XML 53 R12.htm IDEA: XBRL DOCUMENT v3.19.3
Loans and ALLL
9 Months Ended
Sep. 30, 2019
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. A portion of 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 appropriate amortization methods.
The accrual of interest on commercial and agricultural loans, as well as residential real estate loans, is discontinued at the time a loan is 90 days or more past due unless the credit is well-secured and in the process of short-term collection. Upon transferring a loan 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 a charge-off is necessary. Consumer loans are typically charged-off no later than 180 days past due. Past due status is based on the contractual term of the loan. In all cases, a loan is placed in nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful.
When a loan is placed in 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 may be 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 $50,000. The difference between our outstanding balance 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 $1,000 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 ALLL is evaluated on a regular basis for appropriateness. Our periodic review of the collectability of a loan considers 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, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. 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, 2019

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
July 1, 2019
$
2,080

 
$
612

 
$
1,882

 
$
927

 
$
2,536

 
$
8,037

Charge-offs
(21
)
 
(1
)
 

 
(121
)
 

 
(143
)
Recoveries
25

 
1

 
25

 
31

 

 
82

Provision for loan losses
(24
)
 
(57
)
 
(38
)
 
183

 
129

 
193

September 30, 2019
$
2,060

 
$
555

 
$
1,869

 
$
1,020

 
$
2,665

 
$
8,169

 
Allowance for Loan Losses

Nine Months Ended September 30, 2019

Commercial

Agricultural

Residential Real Estate

Consumer

Unallocated

Total
January 1, 2019
$
2,563


$
775


$
1,992


$
857


$
2,188


$
8,375

Charge-offs
(134
)

(60
)

(96
)

(324
)



(614
)
Recoveries
98


2


143


117




360

Provision for loan losses
(467
)

(162
)

(170
)

370


477


48

September 30, 2019
$
2,060


$
555


$
1,869


$
1,020


$
2,665


$
8,169

 
Allowance for Loan Losses and Recorded Investment in Loans
 
September 30, 2019

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
34

 
$
132

 
$
1,167

 
$

 
$

 
$
1,333

Collectively evaluated for impairment
2,026

 
423

 
702

 
1,020

 
2,665

 
6,836

Total
$
2,060

 
$
555

 
$
1,869

 
$
1,020

 
$
2,665

 
$
8,169

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,626

 
$
13,766

 
$
5,953

 
$

 
 
 
$
28,345

Collectively evaluated for impairment
700,109

 
104,694

 
286,358

 
72,298

 
 
 
1,163,459

Total
$
708,735

 
$
118,460

 
$
292,311

 
$
72,298

 
 
 
$
1,191,804

 
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
79

 
1

 
37

 
38

 

 
155

Provision for loan losses
(255
)
 
(194
)
 
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
(450
)
 
(51
)
 
(100
)
 
(247
)
 

 
(848
)
Recoveries
282

 
2

 
162

 
166

 

 
612

Provision for loan losses
483

 
220

 
(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
 
December 31, 2018

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
443

 
$
132

 
$
1,363

 
$

 
$

 
$
1,938

Collectively evaluated for impairment
2,120

 
643

 
629

 
857

 
2,188

 
6,437

Total
$
2,563

 
$
775

 
$
1,992

 
$
857

 
$
2,188

 
$
8,375

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
9,899

 
$
14,298

 
$
6,893

 
$
9

 
 
 
$
31,099

Collectively evaluated for impairment
649,630

 
112,863

 
268,450

 
66,665

 
 
 
1,097,608

Total
$
659,529


$
127,161

 
$
275,343

 
$
66,674

 
 
 
$
1,128,707


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, 2019
 
Commercial
 
Agricultural

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

 
 
1 - Excellent
$

 
$
10

 
$

 
$
10

 
$

 
$

 
$

 
$
10

2 - High quality
3,342

 
11,829

 

