home equity lines of credit. Risks associated with loans secured by residential properties are generally lower than commercial loans and include general economic risks, such as the strength of the job market, employment stability and the strength of the housing market. Since most loans are secured by a primary or secondary residence, the borrower’s continued employment is the greatest risk to repayment.

The Company offers a variety of loans to individuals for personal and household purposes. Consumer loans are generally considered to have greater risk than first or second mortgages on real estate because they may be unsecured, or, if they are secured, the value of the collateral may be difficult to assess and is more likely to decrease in value than real estate. Credit risk in this portfolio is controlled by conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values.

The Company employs a ten-grade risk rating system related to the credit quality of commercial loans and loans to state and political subdivisions of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating.

 

1

Excellent - no apparent risk

 

2

Good - minimal risk

 

3

Acceptable - lower risk

 

4

Acceptable - average risk

 

5

Acceptable – higher risk

 

6

Pass watch

 

7

Special Mention - potential weaknesses

 

8

Substandard - well defined weaknesses

 

9

Doubtful - full collection unlikely

 

10

Loss - considered uncollectible

The Company maintains a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential problem loans. Each loan officer assigns a rating to all loans in the portfolio at the time the loan is originated. Loans with risk ratings of one through five are reviewed annually based on the borrower’s fiscal year. Loans with risk ratings of six are reviewed every six to twelve months based on the dollar amount of the relationship with the borrower. Loans with risk ratings of seven through ten are reviewed at least quarterly, and as often as monthly, at management’s discretion. The Company also utilizes an outside loan review firm to review the portfolio on a semi-annual basis to provide the Board of Directors and senior management an independent review of the Company’s loan portfolio on an ongoing basis. These reviews are designed to recognize deteriorating credits in their earliest stages in an effort to reduce and control risk in the lending function as well as identifying potential shifts in the quality of the loan portfolio. The examinations by the outside loan review firm include the review of lending activities with respect to underwriting and processing new loans, monitoring the risk of existing loans and to provide timely follow-up and corrective action for loans showing signs of deterioration in quality. In addition, the outside firm reviews the methodology for the allowance for loan losses to determine compliance to policy and regulatory guidance.

The following tables present the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system as of March 31, 2022 and December 31, 2021:

 

March 31, 2022

 

Pass

 

 

Special

mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

128,012

 

 

$

139

 

 

$

7,106

 

 

$

 

 

$

135,257

 

Construction

 

 

64,453

 

 

 

 

 

 

 

 

 

 

 

 

64,453

 

Secured by commercial real estate

 

 

440,399

 

 

 

2,934

 

 

 

10,957

 

 

 

 

 

 

454,290

 

Secured by residential real estate

 

 

83,152

 

 

 

197

 

 

 

1,009

 

 

 

 

 

 

84,358

 

State and political subdivisions

 

 

19,448

 

 

 

 

 

 

 

 

 

 

 

 

19,448

 

Total

 

$

735,464

 

 

$

3,270

 

 

$

19,072

 

 

$

 

 

$

757,806

 

 

 

December 31, 2021

 

Pass

 

 

Special

mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

141,102

 

 

$

151

 

 

$

7,357

 

 

$

 

 

$

148,610

 

Construction

 

 

55,855

 

 

 

 

 

 

 

 

 

 

 

 

55,855

 

Secured by commercial real estate

 

 

438,519

 

 

 

2,848

 

 

 

10,037

 

 

 

 

 

 

451,404

 

Secured by residential real estate

 

 

83,604

 

 

 

 

 

 

1,137

 

 

 

 

 

 

84,741

 

State and political subdivisions

 

 

19,775

 

 

 

 

 

 

 

 

 

 

 

 

19,775

 

Total

 

$

738,855

 

 

$

2,999

 

 

$

18,531

 

 

$

 

 

$

760,385

 

 

For retail loans, the Company evaluates credit quality based on the performance of the individual credits. The following tables present the recorded investment in the retail classes of the loan portfolio based on payment activity as of March 31, 2022 and December 31, 2021:

 

March 31, 2022

 

Performing

 

 

Non-performing

 

 

Total

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

$

102,439

 

 

$

809

 

 

$

103,248

 

Home equity loans and lines

 

 

59,296

 

 

 

487

 

 

 

59,783

 

Consumer

 

