XML 22 R12.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and ALLL
6 Months Ended
Jun. 30, 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 at an earlier date if collection of principal or interest is considered doubtful.
When a loan is placed in nonaccrual status, 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 June 30, 2020. However, the COVID-19 pandemic led to temporary closures of businesses throughout the communities in which we serve, which also led to increased unemployment. Therefore, we increased the ALLL during the first six months of 2020 to account for inherent risk of probable losses within the loan portfolio as of June 30, 2020. We continue to monitor the economic impact from COVID-19 as it relates to credit risk to ensure the ALLL is appropriate.
Summaries of the ALLL and the recorded investment in loans by segments follows:
 
Allowance for Loan Losses
 
Three Months Ended June 30, 2020

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
April 1, 2020
$
2,375

 
$
490

 
$
1,717

 
$
961

 
$
3,154

 
$
8,697

Charge-offs
(1
)
 
(6
)
 

 
(59
)
 

 
(66
)
Recoveries
30

 
2

 
39

 
70

 

 
141

Provision for loan losses
(283
)
 
(130
)
 
(563
)
 
(147
)
 
1,228

 
105

June 30, 2020
$
2,121

 
$
356

 
$
1,193

 
$
825

 
$
4,382

 
$
8,877

 
Allowance for Loan Losses

Six Months Ended June 30, 2020

Commercial

Agricultural

Residential Real Estate

Consumer

Unallocated

Total
January 1, 2020
$
1,914


$
634


$
2,047


$
922


$
2,422


$
7,939

Charge-offs
(5
)

(22
)

(15
)

(182
)



(224
)
Recoveries
52


35


66


116




269

Provision for loan losses
160


(291
)

(905
)

(31
)

1,960


893

June 30, 2020
$
2,121


$
356


$
1,193


$
825


$
4,382


$
8,877

 
Allowance for Loan Losses and Recorded Investment in Loans
 
June 30, 2020

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
ALLL
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
63

 
$
63

 
$
824

 
$

 
$

 
$
950

Collectively evaluated for impairment
2,058

 
293

 
369

 
825

 
4,382

 
7,927

Total
$
2,121

 
$
356

 
$
1,193

 
$
825

 
$
4,382

 
$
8,877

Loans
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,235

 
$
13,191

 
$
4,926

 
$

 
 
 
$
26,352

Collectively evaluated for impairment
791,397

 
89,971

 
303,000

 
73,665

 
 
 
1,258,033

Total
$
799,632

 
$
103,162

 
$
307,926

 
$
73,665

 
 
 
$
1,284,385

 
Allowance for Loan Losses
 
Three Months Ended June 30, 2019

Commercial
 
Agricultural
 
Residential Real Estate
 
Consumer
 
Unallocated
 
Total
April 1, 2019
$
2,248

 
$
775

 
$
2,305

 
$
891

 
$
2,179

 
$
8,398

Charge-offs
(105
)
 
(59
)
 
(94
)
 
(75
)
 

 
(333
)
Recoveries
22

 

 
91

 
38

 

 
151

Provision for loan losses
(85
)
 
(104
)
 
(420
)
 
73

 
357

 
(179
)
June 30, 2019
$
2,080

 
$
612

 
$
1,882

 
$
927

 
$
2,536

 
$
8,037

 
Allowance for Loan Losses
 
Six Months Ended June 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
(113
)
 
(59
)
 
(96
)
 
(203
)
 

 
(471
)
Recoveries
73

 
1

 
118

 
86

 

 
278

Provision for loan losses
(443
)
 
(105
)
 
(132
)
 
187

 
348

 
(145
)
June 30, 2019
$
2,080

 
$
612

 
$
1,882

 
$
927

 
$
2,536

 
$
8,037

 
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:
 
June 30, 2020
 
Commercial
 
Agricultural
 
 

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

 
 
1 - Excellent
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

2 - High quality
3,004

 
18,584

 

 
21,588

 
836

 
13

 
849

 
22,437

3 - High satisfactory
90,236

 
65,092

 
46,767

 
202,095

 
16,983

 
5,528

 
22,511

 
224,606

4 - Low satisfactory
385,803

 
147,480

 

