LOANS AND PAYMENT PLAN RECEIVABLES | NOTE 4 – LOANS AND PAYMENT PLAN RECEIVABLES Our loan portfolios at December 31 follow: 2016 2015 (In thousands) Real estate (1) Residential first mortgages $ 453,348 $ 432,215 Residential home equity and other junior mortgages 105,550 106,297 Construction and land development 77,287 62,629 Other (2) 525,748 498,706 Consumer 234,632 193,350 Commercial 206,607 180,424 Agricultural 5,076 6,830 Payment plan receivables (3) — 34,599 Total loans $ 1,608,248 $ 1,515,050 (1) Includes both residential and non-residential commercial loans secured by real estate. (2) Includes loans secured by multi-family residential and non-farm, non-residential property. (3) Payment plan receivables were reclassified to held for sale at December 31, 2016. See note #1. Loans include net deferred loan costs of $4.1 million and $2.2 million at December 31, 2016 and 2015, respectively. Payment plan receivables totaling $36.9 million at December 31, 2015, are presented net of unamortized discount of $2.3 million at December 31, 2015. These payment plan receivables had effective yields of 13% at December 31, 2015. In August 2016 and December 2015, we purchased $15.0 million and $32.6 million, respectively of single-family residential fixed rate jumbo mortgage loans from two separate Michigan-based financial institutions. These mortgage loans were all on properties located in Michigan, had weighted average interest rates (after a 0.25% servicing fee) of 3.65% and 3.94%, respectively and weighted average remaining contractual maturities of 332 months and 344 months, respectively. An analysis of the allowance for loan losses by portfolio segment for the years ended December 31 follows: Commercial Mortgage Installment Payment Plan Receivables Subjective Allocation Total (In thousands) 2016 Balance at beginning of period $ 5,670 $ 10,391 $ 1,181 $ 56 $ 5,272 $ 22,570 Additions (deductions) Provision for loan losses (1,945 ) (158 ) 401 (4 ) 397 (1,309 ) Recoveries credited to allowance 2,472 1,047 1,100 — — 4,619 Loans charged against the allowance (1,317 ) (2,599 ) (1,671 ) — — (5,587 ) Reclassification to loans held for sale — — — (52 ) (7 ) (59 ) Balance at end of period $ 4,880 $ 8,681 $ 1,011 $ — $ 5,662 $ 20,234 2015 Balance at beginning of period $ 5,445 $ 13,444 $ 1,814 $ 64 $ 5,223 $ 25,990 Additions (deductions) Provision for loan losses (737 ) (1,744 ) (274 ) (8 ) 49 (2,714 ) Recoveries credited to allowance 2,656 1,258 1,108 — — 5,022 Loans charged against the allowance (1,694 ) (2,567 ) (1,467 ) — — (5,728 ) Balance at end of period $ 5,670 $ 10,391 $ 1,181 $ 56 $ 5,272 $ 22,570 2014 Balance at beginning of period $ 6,827 $ 17,195 $ 2,246 $ 97 $ 5,960 $ 32,325 Additions (deductions) Provision for loan losses (1,683 ) (1,029 ) 349 (36 ) (737 ) (3,136 ) Recoveries credited to allowance 4,914 1,397 1,104 5 — 7,420 Loans charged against the allowance (4,613 ) (4,119 ) (1,885 ) (2 ) — (10,619 ) Balance at end of period $ 5,445 $ 13,444 $ 1,814 $ 64 $ 5,223 $ 25,990 Allowance for loan losses and recorded investment in loans by portfolio segment follows: Commercial Mortgage Installment Payment Plan Receivables Subjective Allocation Total (In thousands) 2016 Allowance for loan losses: Individually evaluated for impairment $ 2,244 $ 6,579 $ 329 $ — $ — $ 9,152 Collectively evaluated for impairment 2,636 2,102 682 — 5,662 11,082 Total ending allowance balance $ 4,880 $ 8,681 $ 1,011 $ — $ 5,662 $ 20,234 Loans Individually evaluated for impairment $ 15,767 $ 59,151 $ 4,913 $ — $ 79,831 Collectively evaluated for impairment 790,228 481,828 261,474 — 1,533,530 Total loans recorded investment 805,995 540,979 266,387 — 1,613,361 Accrued interest included in recorded investment 1,978 2,364 