 
15,171

 
2,020

 
405

 
2,425

 
17,596

3 - High satisfactory
122,861

 
47,475

 
46,702

 
217,038

 
17,199

 
5,127

 
22,326

 
239,364

4 - Low satisfactory
358,474

 
89,422

 

 
447,896

 
45,622

 
20,746

 
66,368

 
514,264

5 - Special mention
16,623

 
6,127

 

 
22,750

 
8,313

 
4,317

 
12,630

 
35,380

6 - Substandard
3,761

 
477

 

 
4,238

 
6,342

 
3,849

 
10,191

 
14,429

7 - Vulnerable
390

 
1,242

 

 
1,632

 
2,744

 
1,776

 
4,520

 
6,152

8 - Doubtful

 

 

 

 

 

 

 

9 - Loss

 

 

 

 

 

 

 

Total
$
505,451

 
$
156,582

 
$
46,702

 
$
708,735

 
$
82,240

 
$
36,220

 
$
118,460

 
$
827,195

 
December 31, 2018
 
Commercial
 
Agricultural

Real Estate
 
Other
 
Advances to Mortgage Brokers
 
Total
 
Real Estate
 
Other
 
Total
 
Total
Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 - Excellent
$
21

 
$
31

 
$

 
$
52

 
$
51

 
$
28

 
$
79

 
$
131

2 - High quality
4,564

 
13,473

 

 
18,037

 
2,729

 
613

 
3,342

 
21,379

3 - High satisfactory
127,573

 
43,199

 
11,793

 
182,565

 
18,325

 
7,039

 
25,364

 
207,929

4 - Low satisfactory
344,920

 
84,634

 

 
429,554

 
46,636

 
19,344

 
65,980

 
495,534

5 - Special mention
12,847

 
5,287

 

 
18,134

 
10,520

 
5,624

 
16,144

 
34,278

6 - Substandard
7,428

 
2,002

 

 
9,430

 
6,343

 
4,960

 
11,303

 
20,733

7 - Vulnerable
334

 
1,423

 

 
1,757

 
2,716

 
2,233

 
4,949

 
6,706

8 - Doubtful

 

 

 

 

 

 



9 - Loss

 

 

 

 

 

 

 

Total
$
497,687

 
$
150,049

 
$
11,793

 
$
659,529

 
$
87,320

 
$
39,841

 
$
127,161


$
786,690


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 in 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 in 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 for the entire loan portfolio as of:
 
September 30, 2019
 
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
$
791

 
$
282

 
$

 
$
390

 
$
1,463

 
$
503,988

 
$
505,451

Commercial other
451

 
19

 

 
1,242

 
1,712

 
154,870

 
156,582

Advances to mortgage brokers

 

 

 

 

 
46,702

 
46,702

Total commercial
1,242

 
301

 

 
1,632

 
3,175

 
705,560

 
708,735

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
280

 

 

 
2,744

 
3,024

 
79,216

 
82,240

Agricultural other

 

 

 
1,776

 
1,776

 
34,444

 
36,220

Total agricultural
280

 

 

 
4,520

 
4,800

 
113,660

 
118,460

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
301

 
593

 
40

 
736

 
1,670

 
248,995

 
250,665

Junior liens

 
6

 

 

 
6

 
6,106

 
6,112

Home equity lines of credit
249

 

 

 
74

 
323

 
35,211

 
35,534

Total residential real estate
550

 
599

 
40

 
810

 
1,999

 
290,312

 
292,311

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
136

 
17

 

 

 
153

 
68,258

 
68,411

Unsecured
4

 
5

 

 

 
9

 
3,878

 
3,887

Total consumer
140

 
22

 

 

 
162

 
72,136

 
72,298

Total
$
2,212

 
$
922

 
$
40

 
$
6,962

 
$
10,136

 
$
1,181,668

 
$
1,191,804

 
December 31, 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
$
60

 
$

 
$

 
$
334

 
$
394

 
$
497,293

 
$
497,687

Commercial other
277

 
628

 

