XML 22 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and ALLL
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans and ALLL
Loans and ALLL
We grant commercial, agricultural, residential real estate, and consumer loans to customers situated primarily in Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw counties in Michigan. The ability of the borrowers to honor their repayment obligations is often dependent upon the real estate, agricultural, manufacturing, retail, gaming, tourism, health care, higher education, and general economic conditions of this region. Substantially all of our consumer and residential real estate loans are secured by various items of property, while commercial loans are secured primarily by real estate, business assets, and personal guarantees. Some loans are unsecured.
Loans that we have the intent and ability to hold in our portfolio are reported at their outstanding principal balance adjusted for any charge-offs, the ALLL, and any deferred fees or costs. Interest income is accrued over the term of the loan based on the principal amount outstanding. Loan origination fees and certain direct loan origination costs are capitalized and recognized as a component of interest income over the term of the loan using the level yield method.
The accrual of interest on commercial, agricultural, and residential real estate loans is discontinued at the time the loan is 90 days or more past due unless the credit is well-secured and in the process of collection. Upon transferring loans to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if any charge-offs are necessary. Consumer loans are typically charged-off no later than 180 days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful.
For loans that are placed on nonaccrual status or charged-off, all interest accrued in the current calendar year, but not collected, is reversed against interest income while interest accrued in prior calendar years, but not collected, is charged against the ALLL. Loans may be returned to accrual status after six months of continuous performance and achievement of current payment status.
Commercial and agricultural loans include loans for commercial real estate, commercial operating loans, advances to mortgage brokers, farmland and agricultural production, and loans to states and political subdivisions. Repayment of these loans is dependent upon the successful operation and management of a business. We minimize our risk by limiting the amount of direct credit exposure to any one borrower to $15,000. Borrowers with direct credit needs of more than $15,000 are serviced through the use of loan participations with other commercial banks. Commercial and agricultural real estate loans commonly require loan-to-value limits of 80% or less. Depending upon the type of loan, past credit history, and current operating results, we may require the borrower to pledge accounts receivable, inventory, property, or equipment. Personal guarantees are generally required from the owners of closely held corporations, partnerships, and sole proprietorships. In addition, we may require annual financial statements, prepare cash flow analyses, and review credit reports.
We entered into a mortgage purchase program in 2016 with a financial institution where we participate in advances to mortgage brokers ("advances"). The mortgage brokers originate residential mortgage loans with the intent to sell them on the secondary market. We participate in the advance to the mortgage broker, which is secured by the underlying mortgage loan, until it is ultimately sold on the secondary market. As such, the average life of each participated advance is approximately 20-30 days. Funds from the sale of the loan are used to pay off our participation in the advance to the mortgage broker. We classify these advances as commercial loans and include the outstanding balance in commercial loans on our consolidated balance sheet. Under the participation agreement, we committed to a maximum outstanding aggregate amount of $30,000. The difference between our outstanding balances and the maximum outstanding aggregate amount is classified as “Unfunded commitments under lines of credit” in the “Contractual Obligations and Loan Commitments” section of the Management's Discussion and Analysis of Financial Condition and Results of Operations of this report.
We offer adjustable rate mortgages, construction loans, and fixed rate residential real estate loans which have amortization periods up to a maximum of 30 years. We consider the anticipated direction of interest rates, balance sheet duration, the sensitivity of our balance sheet to changes in interest rates, our liquidity needs, and overall loan demand to determine whether or not to sell fixed rate loans to Freddie Mac.
Our lending policies generally limit the maximum loan-to-value ratio on residential real estate loans to 100% of the lower of the appraised value of the property or the purchase price. Private mortgage insurance is typically required on loans with loan-to-value ratios in excess of 80% unless the loan qualifies for government guarantees.
Underwriting criteria for originated residential real estate loans generally include:
Evaluation of the borrower’s ability to make monthly payments.
Evaluation of the value of the property securing the loan.
Ensuring the payment of principal, interest, taxes, and hazard insurance does not exceed 28% of a borrower’s gross income.
Ensuring all debt servicing does not exceed 40% of income.
Verification of acceptable credit reports.
Verification of employment, income, and financial information.
Appraisals are performed by independent appraisers and reviewed for appropriateness. Generally, mortgage loan requests are reviewed by our mortgage loan committee or through a secondary market underwriting system; loans in excess of $500 require the approval of our Internal Loan Committee, the Executive Loan Committee, the Board of Directors’ Loan Committee, or the Board of Directors.
Consumer loans include secured and unsecured personal loans. Loans are amortized for a period of up to 15 years based on the age and value of the underlying collateral. The underwriting emphasis is on a borrower’s perceived intent and ability to pay rather than collateral value. No consumer loans are sold to the secondary market.
The ALLL is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the ALLL when we believe the uncollectability of the loan balance is probable. Subsequent recoveries, if any, are credited to the ALLL.
The appropriateness of the ALLL is evaluated on a quarterly basis and is based upon a periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The primary factors behind the determination of the level of the ALLL are specific allocations for impaired loans, historical loss percentages, as well as unallocated components. Specific allocations for impaired loans are primarily determined based on the difference between the loan’s outstanding balance and the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral, less cost to sell. Historical loss allocations are calculated at the loan class and segment levels based on a migration analysis of the loan portfolio, with the exception of advances to mortgage brokers, over the preceding five years. With no historical losses on advances to mortgage brokers, there is no allocation in the commercial segment displayed in the following tables. 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.
A summary of changes in the ALLL and the recorded investment in loans by segments follows:
 