771 — 5,113 Total loans $ 804,017 $ 538,615 $ 265,616 $ — $ 1,608,248 2015 Allowance for loan losses: Individually evaluated for impairment $ 2,708 $ 7,818 $ 457 $ — $ — $ 10,983 Collectively evaluated for impairment 2,962 2,573 724 56 5,272 11,587 Total ending allowance balance $ 5,670 $ 10,391 $ 1,181 $ 56 $ 5,272 $ 22,570 Loans Individually evaluated for impairment $ 16,868 $ 66,375 $ 5,888 $ — $ 89,131 Collectively evaluated for impairment 733,399 433,931 228,827 34,599 1,430,756 Total loans recorded investment 750,267 500,306 234,715 34,599 1,519,887 Accrued interest included in recorded investment 1,869 2,270 698 — 4,837 Total loans $ 748,398 $ 498,036 $ 234,017 $ 34,599 $ 1,515,050 Non-performing loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. If these loans had continued to accrue interest in accordance with their original terms, approximately $0.5 million, $0.6 million and $0.8 million of interest income would have been recognized in 2016, 2015 and 2014, respectively. Interest income recorded on these loans was approximately zero during the years ended 2016, 2015 and 2014. Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) at December 31 follow: 90+ and Still Accruing Non- Accrual Total Non- Performing Loans (In thousands) 2016 Commercial Income producing - real estate $ — $ 628 $ 628 Land, land development and construction - real estate — 105 105 Commercial and industrial — 4,430 4,430 Mortgage 1-4 family — 5,248 5,248 Resort lending — 1,507 1,507 Home equity - 1st lien — 222 222 Home equity - 2nd lien — 317 317 Purchased loans — — — Installment Home equity - 1st lien — 266 266 Home equity - 2nd lien — 289 289 Loans not secured by real estate — 351 351 Other — 1 1 Total recorded investment $ — $ 13,364 $ 13,364 Accrued interest included in recorded investment $ — $ — $ — 2015 Commercial Income producing - real estate $ — $ 1,027 $ 1,027 Land, land development and construction - real estate 49 401 450 Commercial and industrial 69 2,028 2,097 Mortgage 1-4 family — 4,744 4,744 Resort lending — 1,094 1,094 Home equity - 1st lien — 187 187 Home equity - 2nd lien — 147 147 Purchased loans — 2 2 Installment Home equity - 1st lien — 106 106 Home equity - 2nd lien — 443 443 Loans not secured by real estate — 421 421 Other — 2 2 Payment plan receivables Full refund — 2 2 Partial refund — 2 2 Other — 1 1 Total recorded investment $ 118 $ 10,607 $ 10,725 Accrued interest included in recorded investment $ 2 $ — $ 2 An aging analysis of loans by class at December 31 follows: Loans Past Due Loans not Past Due Total Loans 30-59 days 60-89 days 90+ days Total (In thousands) 2016 Commercial Income producing - real estate $ — $ — $ 383 $ 383 $ 287,255 $ 287,638 Land, land development and construction - real estate 74 — 31 105 51,670 51,775 Commercial and industrial 100 1,385 66 1,551 465,031 466,582 Mortgage 1-4 family 2,361 869 5,248 8,478 306,063 314,541 Resort lending — — 1,507 1,507 101,541 103,048 Home equity - 1st lien 149 — 222 371 28,645 29,016 Home equity - 2nd lien 470 218 317 1,005 54,232 55,237 Purchased loans 13 2 — 15 39,122 39,137 Installment Home equity - 1st lien 311 48 266 625 12,025 12,650 Home equity - 2nd lien 238 41 289 568 13,390 13,958 Loans not secured by real estate 533 95 351 979 236,022 237,001 Other 8 1 1 10 2,768 2,778 Total recorded investment $ 4,257 $ 2,659 $ 8,681 $ 15,597 $ 1,597,764 $ 1,613,361 Accrued interest included in recorded investment $ 45 $ 19 $ — $ 64 $ 5,049 $ 5,113 2015 Commercial Income producing - real estate $ 203 $ 209 $ 647 $ 1,059 $ 305,155 $ 306,214 Land, land development and construction - real estate — — 252 252 44,231 44,483 Commercial and industrial 785 16 151 952 398,618 399,570 Mortgage 1-4 family 1,943 640 4,744 7,327 