 
1,423

 
2,328

 
147,721

 
150,049

Advances to mortgage brokers

 

 

 

 

 
11,793

 
11,793

Total commercial
337

 
628

 

 
1,757

 
2,722

 
656,807

 
659,529

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
428

 

 

 
2,716

 
3,144

 
84,176

 
87,320

Agricultural other

 

 

 
2,233

 
2,233

 
37,608

 
39,841

Total agricultural
428

 

 

 
4,949

 
5,377

 
121,784

 
127,161

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
2,254

 
203

 
113

 
554

 
3,124

 
233,438

 
236,562

Junior liens
2

 
6

 

 

 
8

 
6,001

 
6,009

Home equity lines of credit
76

 

 

 

 
76

 
32,696

 
32,772

Total residential real estate
2,332

 
209

 
113

 
554

 
3,208

 
272,135

 
275,343

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
95

 

 

 

 
95

 
62,721

 
62,816

Unsecured
10

 

 

 

 
10

 
3,848

 
3,858

Total consumer
105

 

 

 

 
105

 
66,569

 
66,674

Total
$
3,202

 
$
837

 
$
113

 
$
7,260

 
$
11,412

 
$
1,117,295

 
$
1,128,707


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, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. 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, 2019
 
December 31, 2018

Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
 
Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
947

 
$
1,190

 
$
29

 
$
3,969

 
$
4,211

 
$
437

Commercial other
11

 
11

 
5

 
12

 
12

 
6

Agricultural real estate
1,512

 
1,512

 
101

 
392

 
392

 
112

Agricultural other
1,347

 
1,347

 
31

 
44

 
44

 
20

Residential real estate senior liens
5,845

 
6,315

 
1,165

 
6,834

 
7,289

 
1,361

Residential real estate junior liens
12

 
12

 
2

 
12

 
12

 
2

Total impaired loans with a valuation allowance
9,674

 
10,387

 
1,333

 
11,263

 
11,960

 
1,938

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
5,139

 
5,278

 
 
 
2,794

 
2,947

 
 
Commercial other
2,529

 
2,529

 
 
 
3,124

 
3,231

 
 
Agricultural real estate
7,005

 
7,005

 
 
 
7,618

 
7,618

 
 
Agricultural other
3,902

 
3,902

 
 
 
6,244

 
6,287

 
 
Home equity lines of credit
96

 
396

 
 
 
47

 
347

 
 
Consumer secured

 

 
 
 
9

 
9

 
 
Total impaired loans without a valuation allowance
18,671

 
19,110

 
 
 
19,836

 
20,439

 
 
Impaired loans
 
 
 
 
 
 
 
 
 
 
 
Commercial
8,626

 
9,008

 
34

 
9,899

 
10,401

 
443

Agricultural
13,766

 
13,766

 
132

 
14,298

 
14,341

 
132

Residential real estate
5,953

 
6,723

 
1,167

 
6,893

 
7,648

 
1,363

Consumer

 

 

 
9

 
9

 

Total impaired loans
$
28,345

 
$
29,497

 
$
1,333

 
$
31,099

 
$
32,399

 
$
1,938

The following is a summary of information pertaining to impaired loans for the:
 
Three Months Ended September 30
 
2019
 
2018

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
1,546

 
$
2

 
$
4,195

 
$
14

Commercial other
11

 

 
778

 
16

Agricultural real estate
1,513

 
10

 
673

 
40

Agricultural other
1,292

 
11

 
324

 
45

Residential real estate senior liens
6,096

 
14

 
7,512

 
17

Residential real estate junior liens
12

 

 
18

 

Total impaired loans with a valuation allowance
10,470

 
37

 
13,500

 
132

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
4,664

 
12

 
3,076

 
8

Commercial other
2,607

 
7

 
1,396

 
2

Agricultural real estate
6,995

 
45

 
7,193

 
137

Agricultural other
3,820

 
45

 
5,786

 
68

Home equity lines of credit
63

 

 
59

 

Consumer secured
4

 

