XML 24 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Losses and Concentrations of Credit Risk
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans and Allowance for Credit Losses and Concentration Risk Disclosure
LOANS AND ALLOWANCE FOR LOSSES

Loans

Farmer Mac classifies loans as either held for investment or held for sale. Loans held for investment are recorded at the unpaid principal balance, net of unamortized premium or discount and other cost adjustments. Loans held for sale are reported at the lower of cost or fair value determined on a pooled basis. As of September 30, 2018 and December 31, 2017, Farmer Mac had no loans held for sale. The following table displays the composition of the loan balances as of September 30, 2018 and December 31, 2017:

Table 5.1

 
As of September 30, 2018
 
As of December 31, 2017
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
(in thousands)
Farm & Ranch
$
2,937,484

 
$
1,483,135

 
$
4,420,619

 
$
2,798,906

 
$
1,399,827

 
$
4,198,733

Rural Utilities
962,702

 

 
962,702

 
1,076,291

 

 
1,076,291

Total unpaid principal balance(1)
3,900,186

 
1,483,135

 
5,383,321

 
3,875,197

 
1,399,827

 
5,275,024

Unamortized premiums, discounts, and other cost basis adjustments
(15,550
)
 

 
(15,550
)
 
(1,442
)
 

 
(1,442
)
Total loans
3,884,636

 
1,483,135

 
5,367,771

 
3,873,755

 
1,399,827

 
5,273,582

Allowance for loan losses
(5,378
)
 
(1,493
)
 
(6,871
)
 
(5,493
)
 
(1,303
)
 
(6,796
)
Total loans, net of allowance
$
3,879,258

 
$
1,481,642

 
$
5,360,900

 
$
3,868,262

 
$
1,398,524

 
$
5,266,786

(1) 
Unpaid principal balance is the basis of presentation in disclosures of outstanding balances for Farmer Mac's lines of business.

Allowance for Losses

Farm & Ranch

Farmer Mac maintains an allowance for losses presented in two components on its consolidated balance sheets: (1) an allowance for loan losses to account for estimated probable losses on loans held, and (2) a reserve for losses to account for estimated probable losses on loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities (excluding AgVantage securities).  Farmer Mac's total allowance for losses was $9.0 million as of September 30, 2018 and $8.9 million as of December 31, 2017. See Note 6 for more information about off-balance sheet Farmer Mac Guaranteed Securities and LTSPCs.  

The following is a summary of the changes in the total allowance for losses for the three and nine months ended September 30, 2018 and 2017:

Table 5.2
 
As of September 30, 2018
 
As of September 30, 2017
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
6,789

 
$
2,249

 
$
9,038

 
$
6,138

 
$
1,966

 
$
8,104

Provision for/(release of) losses
99

 
(102
)
 
(3
)
 
270

 
114

 
384

Charge-offs
(17
)
 

 
(17
)
 

 

 

Ending Balance
$
6,871

 
$
2,147

 
$
9,018

 
$
6,408

 
$
2,080

 
$
8,488

 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
6,796

 
2,070

 
8,866

 
5,415

 
2,020

 
7,435

Provision for losses
92

 
77

 
169

 
1,234

 
60

 
1,294

Charge-offs
$
(17
)
 
$

 
$
(17
)
 
$
(241
)
 
$

 
$
(241
)
Ending Balance
$
6,871

 
$
2,147

 
$
9,018

 
$
6,408

 
$
2,080

 
$
8,488


During the three and nine months ended September 30, 2018, Farmer Mac recorded a provision to its allowance for loan losses of $0.1 million and $0.1 million respectively. During those same periods, Farmer Mac also recorded a release of reserve for losses of $0.1 million and a provision to the reserve for losses of $0.1 million, respectively. The provisions for the allowance for loan losses recorded during the three and nine months ended September 30, 2018 were attributable to an increase in the balance of on-balance sheet Farm & Ranch loans, which was partially offset by a slight improvement in overall portfolio credit quality. The release of the reserve for losses recorded during third quarter 2018 was attributable to a decrease in the balance of loans underlying LTSPCs since second quarter 2018. The provision for the reserve for losses recorded during the nine months ended September 30, 2018 was attributable to an increase in the balance of loans underlying LTSPCs since December 31, 2017. The charge-off that Farmer Mac recorded during the three and nine months ended September 30, 2018 related to one loan that was foreclosed and transitioned to REO during third quarter 2018.