 

5,834

 

 

 

89

 

 

 

5,923

 

Total

 

$

167,569

 

 

$

1,385

 

 

$

168,954

 

 

December 31, 2021

 

Performing

 

 

Non-performing

 

 

Total

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

$

99,560

 

 

$

721

 

 

$

100,281

 

Home equity loans and lines

 

 

61,102

 

 

 

680

 

 

 

61,782

 

Consumer

 

 

4,609

 

 

 

90

 

 

 

4,699

 

Total

 

$

165,271

 

 

$

1,491

 

 

$

166,762

 

 

The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of March 31, 2022 and December 31, 2021:

 

March 31, 2022

 

30-59 days

past due

 

 

60-89 days

past due

 

 

90 days or

more past

due

 

 

Total past

due loans

 

 

Current

 

 

Total loans

receivable

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,245

 

 

$

 

 

$

574

 

 

$

2,819

 

 

$

132,438

 

 

$

135,257

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

64,453

 

 

 

64,453

 

Secured by commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

454,290

 

 

 

454,290

 

Secured by residential real estate

 

 

 

 

 

 

 

 

26

 

 

 

26

 

 

 

84,332

 

 

 

84,358

 

State and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,448

 

 

 

19,448

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

421

 

 

 

 

 

 

127

 

 

 

548

 

 

 

102,700

 

 

 

103,248

 

Home equity loans and lines

 

 

41

 

 

 

115

 

 

 

 

 

 

156

 

 

 

59,627

 

 

 

59,783

 

Consumer

 

 

14

 

 

 

11

 

 

 

 

 

 

25

 

 

 

5,898

 

 

 

5,923

 

Total

 

$

2,721

 

 

$

126

 

 

$

727

 

 

$

3,574

 

 

$

923,186

 

 

$

926,760

 

 

 

December 31, 2021

 

30-59 days

past due

 

 

60-89 days

past due

 

 

90 days or

more past

due

 

 

Total past

due loans

 

 

Current

 

 

Total loans

receivable

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,288

 

 

$

1

 

 

$

596

 

 

$

2,885

 

 

$

145,725

 

 

$

148,610

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,855

 

 

 

55,855

 

Secured by commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

451,404

 

 

 

451,404

 

Secured by residential real estate

 

 

 

 

 

 

 

 

30

 

 

 

30

 

 

 

84,711

 

 

 

84,741

 

State and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,775

 

 

 

19,775

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

1,139

 

 

 

 

 

 

127

 

 

 

1,266

 

 

 

99,015

 

 

 

100,281

 

Home equity loans and lines

 

 

21

 

 

 

 

 

 

10

 

 

 

31

 

 

 

61,751

 

 

 

61,782

 

Consumer

 

 

20

 

 

 

11

 

 

 

 

 

 

31

 

 

 

4,668

 

 

 

4,699

 

Total

 

$

3,468

 

 

$

12

 

 

$

763

 

 

$

4,243

 

 

$

922,904

 

 

$

927,147

 

 

The following tables disclose the recorded investment in loans receivable that are either on non-accrual status or past due 90 days or more and still accruing interest as of March 31, 2022 and December 31, 2021:

 

March 31, 2022

 

90 days or more past

due (still accruing)

 

 

Non-accrual

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

3,314

 

Construction

 

 

 

 

 

 

Secured by commercial real estate

 

 

 

 

 

2,207

 

Secured by residential real estate

 

 

 

 

 

366

 

State and political subdivisions

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

809

 

Home equity loans and lines

 

 

 

 

 

487

 

Consumer

 

 

 

 

 

89

 

Total

 

$

 

 

$

7,272

 

 

December 31, 2021

 

90 days or more past

due (still accruing)

 

 

Non-accrual

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

3,369

 

Construction

 

 

 

 

 

 

Secured by commercial real estate

 

 

 

 

 

2,279

 

Secured by residential real estate

 

 

 

 

 

391

 

State and political subdivisions

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

721

 

Home equity loans and lines

 

 

 

 

 

680

 

Consumer

 

 

 

 

 

90

 

Total

 

$

 

 

$

7,530

 

 

 

Activity in the allowance for loan losses for the three months ended March 31, 2022 and 2021 are as follows:

 

For the Three Months Ended March 31, 2022

 

Balance,

beginning of

period

 

