XML 37 R12.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and ALLL
3 Months Ended
Mar. 31, 2020
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 deferred fees or costs. Unless a loan has a nonaccrual status, 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 method.
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. Government agency guarantee may be required. Personal guarantees and/or life insurance beneficiary assignments 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 sheets. 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 are 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. Full or partial loan balances are charged against the ALLL when we believe uncollectability 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 related to this portfolio. 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.
While we have experienced fluctuations in credit quality indicators in recent periods, credit quality remained strong at March 31, 2020. However, the COVID-19 pandemic has led to the temporary closure of businesses throughout the communities in which we serve, which has also led to increased unemployment. Therefore, we increased the ALLL during the quarter to account for inherent risk within the loan portfolio as of March 31, 2020. We continue to monitor the economic impact from COVID-19 as it relates to credit risk to ensure the ALLL is appropriate.
A summary of the ALLL and the recorded investment in loans by segments follows:
 
Allowance for Loan Losses

Three Months Ended March 31, 2020

Commercial

Agricultural

Residential Real Estate

Consumer

Unallocated

Total
January 1, 2020
$
1,914


$
634


$
2,047


$
922


$
2,422


$
7,939

Charge-offs
(4
)

(16
)

(15
)

(123
)



(158
)
Recoveries
22


33


27


46




128

Provision for loan losses
443


(161
)

(342
)

116


732


788

March 31, 2020
$
2,375


$
490


$
1,717


$
961


$
3,154


$
8,697

 
Allowance for Loan Losses and Recorded Investment in Loans
 
March 31, 2020

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
179

 
$
78

 
$
1,052

 
$

 
$

 
$
1,309

Collectively evaluated for impairment
2,196

 
412

 
665

 
961

 
3,154

 
7,388

Total
$
2,375

 
$
490

 
$
1,717

 
$
961

 
$
3,154

 
$
8,697

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,598

 
$
13,660

 
$
5,374

 
$
3

 
 
 
$
27,635

Collectively evaluated for impairment
686,680

 
95,196

 
296,642

 
69,783

 
 
 
1,148,301

Total
$
695,278

 
$
108,856

 
$
302,016

 
$
69,786

 
 
 
$
1,175,936

 
Allowance for Loan Losses
 
Three Months Ended March 31, 2019

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
January 1, 2019
$
2,563

 
$
775

 
$
1,992

 
$
857

 
$
2,188

 
$
8,375

Charge-offs
(8
)
 

 
(2
)
 
(128
)
 

 
(138
)
Recoveries
51

 
1

 
27

 
48

 

 
127

Provision for loan losses
(358
)
 
(1
)
 
288

 
114

 
(9
)
 
34

March 31, 2019
$
2,248

 
$
775

 
$
2,305

 
$
891

 
$
2,179

 
$
8,398

 
Allowance for Loan Losses and Recorded Investment in Loans
 
December 31, 2019

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
15

 
$
26

 
$
1,073

 
$

 
$

 
$
1,114

Collectively evaluated for impairment
1,899

 
608

 
974

 
922

 
2,422

 
6,825

Total
$
1,914

 
$
634

 
$
2,047

 
$
922

 
$
2,422

 
$
7,939

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
7,865

 
$
14,840

 
$
5,486

 
$

 
 
 
$
28,191

Collectively evaluated for impairment
693,076

 
102,080

 
293,083

 
70,140

 
 
 
1,158,379

Total
$
700,941


$
116,920

 
$
298,569

 
$
70,140

 
 
 
$
1,186,570


The following tables display the internally assigned credit risk ratings for commercial and agricultural credit exposures as of:
 
March 31, 2020
 
Commercial
 
Agricultural
 
 

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

 
 
1 - Excellent
$

 
$
10

 
$

 
$
10

 
$

 
$

 
$

 
$
10

2 - High quality
4,326

 
10,760

 

 
15,086

 
894

 
13

 
907

 
15,993

3 - High satisfactory
93,092

 
43,940

 
34,416

 
171,448

 
16,835

 
4,976

 
21,811

 
193,259

4 - Low satisfactory
381,334

 
92,789

 

 
474,123

 
42,602

 
19,671

 
62,273

 
536,396

5 - Special mention
15,404

 
3,530

 

 
18,934

 
5,601

 
2,164

 
7,765

 
26,699

6 - Substandard
7,177

 
6,857

 

 
14,034

 
8,236

 
3,258

 
11,494

 
25,528

7 - Vulnerable
29

 
1,339

 

 
1,368

 
2,839

 
1,579

 
4,418

 
5,786

8 - Doubtful
275

 

 

 
275

 
188

 