Allowance for Loan Losses
 
Three Months Ended September 30, 2018

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
July 1, 2018
$
2,197

 
$
982

 
$
2,167

 
$
882

 
$
1,972

 
$
8,200

Charge-offs
(7
)
 

 
(61
)
 
(111
)
 

 
(179
)
Recoveries
80

 

 
37

 
38

 

 
155

Provision for loan losses
(249
)
 
(200
)
 
239

 
93

 
41

 
(76
)
September 30, 2018
$
2,021

 
$
782

 
$
2,382

 
$
902

 
$
2,013

 
$
8,100

 
Allowance for Loan Losses

Nine Months Ended September 30, 2018

Commercial

Agricultural

Residential Real Estate

Consumer

Unallocated

Total
January 1, 2018
$
1,706


$
611


$
2,563


$
900


$
1,920


$
7,700

Charge-offs
(501
)



(100
)

(247
)



(848
)
Recoveries
284




162


166




612

Provision for loan losses
532


171


(243
)

83


93


636

September 30, 2018
$
2,021


$
782


$
2,382


$
902


$
2,013


$
8,100


 
Allowance for Loan Losses and Recorded Investment in Loans
 
September 30, 2018

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
481

 
$
193

 
$
1,400

 
$

 
$

 
$
2,074

Collectively evaluated for impairment
1,540

 
589

 
982

 
902

 
2,013

 
6,026

Total
$
2,021

 
$
782

 
$
2,382

 
$
902

 
$
2,013

 
$
8,100

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,858

 
$
15,057

 
$
7,429

 
$
10

 
 
 
$
31,354

Collectively evaluated for impairment
660,057

 
114,175

 
269,475

 
64,869

 
 
 
1,108,576

Total
$
668,915

 
$
129,232

 
$
276,904

 
$
64,879

 
 
 
$
1,139,930

 
Allowance for Loan Losses
 
Three Months Ended September 30, 2017

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
July 1, 2017
$
1,978

 
$
475

 
$
2,598

 
$
583

 
$
1,966

 
$
7,600

Charge-offs
(8
)
 

 
(77
)
 
(72
)
 

 
(157
)
Recoveries
134

 

 
41

 
33

 

 
208

Provision for loan losses
65

 
(40
)
 
(71
)
 
89

 
6

 
49

September 30, 2017
$
2,169

 
$
435

 
$
2,491

 
$
633

 
$
1,972

 
$
7,700

 
Allowance for Loan Losses
 
Nine Months Ended September 30, 2017

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
January 1, 2017
$
1,814

 
$
884

 
$
2,664

 
$
624

 
$
1,414

 
$
7,400

Charge-offs
(60
)
 

 
(120
)
 
(190
)
 

 
(370
)
Recoveries
322

 

 
140

 
123

 

 
585

Provision for loan losses
93

 
(449
)
 
(193
)
 