 

Provision for

(credit to)

loan losses

 

 

Charge-offs

 

 

Recoveries

 

 

Balance, end

of period

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,368

 

 

$

(242

)

 

$

 

 

$

66

 

 

$

3,192

 

Construction

 

 

363

 

 

 

346

 

 

 

 

 

 

 

 

 

709

 

Secured by commercial real estate

 

 

4,280

 

 

 

(467

)

 

 

 

 

 

 

 

 

3,813

 

Secured by residential real estate

 

 

1,035

 

 

 

(9

)

 

 

 

 

 

3

 

 

 

1,029

 

State and political subdivisions

 

 

69

 

 

 

(1

)

 

 

 

 

 

 

 

 

68

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

646

 

 

 

19

 

 

 

 

 

 

 

 

 

665

 

Home equity loans and lines

 

 

376

 

 

 

21

 

 

 

 

 

 

1

 

 

 

398

 

Consumer

 

 

542

 

 

 

69

 

 

 

(31

)

 

 

8

 

 

 

588

 

Unallocated

 

 

505

 

 

 

264

 

 

N/A

 

 

N/A

 

 

 

769

 

Total

 

$

11,184

 

 

$

 

 

$

(31

)

 

$

78

 

 

$

11,231

 

 

For the Three Months Ended March 31, 2021

 

Balance,

beginning of

period

 

 

Provision for

(credit to)

loan losses

 

 

Charge-offs

 

 

Recoveries

 

 

Balance, end

of period

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,050

 

 

$

(147

)

 

$

 

 

$

13

 

 

$

3,916

 

Construction

 

 

346

 

 

 

(33

)

 

 

 

 

 

 

 

 

313

 

Secured by commercial real estate

 

 

3,736

 

 

 

358

 

 

 

 

 

 

 

 

 

4,094

 

Secured by residential real estate

 

 

871

 

 

 

(57

)

 

 

 

 

 

11

 

 

 

825

 

State and political subdivisions

 

 

89

 

 

 

(3

)

 

 

 

 

 

 

 

 

86

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

533

 

 

 

77

 

 

 

 

 

 

 

 

 

610

 

Home equity loans and lines

 

 

386

 

 

 

(20

)

 

 

 

 

 

2

 

 

 

368

 

Consumer

 

 

265

 

 

 

10

 

 

 

(32

)

 

 

20

 

 

 

263

 

Unallocated

 

 

550

 

 

 

90

 

 

N/A

 

 

N/A

 

 

 

640

 

Total

 

$

10,826

 

 

$

275

 

 

$

(32

)

 

$

46

 

 

$

11,115

 

 

 

As previously discussed, the Company maintains a loan review system, which includes a continuous review of the loan portfolio by internal and external parties to aid in the early identification of potential impaired loans. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial loans and loans to state and political subdivisions by using either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential mortgage loans for impairment disclosures, unless such loans are part of a larger relationship that is impaired or are classified as a troubled debt restructuring or on non-accrual.

An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value. The estimated fair values of the majority of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.

For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.

For commercial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable agings or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

From time to time, QNB may extend, restructure, or otherwise modify the terms of existing loans, on a case-by-case basis, to remain competitive and retain certain customers, as well as assist other customers that may be experiencing financial difficulties. A loan is considered to be a troubled debt restructuring (“TDR”) loan when the Company grants a concession to the borrower because of the borrower’s financial condition that it would not otherwise consider. Such concessions include the reduction of interest rates, forgiveness of principal or interest, or other modifications of interest rates to less than the current market rate for new obligations with similar risk. Loans classified as TDRs are considered non-performing and are also designated as impaired.

The concessions made for TDRs involve lowering the monthly payments on loans through periods of interest only payments, a reduction in interest rate below a market rate or an extension of the term of the loan without a corresponding adjustment to the risk premium reflected in the interest rate, or a combination of these three methods. The restructurings rarely result in the forgiveness of principal or accrued interest. If the borrower has demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible. TDR loans that are in compliance with their modified terms and that yield a market rate may be removed from the TDR status after a period of performance.

Performing TDRs (not reported as non-accrual or past due 90 days or more and still accruing) totaled $4,375,000 and $4,142,000 as of March 31, 2022 and December 31, 2021, respectively. Non-performing TDRs totaled $609,000 and $658,000 as of March 31, 2022 and December 31, 2021, respectively. All TDRs are included in impaired loans.