 
533,283

 
32,165

 
18,466

 
50,631

 
583,914

5 - Special mention
17,843

 
9,346

 

 
27,189

 
12,528

 
2,865

 
15,393

 
42,582

6 - Substandard
7,126

 
6,984

 

 
14,110

 
6,763

 
3,359

 
10,122

 
24,232

7 - Vulnerable
28

 
1,339

 

 
1,367

 
2,916

 
552

 
3,468

 
4,835

8 - Doubtful

 

 

 

 
188

 

 
188

 
188

9 - Loss

 

 

 

 

 

 

 

Total
$
504,040

 
$
248,825

 
$
46,767

 
$
799,632

 
$
72,379

 
$
30,783

 
$
103,162

 
$
902,794

 
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:
 
June 30, 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
$
51

 
$
46

 
$
53

 
$
28

 
$
178

 
$
503,862

 
$
504,040

Commercial other
220

 
249

 

 
1,339

 
1,808

 
247,017

 
248,825

Advances to mortgage brokers

 

 

 

 

 
46,767

 
46,767

Total commercial
271

 
295

 
53

 
1,367

 
1,986

 
797,646

 
799,632

Agricultural
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
799

 

 

 
3,104

 
3,903

 
68,476

 
72,379

Agricultural other

 

 

 
552

 
552

 
30,231

 
30,783

Total agricultural
799

 

 

 
3,656

 
4,455

 
98,707

 
103,162

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior liens
74

 

 

 
184

 
258

 
270,436

 
270,694

Junior liens
3

 

 

 

 
3

 
4,715

 
4,718

Home equity lines of credit
11

 

 

 
112

 
123

 
32,391

 
32,514

Total residential real estate
88

 

 

 
296

 
384

 
307,542

 
307,926

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
14

 
27

 

 

 
41

 
70,311

 
70,352

Unsecured
4

 

 

 

 
4

 
3,309

 
3,313

Total consumer
18

 
27

 

 

 
45

 
73,620

 
73,665

Total
$
1,176

 
$
322

 
$
53

 
$
5,319

 
$
6,870

 
$
1,277,515

 
$
1,284,385

 
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:
 
June 30, 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
$
1,045

 
$
1,287

 
$
63

 
$
517

 
$
635

 
$
15

Agricultural real estate
2,201

 
2,251

 
61

 
1,509

 
1,509

 
12

Agricultural other
1,355

 
1,355

 
2

 
1,355

 
1,355

 
14

Residential real estate senior liens
4,814

 
5,242

 
824

 
5,401

 
5,830

 
1,073

Total impaired loans with a valuation allowance
9,415

 
10,135

 
950

 
8,782

 
9,329

 
1,114

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
3,930

 
4,004

 
 
 
4,961

 
5,224

 
 
Commercial other
3,260

 
3,260

 
 
 
2,387

 
2,387

 
 
Agricultural real estate
7,689

 
7,689

 
 
 
8,372

 
8,422

 
 
Agricultural other
1,946

 
1,946

 
 
 
3,604

 
3,604

 
 
Home equity lines of credit
112

 
112

 
 
 
85

 
385

 
 
Total impaired loans without a valuation allowance
16,937

 
17,011

 
 
 
19,409

 
20,022

 
 
Impaired loans
 
 
 
 
 
 
 
 
 
 
 
Commercial
8,235

 
8,551

 
63

 
7,865

 
8,246

 
15

Agricultural
13,191

 
13,241

 
63

 
14,840

 
14,890

 
26

Residential real estate
4,926

 
5,354

 
824

 
5,486

 
6,215

 
1,073

Total impaired loans
$
26,352

 
$
27,146

 
$
950

 
$
28,191

 
$
29,351

 
$
1,114

The following is a summary of impaired loans for the:
 
Three Months Ended June 30
 
2020
 
2019

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
1,085

 
$
21

 
$
2,497

 
$
7

Commercial other
460

 

 
11

 

Agricultural real estate
2,224

 
26

 
951

 
57

Agricultural other
1,355

 
20

 
641

 
9

Residential real estate senior liens
5,050

 
49

 
6,439

 
19

Residential real estate junior liens

 