 
11

 

Total impaired loans without a valuation allowance
18,153

 
109

 
17,521

 
215

Impaired loans
 
 
 
 
 
 
 
Commercial
8,828

 
21

 
9,445

 
40

Agricultural
13,620

 
111

 
13,976

 
290

Residential real estate
6,171

 
14

 
7,589

 
17

Consumer
4

 

 
11

 

Total impaired loans
$
28,623

 
$
146

 
$
31,021

 
$
347

 
Nine Months Ended September 30
 
2019
 
2018

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
2,484

 
$
58

 
$
4,739

 
$
118

Commercial other
11

 

 
1,263

 
55

Agricultural real estate
951

 
73

 
584

 
46

Agricultural other
659

 
20

 
108

 
45

Residential real estate senior liens
6,406

 
101

 
7,694

 
107

Residential real estate junior liens
12

 

 
29

 

Total impaired loans with a valuation allowance
10,523

 
252


14,417


371

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
3,979

 
86

 
2,763

 
55

Commercial other
2,776

 
41

 
1,297

 
21

Agricultural real estate
7,308

 
110

 
7,600

 
414

Agricultural other
4,913

 
201

 
4,105

 
219

Home equity lines of credit
47

 
6

 
68

 
5

Consumer secured
7

 

 
13

 

Total impaired loans without a valuation allowance
19,030

 
444

 
15,846

 
714

Impaired loans
 
 
 
 
 
 
 
Commercial
9,250

 
185

 
10,062

 
249

Agricultural
13,831

 
404

 
12,397

 
724

Residential real estate
6,465

 
107

 
7,791

 
112

Consumer
7

 

 
13

 

Total impaired loans
$
29,553

 
$
696

 
$
30,263

 
$
1,085

We had committed to advance $228 and $542 in connection with impaired loans, which includes TDRs, as of September 30, 2019 and December 31, 2018, respectively.
Troubled Debt Restructurings
A loan modification is considered to be a TDR 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
 
2019
 
2018

Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
Agricultural other
1

 
$
25

 
$
25

 
7

 
$
1,327

 
$
1,327

Residential real estate

 

 

 
1

 
99

 
99

Total
1

 
$
25

 
$
25

 
8

 
$
1,426

 
$
1,426

 
Nine Months Ended September 30
 
2019
 
2018

Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
 
Number of Loans
 
Pre-Modification Recorded Investment
 
Post-Modification Recorded Investment
Commercial other
2

 
$
184

 
$
184

 
4

 
$
1,360

 
$
1,360

Agricultural other
4

 
1,859

 
1,859

 
22

 
5,718

 
5,694

Residential real estate

 

 

 
8

 
593

 
593

Total
6

 
$
2,043

 
$
2,043

 
34

 
$
7,671

 
$
7,647


The following is a summary of concessions we granted to borrowers in financial difficulty for the:
 
Three Months Ended September 30
 
2019
 
2018

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
Agricultural other
1

 
$
25

 

 
$

 
5

 
$
476

 
2

 
$
851

Residential real estate

 

 

 

 
1

 
99

 

 

Total
1

 
$
25

 

 
$

 
6

 
$
575

 
2

 
$
851


Nine Months Ended September 30

2019
 
2018

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

 
$

 
2

 
$
184

 
1

 
$
174

 
3

 
$
1,186

Agricultural other
1

 
25

 
3

 
1,834

 
12

 
2,345

 
10

 
3,373

Residential real estate

 

 

 

 
2

 
155

 
6

 
438

Total
1

 
$
25

 
5

 
$
2,018

 
15

 
$
2,674

 
19

 
$
4,997


We did not restructure any loans by forgiving principal or accrued interest in the three and nine month periods ended September 30, 2019 or 2018.
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, 2019 and 2018 which were modified within 12 months prior to the default date.
The following is a summary of TDR loan balances as of:
 
September 30
2019
 
December 31
2018
TDRs
$
24,699

 
$
26,951