During third quarter 2017, Farmer Mac recorded net provisions to its allowance for loan losses and reserve for losses of $0.3 million and $0.1 million, respectively. The net provisions to the allowance for loan losses recorded during third quarter 2017 were primarily attributable to (1) an increase in the specific allowance for certain impaired on-balance sheet crop and permanent planting loans resulting from both an increase in the outstanding loan balance of such loans and downgrades in risk ratings on certain of those loans, and (2) an increase in the general allowance due to overall net volume growth in on-balance sheet Farm & Ranch loans. The net provision to the reserve for losses recorded during third quarter 2017 was primarily attributable to an increase in the general reserve due to downgrades in risk ratings on certain unimpaired Agricultural Storage and Processing loans underlying LTSPCs. Farmer Mac recorded no charge-offs to its allowance for loan losses during third quarter 2017.

The following tables present the changes in the total allowance for losses for the three and nine months ended September 30, 2018 and 2017 by commodity type:

Table 5.3

 
September 30, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
4,125

 
$
2,368

 
$
1,322

 
$
448

 
$
720

 
$
55

 
$
9,038

Provision for/(release of) losses
(99
)
 
40

 
148

 
50

 
(97
)
 
(45
)
 
(3
)
Charge-offs

 

 

 
(17
)
 

 

 
(17
)
Ending Balance
$
4,026

 
$
2,408

 
$
1,470

 
$
481

 
$
623

 
$
10

 
$
9,018

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
4,081

 
$
2,469

 
$
1,211

 
$
481

 
$
606

 
$
18

 
$
8,866

Provision for/(release of) losses
(55
)
 
(61
)
 
259

 
17

 
17

 
(8
)
 
169

Charge-offs

 

 

 
(17
)
 

 

 
(17
)
Ending Balance
$
4,026

 
$
2,408

 
$
1,470

 
$
481

 
$
623

 
$
10

 
$
9,018


 
September 30, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
3,735

 
$
2,164

 
$
1,234

 
$
397

 
$
558

 
$
16

 
$
8,104

Provision for/(release of) losses
115

 
162

 
35

 
4

 
72

 
(4
)
 
384

Ending Balance
$
3,850

 
$
2,326

 
$
1,269

 
$
401

 
$
630

 
$
12

 
$
8,488

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
3,365

 
$
1,723

 
$
1,375

 
$
405

 
$
533

 
$
34

 
$
7,435

Provision for/(release of) losses
713

 
603

 
(93
)
 
(4
)
 
97

 
(22
)
 
1,294

Charge-offs
(228
)
 

 
(13
)
 

 

 

 
(241
)
Ending Balance
$
3,850

 
$
2,326

 
$
1,269

 
$
401

 
$
630

 
$
12

 
$
8,488





The following tables present the unpaid principal balances of loans held and loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities (excluding AgVantage securities) and the related total allowance for losses by impairment method and commodity type as of September 30, 2018 and December 31, 2017:

Table 5.4

  
As of September 30, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,428,763

 
$
860,870

 
$
678,456

 
$
309,235

 
$
10,824

 
$
4,542

 
$
4,292,690

Off-balance sheet
1,242,091

 
503,784

 
648,648

 
166,570

 
68,651

 
3,509

 
2,633,253

Total
$
3,670,854

 
$
1,364,654

 
$
1,327,104

 
$
475,805

 
$
79,475

 
$
8,051

 
$
6,925,943

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
63,726

 
$
33,948

 
$
22,729

 
$
7,526

 
$

 
$

 
$
127,929

Off-balance sheet
11,497

 
2,374

 
3,308

 
896

 