 
12

 

Total impaired loans with a valuation allowance
10,174

 
116

 
10,551

 
92

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
4,046

 
60

 
3,985

 
21

Commercial other
2,826

 
32

 
2,751

 
13

Agricultural real estate
7,441

 
87

 
7,307

 
58

Agricultural other
2,406

 
56

 
4,833

 
86

Home equity lines of credit
101

 
(1
)
 
34

 

Consumer secured
2

 

 
8

 

Total impaired loans without a valuation allowance
16,822

 
234

 
18,918

 
178

Impaired loans
 
 
 
 
 
 
 
Commercial
8,417

 
113

 
9,244

 
41

Agricultural
13,426

 
189

 
13,732

 
210

Residential real estate
5,151

 
48

 
6,485

 
19

Consumer
2

 

 
8

 

Total impaired loans
$
26,996

 
$
350

 
$
29,469

 
$
270

 
Six Months Ended June 30
 
2020
 
2019

Average Recorded Balance
 
Interest Income Recognized
 
Average Recorded Balance
 
Interest Income Recognized
Impaired loans with a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
$
951

 
$
46

 
$
2,952

 
$
56

Commercial other
460

 
6

 
11

 

Agricultural real estate
2,051

 
50

 
671

 
63

Agricultural other
1,355

 
42

 
343

 
9

Residential real estate senior liens
5,197

 
104

 
6,561

 
87

Residential real estate junior liens

 

 
12

 

Total impaired loans with a valuation allowance
10,014

 
248


10,550


215

Impaired loans without a valuation allowance
 
 
 
 
 
 
 
Commercial real estate
4,304

 
119

 
3,636

 
74

Commercial other
2,608

 
47

 
2,861

 
34

Agricultural real estate
7,612

 
146

 
7,465

 
65

Agricultural other
2,821

 
63

 
5,460

 
156

Home equity lines of credit
94

 
5

 
38

 
6

Consumer secured
2

 

 
8

 

Total impaired loans without a valuation allowance
17,441

 
380

 
19,468

 
335

Impaired loans
 
 
 
 
 
 
 
Commercial
8,323

 
218

 
9,460

 
164

Agricultural
13,839

 
301

 
13,939

 
293

Residential real estate
5,291

 
109

 
6,611

 
93

Consumer
2

 

 
8

 

Total impaired loans
$
27,455

 
$
628

 
$
30,018

 
$
550

As a result of line of credit agreements with borrowers, we had committed to advance $331 and $175 in additional funds to be disbursed in connection with impaired loans as of June 30, 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 June 30
 
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

 
$

 
$

 
1

 
$
37

 
$
37

Agricultural other
2

 
1,768

 
1,768

 
1

 
1,311

 
1,311

Total
2

 
$
1,768

 
$
1,768

 
2

 
$
1,348

 
$
1,348

 
Six Months Ended June 30
 
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

 
2

 
$
184

 
$
184

Agricultural other
4

 
2,361

 
2,361

 
3

 
1,834

 
1,834

Residential real estate
2

 
93

 
93

 

 

 

Total
8

 
$
3,417

 
$
3,417

 
5

 
$
2,018

 
$
2,018


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

 
$
37

Agricultural other

 

 
2

 
1,768

 

 

 
1

 
1,311

Total

 
$

 
2

 
$
1,768

 

 
$

 
2

 
$
1,348


Six Months Ended June 30

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

 

 
$

 
2

 
$
184

Agricultural other

 

 
4

 
2,361

 

 

 
3

 
1,834

Residential real estate

 

 
2

 
93

 

 

 

 

Total
1

 
$
919

 
7

 
$
2,498

 

 
$

 
5

 
$
2,018


We did not restructure any loans by forgiving principal or accrued interest in the three and six-month periods ended June 30, 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 and six-month periods ended June 30, 2020 and June 30, 2019 which were modified within 12 months prior to the default date.
The following is a summary of TDR loan balances as of:
 
June 30
2020
 
December 31
2019
TDRs
$
23,185

 
$
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 whose loans were in good standing as of March 1, 2020 could elect to defer full or partial payments for a period not to exceed 180 days. 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.