269,880 277,207 Resort lending 307 — 1,094 1,401 114,619 116,020 Home equity - 1st lien 50 — 187 237 22,327 22,564 Home equity - 2nd lien 439 54 147 640 50,618 51,258 Purchased loans 9 1 2 12 33,245 33,257 Installment Home equity - 1st lien 315 107 106 528 16,707 17,235 Home equity - 2nd lien 231 149 443 823 19,727 20,550 Loans not secured by real estate 567 83 421 1,071 193,680 194,751 Other 15 3 2 20 2,159 2,179 Payment plan receivables Full refund 492 62 2 556 21,294 21,850 Partial refund 415 228 2 645 5,834 6,479 Other 110 3 1 114 6,156 6,270 Total recorded investment $ 5,881 $ 1,555 $ 8,201 $ 15,637 $ 1,504,250 $ 1,519,887 Accrued interest included in recorded investment $ 53 $ 17 $ 2 $ 72 $ 4,765 $ 4,837 Impaired loans are as follows : December 31, 2016 2015 (In thousands) Impaired loans with no allocated allowance TDR $ 1,782 $ 2,518 Non - TDR 1,107 203 Impaired loans with an allocated allowance TDR - allowance based on collateral 3,527 4,810 TDR - allowance based on present value cash flow 72,613 81,002 Non - TDR - allowance based on collateral 491 260 Non - TDR - allowance based on present value cash flow — — Total impaired loans $ 79,520 $ 88,793 Amount of allowance for loan losses allocated TDR - allowance based on collateral $ 1,868 $ 2,436 TDR - allowance based on present value cash flow 7,146 8,471 Non - TDR - allowance based on collateral 138 76 Non - TDR - allowance based on present value cash flow — — Total amount of allowance for loan losses allocated $ 9,152 $ 10,983 Impaired loans by class as of December 31 are as follows (1): 2016 2015 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance (In thousands) With no related allowance recorded: Commercial Income producing - real estate $ 517 $ 768 $ — $ 641 $ 851 $ — Land, land development & construction-real estate 31 709 — 818 1,393 — Commercial and industrial 2,341 3,261 — 1,245 1,241 — Mortgage 1-4 family 2 387 — 23 183 — Resort lending — — — — — — Home equity - 1st lien — — — — — — Home equity - 2nd lien — — — — — — Installment Home equity - 1st lien — 66 — — 76 — Home equity - 2nd lien — — — — — — Loans not secured by real estate — — — — — — Other — — — — — — 2,891 5,191 — 2,727 3,744 — 2016 2015 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance (In thousands) With an allowance recorded: Commercial Income producing - real estate 7,737 7,880 554 8,377 9,232 516 Land, land development & construction-real estate 239 244 36 1,690 1,778 296 Commercial and industrial 4,902 5,246 1,654 4,097 4,439 1,896 Mortgage 1-4 family 41,701 43,479 4,100 47,792 49,808 5,132 Resort lending 16,898 16,931 2,453 18,148 18,319 2,662 Home equity - 1st lien 235 242 10 168 172 9 Home equity - 2nd lien 315 398 16 244 325 15 Installment Home equity - 1st lien 1,994 2,117 118 2,364 2,492 143 Home equity - 2nd lien 2,415 2,443 182 2,929 2,951 271 Loans not secured by real estate 504 540 29 587 658 42 Other — — — 8 8 1 76,940 79,520 9,152 86,404 90,182 10,983 Total Commercial Income producing - real estate 8,254 8,648 554 9,018 10,083 516 Land, land development & construction-real estate 270 953 36 2,508 3,171 296 Commercial and industrial 7,243 8,507 1,654 5,342 5,680 1,896 Mortgage 1-4 family 41,703 43,866 4,100 47,815 49,991 5,132 Resort lending 16,898 16,931 2,453 18,148 18,319 2,662 Home equity - 1st lien 235 242 10 168 172 9 Home equity - 2nd lien 315 398 16 244 325 15 Installment Home equity - 1st lien 1,994 2,183 118 2,364 2,568 143 Home equity - 2nd lien 2,415 2,443 182 2,929 2,951 271 Loans not secured by real estate 504 540 29 587 658 42 Other — — — 8 8 1 Total $ 79,831 $ 84,711 $ 9,152 $ 89,131 $ 93,926 $ 10,983 Accrued interest included in recorded investment $ 311 $ 338 (1) There were no impaired payment plan receivables