76

 
558

 
85

September 30, 2017
$
2,169

 
$
435

 
$
2,491

 
$
633

 
$
1,972

 
$
7,700

 
Allowance for Loan Losses and Recorded Investment in Loans
 
December 31, 2017

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
650

 
$

 
$
1,480

 
$

 
$

 
$
2,130

Collectively evaluated for impairment
1,056

 
611

 
1,083

 
900

 
1,920

 
5,570

Total
$
1,706

 
$
611

 
$
2,563

 
$
900

 
$
1,920

 
$
7,700

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,099

 
$
10,598

 
$
7,939

 
$
17

 
 
 
$
26,653

Collectively evaluated for impairment
626,660

 
117,671

 
264,429

 
56,106

 
 
 
1,064,866

Total
$
634,759


$
128,269

 
$
272,368

 
$
56,123

 
 
 
$
1,091,519


The following tables display the credit quality indicators for commercial and agricultural credit exposures based on internally assigned credit risk ratings as of:
 
September 30, 2018
 
Commercial
 
Agricultural
 
 

Real Estate
 
Other
 
Advances to Mortgage Brokers
 
Total
 
Real Estate
 
Other
 
Total
 
Total
Rating
 
 
 
 
 
 
 
 
 
 
 
 

 
 
1 - Excellent
$
22

 
$
42

 
$

 
$
64

 
$
52

 
$
34

 
$
86

 
$
150

2 - High quality
4,518

 
17,255

 

 
21,773

 
2,947

 
630

 
3,577

 
25,350

3 - High satisfactory
125,083

 
39,794

 
15,631

 
180,508

 
19,137

 
7,631

 
26,768

 
207,276

4 - Low satisfactory
356,325

 
87,136

 

 
443,461

 
45,854

 
19,487

 
65,341

 
508,802

5 - Special mention
11,739

 
1,795

 

 
13,534

 
10,445

 
5,783

 
16,228

 
29,762

6 - Substandard
6,302

 
2,133

 

 
8,435

 
6,418

 
5,516

 
11,934

 
20,369

7 - Vulnerable
897

 
243

 

 
1,140

 
2,881

 
2,417

 
5,298

 
6,438

8 - Doubtful

 

 

 

 

 

 

 

9 - Loss

 

 

 

 

 

 

 

Total
$
504,886

 
$
148,398

 
$
15,631

 
$
668,915

 
$
87,734

 
$
41,498

 
$
129,232

 
$
798,147

 
December 31, 2017
 
Commercial
 
Agricultural
 
 

Real Estate
 
Other
 
Advances to Mortgage Brokers
 
Total
 
Real Estate
 
Other
 
Total
 
Total
Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 - Excellent
$
24

 
$
316

 
$

 
$
340

 
$

 
$
34

 
$
34

 
$
374

2 - High quality
8,402

 
12,262

 

 
20,664

 
2,909

 
1,024

 
3,933

 
24,597

3 - High satisfactory
131,826

 
46,668

 
12,081

 
190,575

 
21,072

 
8,867

 
29,939

 
220,514

4 - Low satisfactory
326,166

 
75,591

 

 
401,757

 
47,835

 
18,467

 
66,302

 
468,059

5 - Special mention
8,986

 
3,889

 

 
12,875

 
10,493

 
8,546

 
19,039

 
31,914

6 - Substandard
5,521

 
2,298

 

 
7,819

 
4,325

 
2,747

 
7,072

 
14,891

7 - Vulnerable
729

 

 

 
729

 
1,531

 
419

 
1,950

 
2,679

8 - Doubtful

 

 

 

 

 

 



9 - Loss

 

 

 

 

 

 

 