The following table illustrates the specific reserve for loan losses allocated to loans modified as TDRs. These specific reserves are included in the allowance for loan losses for loans individually evaluated for impairment.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TDRs with no specific allowance recorded

 

$

4,135

 

 

$

 

 

$

1,477

 

 

$

 

TDRs with an allowance recorded

 

 

849

 

 

 

516

 

 

 

3,323

 

 

 

690

 

Total

 

$

4,984

 

 

$

516

 

 

$

4,800

 

 

$

690

 

 

There was one new TDR during the three months ended March 31, 2022; an extension of credit on an existing relationship that is a TDR.  As of March 31, 2022 and December 31, 2021, QNB had $2,000 in commitments to lend additional funds to customers with loans whose terms have been modified in troubled debt restructurings. There were no charge-offs during the three months ended March 31, 2022 and 2021, resulting from loans previously modified as TDRs.

 

There were no loans modified as TDRs within 12 months prior to March 31, 2022 and 2021, respectively, for which there was a payment default (60 days or more past due) during the three months ended March 31, 2022 and 2021, respectively.

The Company has one loan secured by residential real estate for which foreclosure proceedings are in process at March 31, 2022 with a total recorded investment of $127,000.

The following tables present the balance in the allowance for loan losses at March 31, 2022 and December 31, 2021 disaggregated on the basis of the Company’s impairment method by class of loans receivable along with the balance of loans receivable by class, excluding unearned fees and costs, disaggregated on the basis of the Company’s impairment methodology:

 

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

March 31, 2022

 

Balance

 

 

Balance related

to loans

individually

evaluated for

impairment

 

 

Balance related

to loans

collectively

evaluated for

impairment

 

 

Balance

 

 

Balance

individually

evaluated for

impairment

 

 

Balance

collectively

evaluated for

impairment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,192

 

 

$

2,005

 

 

$

1,187

 

 

$

135,257

 

 

$

3,462

 

 

$

131,795

 

Construction

 

 

709

 

 

 

 

 

 

709

 

 

 

64,453

 

 

 

 

 

 

64,453

 

Secured by commercial real estate

 

 

3,813

 

 

 

134

 

 

 

3,679

 

 

 

454,290

 

 

 

5,633

 

 

 

448,657

 

Secured by residential real estate

 

 

1,029

 

 

 

366

 

 

 

663

 

 

 

84,358

 

 

 

1,452

 

 

 

82,906

 

State and political subdivisions

 

 

68

 

 

 

 

 

 

68

 

 

 

19,448

 

 

 

 

 

 

19,448

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

665

 

 

 

 

 

 

665

 

 

 

103,248

 

 

 

981

 

 

 

102,267

 

Home equity loans and lines

 

 

398

 

 

 

128

 

 

 

270

 

 

 

59,783

 

 

 

487

 

 

 

59,296

 

Consumer

 

 

588

 

 

 

1

 

 

 

587

 

 

 

5,923

 

 

 

51

 

 

 

5,872

 

Unallocated

 

 

769

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

11,231

 

 

$

2,634

 

 

$

7,828

 

 

$

926,760

 

 

$

12,066

 

 

$

914,694

 

 

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

December 31, 2021

 

Balance

 

 

Balance related

to loans

individually

evaluated for

impairment

 

 

Balance related

to loans

collectively

evaluated for

impairment

 

 

Balance

 

 

Balance

individually

evaluated for

impairment

 

 

Balance

collectively

evaluated for

impairment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,368

 

 

$

2,090

 

 

$

1,278

 

 

$

148,610

 

 

$

3,517

 

 

$

145,093

 

Construction

 

 

363

 

 

 

 

 

 

363

 

 

 

55,855

 

 

 

 

 

 

55,855

 

Secured by commercial real estate

 

 

4,280

 

 

 

312

 

 

 

3,968

 

 

 

451,404

 

 

 

5,654

 

 

 

445,750

 

Secured by residential real estate

 

 

1,035

 

 

 

368

 

 

 

667

 

 

 

84,741

 

 

 

1,387

 

 

 

83,354

 

State and political subdivisions

 

 

69

 

 

 

 

 

 

69

 

 

 

19,775

 