 
188

 
463

9 - Loss

 

 

 

 

 

 

 

Total
$
501,637

 
$
159,225

 
$
34,416

 
$
695,278

 
$
77,195

 
$
31,661

 
$
108,856

 
$
804,134

 
December 31, 2019
 
Commercial
 
Agricultural
 
 

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

 
$
390

 
$

 
$
390

 
$

 
$

 
$

 
$
390

2 - High quality
2,582

 
8,844

 

 
11,426

 
1,452

 
99

 
1,551

 
12,977

3 - High satisfactory
109,737

 
42,858

 
35,523

 
188,118

 
16,765

 
6,769

 
23,534

 
211,652

4 - Low satisfactory
377,198

 
94,847

 

 
472,045

 
42,798

 
20,861

 
63,659

 
535,704

5 - Special mention
15,372

 
3,470

 

 
18,842

 
7,165

 
3,754

 
10,919

 
29,761

6 - Substandard
4,874

 
3,625

 

 
8,499

 
9,136

 
3,836

 
12,972

 
21,471

7 - Vulnerable
390

 
1,231

 

 
1,621

 
2,711

 
1,574

 
4,285

 
5,906

8 - Doubtful

 

 

 

 

 

 



9 - Loss

 

 

 

 

 

 

 

Total
$
510,153

 
$
155,265

 
$
35,523

 
$
700,941

 
$
80,027

 
$
36,893

 
$
116,920


$
817,861


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:
 
March 31, 2020
 
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
$
2,199

 
$
94

 
$

 
$
304

 
$
2,597

 
$
499,040

 
$
501,637

Commercial other
2,135

 
109

 

 
1,339

 
3,583

 
155,642

 
159,225

Advances to mortgage brokers

 

 

 

 

 
34,416

 
34,416

Total commercial
4,334

 
203

 

 
1,643

 
6,180

 
689,098

 
695,278

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
233

 

 

 
3,027

 
3,260

 
73,935

 
77,195

Agricultural other

 
31

 

 
1,579

 
1,610

 
30,051

 
31,661

Total agricultural
233

 
31

 

 
4,606

 
4,870

 
103,986

 
108,856

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
2,472

 
77

 
40

 
576

 
3,165

 
258,959

 
262,124

Junior liens
35

 

 

 

 
35

 
5,509

 
5,544

Home equity lines of credit
141

 

 

 
85

 
226

 
34,122

 
34,348

Total residential real estate
2,648

 
77

 
40

 
661

 
3,426

 
298,590

 
302,016

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
356

 

 

 

 
356

 
66,105

 
66,461

Unsecured
7

 

 

 
3

 
10

 
3,315

 
3,325

Total consumer
363

 

 

 
3

 
366

 
69,420

 
69,786

Total
$
7,578

 
$
311

 
$
40

 
$
6,913

 
$
14,842

 
$
1,161,094

 
$
1,175,936

 
December 31, 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
$
139

 
$
30

 
$

 
$
390

 
$
559

 
$
509,594

 
$
510,153

Commercial other
531

 
156

 

 
1,231

 
1,918

 
153,347

 
155,265

Advances to mortgage brokers

 

 

 

 

 
35,523

 
35,523

Total commercial
670

 
186

 

 
1,621

 
2,477

 
698,464

 
700,941

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate

 

 

 
2,711

 
2,711

 
77,316

 
80,027

Agricultural other

 

 

 
1,574

 
1,574

 
35,319

 
36,893

Total agricultural

 

 

 
4,285

 
4,285

 
112,635

 
116,920

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
3,463

 
258

 

 
557

 
4,278

 
253,894

 
258,172

Junior liens
65

 

 

 

 
65

 
5,766

 
5,831

Home equity lines of credit
157

 

 

 
72

 
229

 
34,337

 
34,566

Total residential real estate
3,685

 
258

 

 
629

 
4,572

 
293,997

 
298,569

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
68

 

 

 

 
68

 
66,547

 
66,615

Unsecured
3

 

 

 

 
3

 
3,522

 
3,525

Total consumer
71

 

 

 

 
71

 
70,069

 
70,140

Total
$
4,426

 
$
444

 
$

 
$
6,535

 
$
11,405

 
$
1,175,165

 
$
1,186,570


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 impaired loans as of:
 
March 31, 2020
 
December 31, 2019

Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
 
Recorded Balance
 
Unpaid Principal Balance
 
Valuation Allowance
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
1,125

 
$
1,367

 
$
66

 
$
517

 
$
635

 
$
15

Commercial other
919

 
919

 
113

 

 

 