Total
$
481,654

 
$
141,024

 
$
12,081

 
$
634,759

 
$
88,165

 
$
40,104

 
$
128,269


$
763,028


Internally assigned credit risk ratings are reviewed, at a minimum, when loans are renewed or when management has knowledge of improvements or deterioration of the credit quality of individual credits. Descriptions of the internally assigned credit risk ratings for commercial and agricultural loans are as follows:
1. EXCELLENT – Substantially Risk Free
Credit has strong financial condition and solid earnings history, characterized by:
High liquidity, strong cash flow, low leverage.
Unquestioned ability to meet all obligations when due.
Experienced management, with management succession in place.
Secured by cash.
2. HIGH QUALITY – Limited Risk
Credit with sound financial condition and a positive trend in earnings supplemented by:
Favorable liquidity and leverage ratios.
Ability to meet all obligations when due.
Management with successful track record.
Steady and satisfactory earnings history.
If loan is secured, collateral is of high quality and readily marketable.
Access to alternative financing.
Well defined primary and secondary source of repayment.
If supported by guaranty, the financial strength and liquidity of the guarantor(s) are clearly evident.
3. HIGH SATISFACTORY – Reasonable Risk
Credit with satisfactory financial condition and further characterized by:
Working capital adequate to support operations.
Cash flow sufficient to pay debts as scheduled.
Management experience and depth appear favorable.
Loan performing according to terms.
If loan is secured, collateral is acceptable and loan is fully protected.
4. LOW SATISFACTORY – Acceptable Risk
Credit with bankable risks, although some signs of weaknesses are shown:
Would include most start-up businesses.
Occasional instances of trade slowness or repayment delinquency – may have been 10-30 days slow within the past year.
Management’s abilities are apparent yet unproven.
Weakness in primary source of repayment with adequate secondary source of repayment.
Loan structure generally in accordance with policy.
If secured, loan collateral coverage is marginal.
To be classified as less than satisfactory, only one of the following criteria must be met.
5. SPECIAL MENTION – Criticized
Credit constitutes an undue and unwarranted credit risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitutes an unwarranted risk in light of the circumstances surrounding a specific loan:
Downward trend in sales, profit levels, and margins.
Impaired working capital position.
Cash flow is strained in order to meet debt repayment.
Loan delinquency (30-60 days) and overdrafts may occur.
Shrinking equity cushion.
Diminishing primary source of repayment and questionable secondary source.
Management abilities are questionable.
Weak industry conditions.
Litigation pending against the borrower.
Loan may need to be restructured to improve collateral position or reduce payments.
Collateral or guaranty offers limited protection.
Negative debt service coverage, however the credit is well collateralized and payments are current.
6. SUBSTANDARD – Classified
Credit is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged. There is a distinct possibility we will implement collection procedures if the loan deficiencies are not corrected. Any commercial loan placed on nonaccrual status will be rated "7" or worse. In addition, the following characteristics may apply:
Sustained losses have severely eroded the equity and cash flow.
Deteriorating liquidity.
Serious management problems or internal fraud.
Original repayment terms liberalized.
Likelihood of bankruptcy.
Inability to access other funding sources.
Reliance on secondary source of repayment.
Litigation filed against borrower.
Interest non-accrual may be warranted.
Collateral provides little or no value.
Requires excessive attention of the loan officer.
Borrower is uncooperative with loan officer.
7. VULNERABLE – Classified
Credit is considered “Substandard” and warrants placing on nonaccrual status. Risk of loss is being evaluated and exit strategy options are under review. Other characteristics that may apply:
Insufficient cash flow to service debt.
Minimal or no payments being received.
Limited options available to avoid the collection process.
Transition status, expect action will take place to collect loan without immediate progress being made.
8. DOUBTFUL – Workout
Credit has all the weaknesses inherent in a “Substandard” loan with the added characteristic that collection and/or liquidation is pending. The possibility of a loss is extremely high, but its classification as a loss is deferred until liquidation procedures are completed, or reasonably estimable. Other characteristics that may apply:
Normal operations are severely diminished or have ceased.
Seriously impaired cash flow.
Original repayment terms materially altered.
Secondary source of repayment is inadequate.
Survivability as a “going concern” is impossible.
Collection process has begun.
Bankruptcy petition has been filed.
Judgments have been filed.
Portion of the loan balance has been charged-off.
9. LOSS – Charge-off
Credit is considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification is for charged-off loans but does not mean that the asset has absolutely no recovery or salvage value. These loans are further characterized by:
Liquidation or reorganization under Bankruptcy, with poor prospects of collection.
Fraudulently overstated assets and/or earnings.
Collateral has marginal or no value.
Debtor cannot be located.
Over 120 days delinquent.
Our primary credit quality indicator for residential real estate and consumer loans is the individual loan’s past due aging. The following tables summarize the past due and current loans as of:
 
September 30, 2018
 
Accruing Interest
and Past Due:
 
 
 
Total Past Due and Nonaccrual
 
 
 
 

30-59
Days
 
60-89
Days
 
90 Days
or More
 
Nonaccrual
 
 
Current
 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
426

 
$

 
$

 
$
897

 
$
1,323

 
$
503,563

 
$
504,886

Commercial other
703

 
815

 