 
71

 
18,146

Total
$
75,223

 
$
36,322

 
$
26,037

 
$
8,422

 
$

 
$
71

 
$
146,075

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,492,489

 
$
894,818

 
$
701,185

 
$
316,761

 
$
10,824

 
$
4,542

 
$
4,420,619

Off-balance sheet
1,253,588

 
506,158

 
651,956

 
167,466

 
68,651

 
3,580

 
2,651,399

Total
$
3,746,077

 
$
1,400,976

 
$
1,353,141

 
$
484,227

 
$
79,475

 
$
8,122

 
$
7,072,018

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,047

 
$
955

 
$
765

 
$
300

 
$
9

 
$
4

 
$
4,080

Off-balance sheet
612

 
191

 
211

 
49

 
614

 
5

 
1,682

Total
$
2,659

 
$
1,146

 
$
976

 
$
349

 
$
623

 
$
9

 
$
5,762

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,112

 
$
1,207

 
$
361

 
$
111

 
$

 
$

 
$
2,791

Off-balance sheet
255

 
55

 
133

 
21

 

 
1

 
465

Total
$
1,367

 
$
1,262

 
$
494

 
$
132

 
$

 
$
1

 
$
3,256

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
3,159

 
$
2,162

 
$
1,126

 
$
411

 
$
9

 
$
4

 
$
6,871

Off-balance sheet
867

 
246

 
344

 
70

 
614

 
6

 
2,147

Total
$
4,026

 
$
2,408

 
$
1,470

 
$
481

 
$
623

 
$
10

 
$
9,018


  
As of December 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,344,821

 
$
794,478

 
$
635,768

 
$
269,337

 
$
13,023

 
$
9,030

 
$
4,066,457

Off-balance sheet
1,236,392

 
532,666

 
678,642

 
155,627

 
45,738

 
4,981

 
2,654,046

Total
$
3,581,213

 
$
1,327,144

 
$
1,314,410

 
$
424,964

 
$
58,761

 
$
14,011

 
$
6,720,503

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
67,828

 
$
38,180

 
$
17,766

 
$
7,858

 
$

 
$
644

 
$
132,276

Off-balance sheet
8,904

 
2,239

 
2,782

 
806

 

 
76

 
14,807

Total
$
76,732

 
$
40,419

 
$
20,548

 
$
8,664

 
$

 
$
720

 
$
147,083

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,412,649

 
$
832,658

 
$
653,534

 
$
277,195

 
$
13,023

 
$
9,674

 
$
4,198,733

Off-balance sheet
1,245,296

 
534,905

 
681,424

 
156,433

 
45,738

 
5,057

 
2,668,853

Total
$
3,657,945

 
$
1,367,563

 
$
1,334,958

 
$
433,628

 
$
58,761

 
$
14,731

 
$
6,867,586

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,104

 
$
1,101

 
$
738

 
$
287

 
$
44

 
$
11

 
$
4,285

Off-balance sheet
546

 
305

 
231

 
48

 
562

 
5

 
1,697

Total
$
2,650

 
$
1,406

 
$
969

 
$
335

 
$
606

 
$
16

 
$
5,982

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,207

 
$
1,006

 
$
172

 
$
126

 
$

 
$

 
$
2,511

Off-balance sheet
224

 
57

 
70

 
20

 

 
2

 
373

Total
$
1,431

 
$
1,063

 
$
242

 
$
146

 
$

 
$
2

 
$
2,884

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
3,311

 
$
2,107

 
$
910

 
$
413

 
$
44

 
$
11

 
$
6,796

Off-balance sheet
770

 
362

 
301

 
68

 
562

 
7

 
2,070

Total
$
4,081

 
$
2,469

 
$
1,211

 
$
481

 
$
606

 
$
18

 
$
8,866


The following tables present by commodity type the unpaid principal balances, recorded investment, and specific allowance for losses related to impaired loans and the recorded investment in loans on nonaccrual status as of September 30, 2018 and December 31, 2017:

Table 5.5
  
As of September 30, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
14,815

 
$
848

 
$
10,431

 
$
2,036

 
$

 
$

 
$
28,130

Unpaid principal balance
14,851

 
851

 
10,456

 
2,041

 

 

 
28,199

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
60,250

 
35,389

 
15,550

 
6,368

 

 
71

 
117,628

Unpaid principal balance
60,372

 
35,471

 
15,581

 
6,381

 

 
71

 
117,876

Associated allowance
1,367

 
1,262

 
494

 
132

 

 
1

 
3,256

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
75,065

 
36,237

 
25,981

 
8,404

 

 
71

 
145,758

Unpaid principal balance
75,223

 
36,322

 
26,037

 
8,422

 

 
71

 
146,075

Associated allowance
1,367

 
1,262

 
494

 
132

 

 
1

 
3,256

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
28,098

 
$
23,090

 
$
7,859

 
$
4,291

 
$

 
$

 
$
63,338

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $115.2 million (79 percent) of impaired loans as of September 30, 2018, which resulted in a specific allowance of $2.7 million.
(2) 
Includes $30.6 million of loans that are less than 90 days delinquent but which have not met Farmer Mac's performance criteria for returning to accrual status.
  
As of December 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
14,417

 
$
3,272

 
$
11,171

 
$
1,953

 
$

 
$
644

 
$
31,457

Unpaid principal balance
14,418

 
3,273

 
11,172

 
1,953

 

 
644

 
31,460

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
62,309

 
37,143

 
9,376

 
6,710

 

 
76

 
115,614

Unpaid principal balance
62,314

 
37,146

 
9,376

 
6,711

 

 
76

 
115,623

Associated allowance
1,431

 
1,063

 
242

 
146

 

 
2

 
2,884

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
76,726

 
40,415

 
20,547

 
8,663

 

 
720

 
147,071

Unpaid principal balance
76,732

 
40,419

 
20,548

 
8,664

 

 
720

 
147,083

Associated allowance
1,431

 
1,063

 
242

 
146

 

 
2

 
2,884

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
27,630

 
$
25,701

 
$
5,333

 
$
4,929

 
$

 
$

 
$
63,593

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $113.2 million (77 percent) of impaired loans as of December 31, 2017, which resulted in a specific allowance of $2.7 million.
(2) 
Includes $15.7 million of loans that are less than 90 days delinquent but which have not met Farmer Mac's performance criteria for returning to accrual status.
The following table presents by commodity type the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2018 and 2017:

Table 5.6

 
September 30, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
75,920

 
$
44,818

 
$
24,443

 
$
8,898

 
$


$
72

 
$
154,151

Income recognized on impaired loans
223

 
933

 
122

 
56

 

 

 
1,334

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
73,968

 
$
44,122

 
$
23,358

 
$
8,874

 
$

 
$
394

 
$
150,716

Income recognized on impaired loans
942

 
1,597

 
261

 
173

 

 

 
2,973


 
September 30, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
72,180

 
$
38,396

 
$
15,582

 
$
7,944

 
$

 
$
401

 
$
134,503

Income recognized on impaired loans
101

 
244

 
13

 
61

 

 

 
419

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
65,244

 
$
35,101

 
$
14,620

 
$
8,096

 
$

 
$
201

 
$
123,262

Income recognized on impaired loans
563

 
464

 
212

 
235

 

 

 
1,474




For the three and nine months ended September 30, 2018, there were two Farm & Ranch loans to the same borrower that were restructured in a troubled debt restructuring ("TDR"). The recorded investment of these TDR loans was $10.9 million before and after the restructuring. As a result of the restructuring, $0.8 million of unpaid interest, late fees and other fees were capitalized. For the three months ended September 30, 2017, there were no TDRs. For the nine months ended September 30, 2017, the recorded investment of loans determined to be TDRs was $0.2 million both before and after restructuring. As of September 30, 2018 and 2017, there were no TDRs identified during the previous 12 months that were in default under the modified terms. The impact of TDRs on Farmer Mac's allowance for loan losses was immaterial for the three and nine months ended September 30, 2018 and 2017.