Agricultural real estate
2,247

 
2,297

 
70

 
1,509

 
1,509

 
12

Agricultural other
1,355

 
1,355

 
8

 
1,355

 
1,355

 
14

Residential real estate senior liens
5,285

 
5,713

 
1,052

 
5,401

 
5,830

 
1,073

Total impaired loans with a valuation allowance
10,931

 
11,651

 
1,309

 
8,782

 
9,329

 
1,114

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
4,162

 
4,301

 
 
 
4,961

 
5,224

 
 
Commercial other
2,392

 
2,392

 
 
 
2,387

 
2,387

 
 
Agricultural real estate
7,192

 
7,192

 
 
 
8,372

 
8,422

 
 
Agricultural other
2,866

 
2,866

 
 
 
3,604

 
3,604

 
 
Home equity lines of credit
89

 
389

 
 
 
85

 
385

 
 
Consumer secured
3

 
3

 
 
 

 

 
 
Total impaired loans without a valuation allowance
16,704

 
17,143

 
 
 
19,409

 
20,022

 
 
Impaired loans
 
 
 
 
 
 
 
 
 
 
 
Commercial
8,598

 
8,979

 
179

 
7,865

 
8,246

 
15

Agricultural
13,660

 
13,710

 
78

 
14,840

 
14,890

 
26

Residential real estate
5,374

 
6,102

 
1,052

 
5,486

 
6,215

 
1,073

Consumer
3

 
3

 

 

 

 

Total impaired loans
$
27,635

 
$
28,794

 
$
1,309

 
$
28,191

 
$
29,351

 
$
1,114

The following is a summary of impaired loans for the:
 
Three Months Ended March 31
 
2020
 
2019

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
821

 
$
25

 
$
3,409

 
$
49

Commercial other
460

 
6

 
12

 

Agricultural real estate
1,878

 
24

 
390

 
6

Agricultural other
1,355

 
22

 
44

 

Residential real estate senior liens
5,343

 
55

 
6,682

 
68

Residential real estate junior liens

 

 
12

 

Total impaired loans with a valuation allowance
9,857

 
132


10,549


123

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
4,562

 
59

 
3,287

 
53

Commercial other
2,390

 
15

 
2,970

 
21

Agricultural real estate
7,782

 
59

 
7,623

 
7

Agricultural other
3,235

 
7

 
6,087

 
70

Home equity lines of credit
87

 
6

 
43

 
6

Consumer secured
2

 

 
9

 

Total impaired loans without a valuation allowance
18,058

 
146

 
20,019

 
157

Impaired loans
 
 
 
 
 
 
 
Commercial
8,233

 
105

 
9,678

 
123

Agricultural
14,250

 
112

 
14,144

 
83

Residential real estate
5,430

 
61

 
6,737

 
74

Consumer
2

 

 
9

 

Total impaired loans
$
27,915

 
$
278

 
$
30,568

 
$
280

As a result of line of credit agreements with borrowers, we had committed to advance $459 and $175 in additional funds to be disbursed in connection with impaired loans as of March 31, 2020 and December 31, 2019, 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 TDRs granted for the:
 
Three Months Ended March 31
 
2020
 
2019

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

 
$
963

 
$
963

 
1

 
$
147

 
$
147

Agricultural other
2

 
593

 
593

 
2

 
523

 
523

Residential real estate
2

 
93

 
93

 

 

 

Total
6

 
$
1,649

 
$
1,649

 
3

 
$
670

 
$
670


The following is a summary of concessions we granted to borrowers in financial difficulty for the:

Three Months Ended March 31

2020
 
2019

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

 
$
919

 
1

 
$
44

 

 
$

 
1

 
$
147

Agricultural other

 

 
2

 
593

 

 

 
2

 
523

Residential real estate

 

 
2

 
93

 

 

 

 

Total
1

 
$
919

 
5

 
$
730

 

 
$

 
3

 
$
670


We did not restructure any loans by forgiving principal or accrued interest in the three-month periods ended March 31, 2020 or 2019.
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-month periods ended March 31, 2020 and March 31, 2019 which were modified within 12 months prior to the default date.
The following is a summary of TDR loan balances as of:
 
March 31
2020
 
December 31
2019
TDRs
$
24,117

 
$
24,737


Measures we have taken to assist our customers in connection with the COVID-19 pandemic include loan programs that provide short-term payment relief.  Under these programs, borrowers who were in good standing as of March 1, 2020 can elect to defer full or partial payments for a 90-day period.  Bank regulators issued a statement on March 22, 2020, and a revised statement on April 7, 2020, which provides confirmation that short-term loan modifications made on a good faith basis in response to COVID-19 to borrowers with a current payment status are not categorized as TDRs.