 
243

 
1,761

 
146,637

 
148,398

Advances to mortgage brokers

 

 

 

 

 
15,631

 
15,631

Total commercial
1,129

 
815

 

 
1,140

 
3,084

 
665,831

 
668,915

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
70

 
23

 

 
2,881

 
2,974

 
84,760

 
87,734

Agricultural other
50

 
160

 
62

 
2,417

 
2,689

 
38,809

 
41,498

Total agricultural
120

 
183

 
62

 
5,298

 
5,663

 
123,569

 
129,232

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
1,261

 
458

 
212

 
698

 
2,629

 
233,325

 
235,954

Junior liens
9

 

 

 

 
9

 
6,157

 
6,166

Home equity lines of credit
465

 
34

 

 

 
499

 
34,285

 
34,784

Total residential real estate
1,735

 
492

 
212

 
698

 
3,137

 
273,767

 
276,904

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
66

 

 

 

 
66

 
60,956

 
61,022

Unsecured
2

 

 

 

 
2

 
3,855

 
3,857

Total consumer
68

 

 

 

 
68

 
64,811

 
64,879

Total
$
3,052

 
$
1,490

 
$
274

 
$
7,136

 
$
11,952

 
$
1,127,978

 
$
1,139,930

 
December 31, 2017
 
Accruing Interest
and Past Due:
 
 
 
Total Past Due and Nonaccrual
 
 
 
 

30-59
Days
 
60-89
Days
 
90 Days
or More
 
Nonaccrual
 
 
Current
 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
295

 
$
325

 
$
54

 
$
729

 
$
1,403

 
$
480,251

 
$
481,654

Commercial other
1,069

 
28

 
18

 

 
1,115

 
139,909

 
141,024

Advances to mortgage brokers

 

 

 

 

 
12,081

 
12,081

Total commercial
1,364

 
353

 
72

 
729

 
2,518

 
632,241

 
634,759

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
84

 
190

 

 
1,531

 
1,805

 
86,360

 
88,165

Agricultural other
39

 

 
104

 
419

 
562

 
39,542

 
40,104

Total agricultural
123

 
190

 
104

 
1,950

 
2,367

 
125,902

 
128,269

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
3,718

 
234

 
132

 
325

 
4,409

 
225,007

 
229,416

Junior liens
69

 
10

 

 
23

 
102

 
6,812

 
6,914

Home equity lines of credit
293

 

 
77

 

 
370

 
35,668

 
36,038

Total residential real estate
4,080

 
244

 
209

 
348

 
4,881

 
267,487

 
272,368

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
37

 
10

 
10

 

 
57

 
52,005

 
52,062

Unsecured
13

 

 

 

 
13

 
4,048

 
4,061

Total consumer
50

 
10

 
10

 

 
70

 
56,053

 
56,123

Total
$
5,617

 
$
797

 
$
395

 
$
3,027

 
$
9,836

 
$
1,081,683

 
$
1,091,519


Impaired Loans
Loans may be classified as impaired if they meet one or more of the following criteria:
1.
There has been a charge-off of its principal balance (in whole or in part);
2.
The loan has been classified as a TDR; or
3.
The loan is in nonaccrual status.
Impairment is measured on a loan-by-loan basis for commercial and agricultural loans by comparing the loan’s outstanding balance to the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral, less cost to sell, if the loan is collateral dependent. Large groups of smaller-balance, homogeneous loans are collectively evaluated for impairment. Large groups of smaller-balance, homogeneous residential real estate and consumer loans are collectively evaluated for impairment by comparing the loan’s unpaid principal balance to the present value of expected future cash flows discounted at the loan’s effective interest rate.
We do not recognize interest income on impaired loans in nonaccrual status. For impaired loans not classified as nonaccrual, interest income is recognized daily, as earned, according to the terms of the loan agreement and the principal amount outstanding. The following is a summary of information pertaining to impaired loans as of:
 
September 30, 2018
 
December 31, 2017

Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
 
Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
4,324

 
$
4,612

 
$
474

 
$
4,089

 
$
4,378

 
$
626

Commercial other
729

 
729

 
7

 
995

 
995

 
24

Agricultural real estate
950

 
950

 
148

 

 

 

Agricultural other
647

 
647

 
45

 

 

 