or purchased mortgage loans at December 31, 2016 or 2015. Average recorded investment in and interest income earned on impaired loans by class for the years ended December 31 follows (1): 2016 2015 2014 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized (In thousands) With no related allowance recorded: Commercial Income producing - real estate $ 609 $ 2 $ 4,520 $ 387 $ 7,660 $ 250 Land, land development & construction-real estate 330 7 952 79 1,145 64 Commercial and industrial 961 54 2,125 257 3,351 152 Mortgage 1-4 family 10 16 19 11 29 — Resort lending — — 12 — 40 1 Home equity - 1st lien — — — — — — Home equity - 2nd lien — — — — — — Installment Home equity - 1st lien — 5 — 5 — 2 Home equity - 2nd lien 3 — — — — — Loans not secured by real estate — — — — — — Other — — — — — — 1,913 84 7,628 739 12,225 469 With an allowance recorded: Commercial Income producing - real estate 8,069 427 12,677 439 12,772 677 Land, land development & construction-real estate 1,129 31 2,219 54 3,939 149 Commercial and industrial 5,723 189 6,663 104 8,500 294 Mortgage 1-4 family 44,923 1,918 50,421 2,140 55,877 2,286 Resort lending 17,544 619 18,448 670 19,458 753 Home equity - 1st lien 226 10 161 8 160 6 Home equity - 2nd lien 248 14 172 13 57 2 Installment Home equity - 1st lien 2,185 147 2,539 176 2,837 174 Home equity - 2nd lien 2,661 162 3,055 193 3,359 188 Loans not secured by real estate 546 35 653 37 719 35 Other 4 — 10 1 14 1 83,258 3,552 97,018 3,835 107,692 4,565 2016 2015 2014 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized (In thousands) Total Commercial Income producing - real estate 8,678 429 17,197 826 20,432 927 Land, land development & construction-real estate 1,459 38 3,171 133 5,084 213 Commercial and industrial 6,684 243 8,788 361 11,851 446 Mortgage 1-4 family 44,933 1,934 50,440 2,151 55,906 2,286 Resort lending 17,544 619 18,460 670 19,498 754 Home equity - 1st lien 226 10 161 8 160 6 Home equity - 2nd lien 248 14 172 13 57 2 Installment Home equity - 1st lien 2,185 152 2,539 181 2,837 176 Home equity - 2nd lien 2,664 162 3,055 193 3,359 188 Loans not secured by real estate 546 35 653 37 719 35 Other 4 — 10 1 14 1 Total $ 85,171 $ 3,636 $ 104,646 $ 4,574 $ 119,917 $ 5,034 (1) There were no impaired payment plan receivables or purchased mortgage loans during the years ending December 31, 2016, 2015 and 2014. Our average investment in impaired loans was approximately $85.2 million, $104.6 million and $119.9 million in 2016, 2015 and 2014, respectively. Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance. Interest income recognized on impaired loans was approximately $3.6 million, $4.6 million and $5.0 million in 2016, 2015 and 2014, respectively, of which the majority of these amounts were received in cash and related primarily to performing TDR’s. Troubled debt restructurings at December 31 follow: 2016 Commercial Retail (1) Total (In thousands) Performing TDR's $ 10,560 $ 59,726 $ 70,286 Non-performing TDR's (2) 3,565 4,071 (3) 7,636 Total $ 14,125 $ 63,797 $ 77,922 2015 Commercial Retail (1) Total (In thousands) Performing TDR's $ 13,318 $ 68,194 $ 81,512 Non-performing TDR's (2) 3,041 3,777 (3) 6,818 Total $ 16,359 $ 71,971 $ 88,330 (1) Retail loans include mortgage and installment loan segments. (2) Included in non-performing loans table above. (3) Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis. We have allocated $9.0 million and $10.9 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of December 31, 2016 and 2015, respectively. We have committed to lend additional amounts totaling up to $0.04 million at both December 31, 2016 and 2015, respectively, to customers with outstanding loans that are classified as troubled debt restructurings. The