In accordance with the terms of all LTSPCs, Farmer Mac acquires loans that are either 90 days or 120 days delinquent (depending on the provisions of the applicable agreement) upon the request of the counterparty. Subsequent to the purchase, these defaulted loans are treated as nonaccrual loans and, therefore, interest is accounted for on the cash basis. Any decreases in expected cash flows are recognized as impairment.

The following tables present information related to Farmer Mac's acquisition of defaulted loans for the three and nine months ended September 30, 2018 and 2017 and the outstanding balances and carrying amounts of all such loans as of September 30, 2018 and December 31, 2017:

Table 5.7

 
For the Three Months Ended
 
For the Nine Months Ended
 
September 30, 2018
 
September 30, 2017
 
September 30, 2018
 
September 30, 2017
 
($ in thousands)
Unpaid principal balance at acquisition date:
 
 
 
 
 
 
 
Loans underlying LTSPCs
$
1,483

 
$

 
$
1,483

 
$
311

Loans underlying off-balance sheet Farmer Mac Guaranteed Securities (excluding AgVantage securities)
5,552

 
3,043

 
6,273

 
3,147

Total unpaid principal balance at acquisition date
7,035

 
3,043

 
7,756

 
3,458

Contractually required payments receivable
7,115

 
3,073

 
7,845

 
3,490

Impairment recognized subsequent to acquisition
26

 

 
26

 

Release of allowance for all outstanding acquired defaulted loans

 
29

 

 
171

 
 
 
 
 
 
 
 
Number of defaulted loans purchased
7

 
6

 
11

 
10


 
As of
 
September 30, 2018
 
December 31, 2017
 
(in thousands)
Outstanding balance
$
22,242

 
$
18,866

Carrying amount
21,481

 
17,691




Net credit losses and 90-day delinquencies as of and for the periods indicated for loans held and loans underlying off-balance sheet securities representing interests in pools of eligible Farm & Ranch loans ("Farm & Ranch Guaranteed Securities") and LTSPCs are presented in the table below.  As of September 30, 2018, there were no delinquencies and no probable losses inherent in Farmer Mac's Rural Utilities loan portfolio and Farmer Mac had not experienced credit losses on any Rural Utilities loans.

Table 5.8

 
90-Day Delinquencies(1)
 
Net Credit (Recoveries)/Losses
 
As of
 
For the Nine Months Ended
 
September 30, 2018
 
December 31, 2017
 
September 30, 2018
 
September 30, 2017
 
(in thousands)
On-balance sheet assets:
 
 
 
 
 
 
 
Farm & Ranch:
 
 
 
 
 
 
 
Loans
$
32,756

 
$
47,881

 
$
40

 
$
(520
)
Total on-balance sheet
$
32,756

 
$
47,881

 
$
40

 
$
(520
)
Off-balance sheet assets:
 

 
 
 
 

 
 

Farm & Ranch:
 

 
 
 
 

 
 

LTSPCs
$
4,789

 
$
563

 
$

 
$

Total off-balance sheet
$
4,789

 
$
563

 
$

 
$

Total
$
37,545

 
$
48,444

 
$
40

 
$
(520
)
(1) 
Includes loans and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs that are 90 days or more past due, in foreclosure, or in bankruptcy with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.

Of the $32.8 million of on-balance sheet loans reported as 90-day delinquencies as of September 30, 2018, $0.2 million were loans subject to "removal-of-account" provisions. Of the $47.9 million of on-balance sheet loans reported as 90-day delinquencies as of December 31, 2017, $0.3 million were loans subject to "removal-of-account" provisions.