 

 

 

 

 

19,775

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

646

 

 

 

 

 

 

646

 

 

 

100,281

 

 

 

893

 

 

 

99,388

 

Home equity loans and lines

 

 

376

 

 

 

100

 

 

 

276

 

 

 

61,782

 

 

 

688

 

 

 

61,094

 

Consumer

 

 

542

 

 

 

3

 

 

 

539

 

 

 

4,699

 

 

 

53

 

 

 

4,646

 

Unallocated

 

 

505

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

11,184

 

 

$

2,873

 

 

$

7,806

 

 

$

927,147

 

 

$

12,192

 

 

$

914,955

 

 

The following table summarizes additional information, in regards to impaired loans by loan portfolio class, as of March 31, 2022 and December 31, 2021:

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Recorded

investment

(after

charge-offs)

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Recorded

investment

(after

charge-offs)

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

148

 

 

$

148

 

 

 

 

 

 

$

150

 

 

$

157

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

4,797

 

 

 

5,157

 

 

 

 

 

 

 

2,361

 

 

 

2,702

 

 

 

 

 

Secured by residential real estate

 

 

804

 

 

 

857

 

 

 

 

 

 

 

715

 

 

 

768

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

981

 

 

 

1,095

 

 

 

 

 

 

 

893

 

 

 

1,002

 

 

 

 

 

Home equity loans and lines

 

 

316

 

 

 

364

 

 

 

 

 

 

 

514

 

 

 

586

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

7,046

 

 

$

7,621

 

 

 

 

 

 

$

4,633

 

 

$

5,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,314

 

 

$

3,803

 

 

$

2,005

 

 

$

3,367

 

 

$

3,825

 

 

$

2,090

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

836

 

 

 

1,008

 

 

 

134

 

 

 

3,293

 

 

 

3,451

 

 

 

312

 

Secured by residential real estate

 

 

648

 

 

 

767

 

 

 

366

 

 

 

672

 

 

 

787

 

 

 

368

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines

 

 

171

 

 

 

192

 

 

 

128

 

 

 

174

 

 

 

193

 

 

 

100

 

Consumer

 

 

51

 

 

 

66

 

 

 

1

 

 

 

53

 

 

 

68

 

 

 

3

 

Total

 

$

5,020

 

 

$

5,836

 

 

$

2,634

 

 

$

7,559

 

 

$

8,324

 

 

$

2,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,462

 

 

$

3,951

 

 

$

2,005

 

 

$

3,517

 

 

$

3,982

 

 

$

2,090

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

5,633

 

 

 

6,165

 

 

 

134

 

 

 

5,654

 

 

 

6,153

 

 

 

312

 

Secured by residential real estate

 

 

1,452

 

 

 

1,624

 

 

 

366

 

 

 

1,387

 

 

 

1,555

 

 

 

368

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

981

 

 

 

1,095

 

 

 

 

 

 

893

 

 

 

1,002

 

 

 

 

Home equity loans and lines

 

 

487

 

 

 

556

 

 

 

128

 

 

 

688

 

 

 

779

 

 

 

100

 

Consumer

 

 

51

 

 

 

66

 

 

 

1

 

 

 

53

 

 

 

68

 

 

 

3

 

Total

 

$

12,066

 

 

$

13,457

 

 

$

2,634

 

 

$

12,192

 

 

$

13,539

 

 

$

2,873

 

 


 

The following table presents additional information regarding the average recorded investment and interest income recognized on impaired loans:

 

For the Three Months Ended March 31,

 

2022

 

 

2021

 

 

 

Average

recorded

investment

 

 

Interest income

recognized

 

 

Average

recorded

investment

 

 

Interest income

recognized

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,481

 

 

$

1

 

 

$

4,075

 

 

$

1

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

5,617

 

 

 

38

 

 

 

6,006

 

 

 

41

 

Secured by residential real estate

 

 

1,346

 

 

 

12

 

 

 

2,017

 

 

 

16

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

913

 

 

 

2

 

 

 

877

 

 

 

1

 

Home equity loans and lines

 

 

546

 

 

 

 

 

 

763

 

 

 

 

Consumer

 

 

52

 

 

 

 

 

 

60

 

 

 

 

Total

 

$

11,955

 

 

$

53

 

 

$

13,798

 

 

$

59