terms of certain loans were modified as troubled debt restructurings and generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances. Loans that have been classified as troubled debt restructurings during the years ended December 31 follow (1): Number of Contracts Pre-modification Recorded Balance Post-modification Recorded Balance (Dollars in thousands) 2016 Commercial Income producing - real estate 4 $ 290 $ 290 Land, land development & construction-real estate — — — Commercial and industrial 9 2,044 2,027 Mortgage 1-4 family 9 927 1,004 Resort lending 1 116 117 Home equity - 1st lien 1 107 78 Home equity - 2nd lien 2 77 78 Installment Home equity - 1st lien 6 141 145 Home equity - 2nd lien 6 154 157 Loans not secured by real estate 2 46 46 Other — — — Total 40 $ 3,902 $ 3,942 2015 Commercial Income producing - real estate 2 $ 229 $ 227 Land, land development & construction-real estate — — — Commercial and industrial 17 3,188 2,960 Mortgage 1-4 family 8 1,345 1,128 Resort lending 1 313 307 Home equity - 1st lien 1 20 20 Home equity - 2nd lien 1 27 27 Installment Home equity - 1st lien 6 220 186 Home equity - 2nd lien 8 228 217 Loans not secured by real estate 2 19 25 Other — — — Total 46 $ 5,589 $ 5,097 Number of Contracts Pre-modification Recorded Balance Post-modification Recorded Balance (Dollars in thousands) 2014 Commercial Income producing - real estate 4 $ 426 $ 389 Land, land development & construction-real estate 2 55 44 Commercial and industrial 13 2,236 1,606 Mortgage 1-4 family 15 1,576 1,570 Resort lending 6 1,583 1,572 Home equity - 1st lien 1 17 14 Home equity - 2nd lien 1 85 84 Installment Home equity - 1st lien 13 631 523 Home equity - 2nd lien 9 400 400 Loans not secured by real estate 6 114 106 Other — — — Total 70 $ 7,123 $ 6,308 (1) There were no payment plan receivables or purchased mortgage loans classified as troubled debt restructurings during the years ending 2016, 2015 and 2014. The troubled debt restructurings described above increased (decreased) the AFLL by $(0.1) million, $0.4 million and $0.2 million during the years ended December 31, 2016, 2015 and 2014, respectively and resulted in charge offs of $0.53 million, $0.16 million and $0.04 million during the years ended December 31, 2016, 2015 and 2014, respectively. Loans that have been classified as troubled debt restructured during the past twelve months and that have subsequently defaulted during the years ended December 31 follows: Number of Contracts Recorded Balance (Dollars in thousands) 2016 Commercial Income producing - real estate — $ — Land, land development & construction-real estate — — Commercial and industrial 1 1,767 Mortgage 1-4 family — — Resort lending — — Home equity - 1st lien — — Home equity - 2nd lien — — Installment Home equity - 1st lien — — Home equity - 2nd lien — — Loans not secured by real estate — — Other — — Total 1 $ 1,767 Number of Contracts Recorded Balance (Dollars in thousands) 2015 Commercial Income producing - real estate — $ — Land, land development & construction-real estate — — Commercial and industrial 2 157 Mortgage 1-4 family 2 73 Resort lending — — Home equity - 1st lien — — Home equity - 2nd lien — — Installment Home equity - 1st lien — — Home equity - 2nd lien — — Loans not secured by real estate 1 4 Other — — Total 5 $ 234 2014 Commercial Income producing - real estate — $ — Land, land development & construction-real estate — — Commercial and industrial 2 319 Mortgage 1-4 family 1 125 Resort lending — — Home equity - 1st lien — — Home equity - 2nd lien — — Installment Home equity - 1st lien — — Home equity - 2nd lien — — Loans not secured by real estate — — Other — — Total 3 $ 444 A loan is generally considered to be in payment default once it is 90 