Credit Quality Indicators

The following tables present credit quality indicators related to Farm & Ranch loans held and loans underlying LTSPCs and off-balance sheet Farm & Ranch Guaranteed Securities as of September 30, 2018 and December 31, 2017:  

Table 5.9
  
As of September 30, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Credit risk profile by internally assigned grade(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
2,355,938

 
$
847,666

 
$
652,715

 
$
302,243

 
$
10,824

 
$
4,542

 
$
4,173,928

Special mention(2)
72,974

 
13,204

 
25,729

 
6,992

 

 

 
118,899

Substandard(3)
63,577

 
33,948

 
22,741

 
7,526

 

 

 
127,792

Total on-balance sheet
$
2,492,489

 
$
894,818

 
$
701,185

 
$
316,761

 
$
10,824

 
$
4,542

 
$
4,420,619

Off-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,131,413

 
$
455,135

 
$
600,128

 
$
161,671

 
$
67,287

 
$
2,870

 
$
2,418,504

Special mention(2)
70,511

 
36,062

 
37,305

 
786

 

 

 
144,664

Substandard(3)
51,664

 
14,961

 
14,523

 
5,009

 
1,364

 
710

 
88,231

Total off-balance sheet
$
1,253,588

 
$
506,158

 
$
651,956

 
$
167,466

 
$
68,651

 
$
3,580

 
$
2,651,399

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
3,487,351

 
$
1,302,801

 
$
1,252,843

 
$
463,914

 
$
78,111

 
$
7,412

 
$
6,592,432

Special mention(2)
143,485

 
49,266

 
63,034

 
7,778

 

 

 
263,563

Substandard(3)
115,241

 
48,909

 
37,264

 
12,535

 
1,364

 
710

 
216,023

Total
$
3,746,077

 
$
1,400,976

 
$
1,353,141

 
$
484,227

 
$
79,475

 
$
8,122

 
$
7,072,018

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
15,843

 
$
7,822

 
$
5,274

 
$
3,817

 
$

 
$

 
$
32,756

Off-balance sheet
1,146

 
1,518

 
1,489

 
636

 

 

 
4,789

90 days or more past due
$
16,989

 
$
9,340

 
$
6,763

 
$
4,453

 
$

 
$

 
$
37,545

(1) 
Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans. 
(2) 
Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.  
(3) 
Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.

  
As of December 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Credit risk profile by internally assigned grade(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
2,274,912

 
$
771,600

 
$
617,527

 
$
260,854

 
$
13,023

 
$
9,030

 
$
3,946,946

Special mention(2)
70,063

 
22,878

 
18,405

 
8,483

 

 

 
119,829

Substandard(3)
67,674

 
38,180

 
17,602

 
7,858

 

 
644

 
131,958

Total on-balance sheet
$
2,412,649

 
$
832,658

 
$
653,534

 
$
277,195

 
$
13,023

 
$
9,674

 
$
4,198,733

Off-Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,132,196

 
$
478,573

 
$
634,633

 
$
150,906

 
$
42,723

 
$
4,294

 
$
2,443,325

Special mention(2)
76,778

 
26,134

 
31,451

 
1,647

 

 
169

 
136,179

Substandard(3)
36,322

 
30,198

 
15,340

 
3,880

 
3,015

 
594

 
89,349

Total off-balance sheet
$
1,245,296

 
$
534,905

 
$
681,424

 
$
156,433

 
$
45,738

 
$
5,057

 
$
2,668,853

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
3,407,108

 
$
1,250,173

 
$
1,252,160

 
$
411,760

 
$
55,746

 
$
13,324

 
$
6,390,271

Special mention(2)
146,841

 
49,012

 
49,856

 
10,130

 

 
169

 
256,008

Substandard(3)
103,996

 
68,378

 
32,942

 
11,738

 
3,015

 
1,238

 
221,307

Total
$
3,657,945

 
$
1,367,563

 
$
1,334,958

 
$
433,628

 
$
58,761

 
$
14,731

 
$
6,867,586

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
21,702

 
$
18,833

 
$
3,835

 
$
3,511

 
$

 
$

 
$
47,881

Off-balance sheet
151

 

 

 
412

 

 

 
563

90 days or more past due
$
21,853

 
$
18,833

 
$
3,835

 
$
3,923

 
$

 
$

 
$
48,444

(1) 
Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.  
(2) 
Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.  
(3) 
Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.