Residential real estate senior liens
7,361

 
7,903

 
1,398

 
7,816

 
8,459

 
1,473

Residential real estate junior liens
13

 
13

 
2

 
44

 
44

 
7

Total impaired loans with a valuation allowance
14,024

 
14,854

 
2,074

 
12,944

 
13,876

 
2,130

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
2,451

 
2,525

 
 
 
1,791

 
1,865

 
 
Commercial other
1,354

 
1,398

 
 
 
1,224

 
1,224

 
 
Agricultural real estate
7,249

 
7,257

 
 
 
7,913

 
7,913

 
 
Agricultural other
6,211

 
6,211

 
 
 
2,685

 
2,685

 
 
Home equity lines of credit
55

 
355

 
 
 
79

 
379

 
 
Consumer secured
10

 
10

 
 
 
17

 
17

 
 
Total impaired loans without a valuation allowance
17,330

 
17,756

 
 
 
13,709

 
14,083

 
 
Impaired loans
 
 
 
 
 
 
 
 
 
 
 
Commercial
8,858

 
9,264

 
481

 
8,099

 
8,462

 
650

Agricultural
15,057

 
15,065

 
193

 
10,598

 
10,598

 

Residential real estate
7,429

 
8,271

 
1,400

 
7,939

 
8,882

 
1,480

Consumer
10

 
10

 

 
17

 
17

 

Total impaired loans
$
31,354

 
$
32,610

 
$
2,074

 
$
26,653

 
$
27,959

 
$
2,130

The following is a summary of information pertaining to impaired loans for the:
 
Three Months Ended September 30
 
2018
 
2017

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
4,195

 
$
14

 
$
4,636

 
$
68

Commercial other
778

 
16

 
1,669

 
28

Agricultural real estate
673

 
40

 

 

Agricultural other
324

 
45

 

 

Residential real estate senior liens
7,512

 
17

 
8,333

 
79

Residential real estate junior liens
18

 

 
73

 
1

Home equity lines of credit

 

 
35

 

Total impaired loans with a valuation allowance
13,500

 
132

 
14,746

 
176

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
3,076

 
8

 
1,546

 
31

Commercial other
1,396

 
2

 
93

 
2

Agricultural real estate
7,193

 
137

 
7,830

 
98

Agricultural other
5,786

 
68

 
3,221

 
39

Home equity lines of credit
59

 

 
86

 
5

Consumer secured
11

 

 
19

 

Total impaired loans without a valuation allowance
17,521

 
215

 
12,795

 
175

Impaired loans
 
 
 
 
 
 
 
Commercial
9,445

 
40

 
7,944

 
129

Agricultural
13,976

 
290

 
11,051

 
137

Residential real estate
7,589

 
17

 
8,527

 
85

Consumer
11

 

 
19

 

Total impaired loans
$
31,021

 
$
347

 
$
27,541

 
$
351

 
Nine Months Ended September 30
 
2018
 
2017

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
4,739

 
$
118

 
$
4,765

 
$
225

Commercial other
1,263

 
55

 
1,363

 
75

Agricultural real estate
584

 
46

 

 

Agricultural other
108

 
45

 
22

 

Residential real estate senior liens
7,694

 
107

 
8,379

 
245

Residential real estate junior liens
29

 

 
75

 
2

Home equity lines of credit

 

 
23

 

Total impaired loans with a valuation allowance
14,417

 
371


14,627


547

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
2,763

 
55

 
1,483

 
83

Commercial other
1,297

 
21

 
109

 
6

Agricultural real estate
7,600

 
414

 
5,936

 
218

Agricultural other
4,105

 
219

 
2,353

 
85

Home equity lines of credit
68

 
5

 
115

 
15

Consumer secured
13

 

 
22

 

Total impaired loans without a valuation allowance
15,846

 
714

 
10,018

 
407

Impaired loans
 
 
 
 
 
 
 
Commercial
10,062

 
249

 
7,720

 
389

Agricultural
12,397

 
724

 
8,311

 
303

Residential real estate
7,791

 
112

 
8,592

 
262

Consumer
13

 

 
22

 