Concentrations of Credit Risk

The following table sets forth the geographic and commodity/collateral diversification, the range of original loan-to-value ratios, and the range in the size of borrower exposure for all Farm & Ranch loans held and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs as of September 30, 2018 and December 31, 2017:

Table 5.10
 
As of
  
September 30, 2018
 
December 31, 2017
  
(in thousands)
By commodity/collateral type:
 
 
 
Crops
$
3,746,077

 
$
3,657,945

Permanent plantings
1,400,976

 
1,367,563

Livestock
1,353,141

 
1,334,958

Part-time farm
484,227

 
433,628

Ag. Storage and Processing
79,475

 
58,761

Other
8,122

 
14,731

Total
$
7,072,018

 
$
6,867,586

By geographic region(1):
 

 
 

Northwest
$
815,346

 
$
740,991

Southwest
2,198,744

 
2,093,213

Mid-North
2,276,100

 
2,244,094

Mid-South
876,960

 
908,603

Northeast
315,685

 
296,264

Southeast
589,183

 
584,421

Total
$
7,072,018

 
$
6,867,586

By original loan-to-value ratio(2):
 

 
 

0.00% to 40.00%
$
1,317,118

 
$
1,322,422

40.01% to 50.00%
1,769,124

 
1,733,671

50.01% to 60.00%
2,456,766

 
2,385,605

60.01% to 70.00%
1,227,092

 
1,150,914

70.01% to 80.00%(3)
277,204

 
248,799

80.01% to 90.00%(3)
24,714

 
26,175

Total
$
7,072,018

 
$
6,867,586

By size of borrower exposure(4):
 
 
 
Less than $1,000,000
$
2,423,394

 
$
2,379,596

$1,000,000 to $4,999,999
2,696,431

 
2,627,617

$5,000,000 to $9,999,999
917,198

 
867,574

$10,000,000 to $24,999,999
587,618

 
584,896

$25,000,000 to $50,000,000
447,377

 
407,903

Total
$
7,072,018

 
$
6,867,586

(1) 
Geographic regions:  Northwest (AK, ID, MT, OR, WA, WY); Southwest (AZ, CA, CO, HI, NM, NV, UT); Mid-North (IA, IL, IN, MI, MN, NE, ND, SD, WI); Mid-South (AR, KS, LA, MO, OK, TX); Northeast (CT, DE, KY, MA, MD, ME, NH, NJ, NY, OH, PA, RI, VA, VT, WV); Southeast (AL, FL, GA, MS, NC, SC, TN).
(2) 
As of second quarter 2017, Farmer Mac revised its calculation of the original loan-to-value ratio of a loan to combine for any cross-collateralized loans: (i) the original loan principal balance amounts in the numerator and (ii) the original appraised property values in the denominator. In previous periods, the ratio was calculated on a loan-by-loan basis without considering the effects of any cross-collateralization. Prior period information has been reclassified to conform to the current period calculation and presentation.
(3) 
Primarily part-time farm loans. Loans with original loan-to-value ratios of greater than 80% are required to have private mortgage insurance.
(4) 
Includes multiple loans to the same borrower or borrower-related entities.

The original loan-to-value ratio is calculated by dividing the loan principal balance at the time of guarantee, purchase, or commitment by the appraised value at the date of loan origination or, when available, the updated appraised value at the time of guarantee, purchase, or commitment.  Current loan-to-value ratios may be higher or lower than the original loan-to-value ratios.