Total impaired loans
$
30,263

 
$
1,085

 
$
24,645

 
$
954

We had committed to advance $299 and $472 in connection with impaired loans, which includes TDRs, as of September 30, 2018 and December 31, 2017, respectively.
Troubled Debt Restructurings
Loan modifications are considered to be TDRs when the modification includes terms outside of normal lending practices to a borrower who is experiencing financial difficulties.
Typical concessions granted include, but are not limited to:
Agreeing to interest rates below prevailing market rates for debt with similar risk characteristics.
Extending the amortization period beyond typical lending guidelines for loans with similar risk characteristics.
Agreeing to an interest only payment structure and delaying principal payments.
Forgiving principal.
Forgiving accrued interest.
To determine if a borrower is experiencing financial difficulties, factors we consider include:
The borrower is currently in default on any of their debt.
The borrower would likely default on any of their debt if the concession is not granted.
The borrower’s cash flow is insufficient to service all of their debt if the concession is not granted.
The borrower has declared, or is in the process of declaring, bankruptcy.
The borrower is unlikely to continue as a going concern (if the entity is a business).
The following is a summary of information pertaining to TDRs granted for the:
 
Three Months Ended September 30
 
2018
 
2017

Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
Commercial other

 
$

 
$

 
3

 
$
1,385

 
$
1,385

Agricultural other
7

 
1,327

 
1,327

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Senior liens
1

 
99

 
99

 
2

 
179

 
179

Junior liens

 

 

 

 

 

Total residential real estate
1

 
99

 
99

 
2

 
179

 
179

Consumer unsecured

 

 

 

 

 

Total
8

 
$
1,426

 
$
1,426

 
5

 
$
1,564

 
$
1,564

 
Nine Months Ended September 30
 
2018
 
2017

Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
Commercial other
4

 
$
1,360

 
$
1,360

 
6

 
$
1,698

 
$
1,698

Agricultural other
22

 
5,718

 
5,694

 
7

 
5,445

 
5,445

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Senior liens
8

 
593

 
593

 
5

 
434

 
434

Junior liens

 

 

 
1

 
8

 
8

Total residential real estate
8

 
593

 
593

 
6

 
442

 
442

Consumer unsecured

 

 

 

 

 

Total
34

 
$
7,671

 
$
7,647

 
19

 
$
7,585

 
$
7,585


The following tables summarize concessions we granted to borrowers in financial difficulty for the:
 
Three Months Ended September 30
 
2018
 
2017

Below Market Interest Rate
 
Below Market Interest Rate and Extension of Amortization Period
 
Below Market Interest Rate
 
Below Market Interest Rate and Extension of Amortization Period
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
Commercial other

 
$

 

 
$

 

 
$

 
3

 
$
1,385

Agricultural other
5

 
476

 
2

 
851

 

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
1

 
99

 

 

 

 

 
2

 
179

Junior liens

 

 

 

 

 

 

 

Total residential real estate
1

 
99

 

 

 

 

 
2

 
179

Consumer unsecured

 

 

 

 

 

 

 

Total
6

 
$
575

 
2

 
$
851

 

 
$

 
5

 
$
1,564


Nine Months Ended September 30

2018
 
2017

Below Market Interest Rate
 
Below Market Interest Rate and Extension of Amortization Period
 
Below Market Interest Rate
 
Below Market Interest Rate and Extension of Amortization Period
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
Commercial other
1

 
$
174

 
3

 
$
1,186

 

 
$

 
6

 
$
1,698

Agricultural other
12

 
2,345

 
10

 
3,373

 
4

 
1,349

 
3

 
4,096

Residential real estate


 


 


 


 


 


 


 


Senior liens
2

 
155

 
6

 
438

 

 

 
5

 
434

Junior liens

 

 

 

 
1

 
8

 

 

Total residential real estate
2

 
155

 
6

 
438

 
1

 
8

 
5

 
434

Consumer unsecured

 

 

 

 

 

 

 

Total
15

 
$
2,674

 
19

 
$
4,997

 
5

 
$
1,357

 
14

 
$
6,228


We did not restructure any loans by forgiving principal or accrued interest in the three and nine month periods ended September 30, 2018 or 2017.
Based on our historical loss experience, losses associated with TDRs are not significantly different than other impaired loans within the same loan segment. As such, TDRs, including TDRs that have been modified in the past 12 months that subsequently defaulted, are analyzed in the same manner as other impaired loans within their respective loan segment.
We had no loans that defaulted in the three and nine month periods ended September 30, 2018 and 2017 which were modified within 12 months prior to the default date.
The following is a summary of TDR loan balances as of:
 
September 30, 2018
 
December 31, 2017
TDRs
$
28,010

 
$
26,197