days contractually past due under the modified terms for commercial loans and installment loans and when four consecutive payments are missed for mortgage loans. The troubled debt restructurings that subsequently defaulted described above increased (decreased) the AFLL by $(0.17) million, $(0.03) million and $0.02 million during the years ended December 31, 2016, 2015 and 2014, respectively and resulted in charge offs of $0.51 million, zero and zero during the years ended December 31, 2016, 2015 and 2014, respectively. The terms of certain other loans were modified during the years ending December 31, 2016, 2015 and 2014 that did not meet the definition of a troubled debt restructuring. The modification of these loans could have included modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant. In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy. Credit Quality Indicators For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows: Rating 1 through 6 Rating 7 and 8 Rating 9 Rating 10 and 11 Rating 12 The following table summarizes loan ratings by loan class for our commercial loan segment at December 31: Commercial Non-watch 1-6 Watch 7-8 Substandard Accrual 9 Non- Accrual 10-11 Total (In thousands) 2016 Income producing - real estate $ 282,886 $ 3,787 $ 337 $ 628 $ 287,638 Land, land development and construction - real estate 51,603 67 — 105 51,775 Commercial and industrial 449,365 9,788 2,998 4,431 466,582 Total $ 783,854 $ 13,642 $ 3,335 $ 5,164 $ 805,995 Accrued interest included in total $ 1,915 $ 52 $ 11 $ — $ 1,978 2015 Income producing - real estate $ 296,898 $ 6,866 $ 1,423 $ 1,027 $ 306,214 Land, land development and construction - real estate 40,844 2,995 243 401 44,483 Commercial and industrial 371,357 19,502 6,683 2,028 399,570 Total $ 709,099 $ 29,363 $ 8,349 $ 3,456 $ 750,267 Accrued interest included in total $ 1,729 $ 108 $ 32 $ — $ 1,869 For each of our mortgage and installment segment classes we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually. The following tables summarize credit scores by loan class for our mortgage and installment loan segments at December 31: Mortgage (1) 1-4 Family Resort Lending Home Equity 1st Lien Home Equity 2nd Lien Purchased Loans Total (In thousands) 2016 800 and above $ 36,534 $ 10,484 $ 6,048 $ 8,392 $ 8,462 $ 69,920 750-799 102,382 41,999 10,006 20,113 20,984 195,484 700-749 69,337 24,727 5,706 12,360 9,115 121,245 650-699 50,621 13,798 4,106 8,167 437 77,129 600-649 25,270 5,769 1,674 3,067 — 35,780 550-599 13,747 3,030 455 1,699 — 18,931 500-549 9,215 1,438 486 981 — 12,120 Under 500 5,145 92 255 279 — 5,771 Unknown 2,290 1,711 280 179 139 4,599 Total $ 314,541 $ 103,048 $ 29,016 $ 55,237 $ 39,137 $ 540,979 Accrued interest included in total $ 1,466 $ 450 $ 111 $ 226 $ 111 $ 2,364 2015 800 and above $ 28,760 $ 13,943 $ 4,374 $ 7,696 $ 2,310 $ 57,083 750-799 78,802 40,888 7,137 17,405 23,283 167,515 700-749 56,519 31,980 4,341 11,022 6,940 110,802 650-699 51,813 17,433 3,203 7,691 — 80,140 600-649 27,966 4,991 1,467 3,684 — 38,108 550-599 16,714 3,070 1,027 1,918 — 22,729 500-549 10,610 1,051 572 1,295 — 13,528 Under 500 4,708 554 244 265 — 5,771 Unknown 1,315 2,110 199 282 724 4,630 Total $ 277,207 $ 116,020 $ 22,564 $ 51,258 $ 33,257 $ 500,306 Accrued interest included in total $ 1,396 $ 477 $ 87 $ 196 $ 114 $ 2,270 (1) Credit scores have been updated within the last twelve months. Installment (1) Home Equity 1st Lien Home Equity 2nd Lien Loans not Secured by Real Estate Other Total (In thousands) 2016 800 and above $ 1,354 $ 1,626 $ 53,281 $ 86 $ 56,347 750-799 2,478 3,334 107,460 793 114,065 700-749 1,920 2,686 43,456 821 48,883 650-699 2,852 2,541 19,053 624 25,070 600-649 1,691 1,775 4,638 298 8,402 550-599 1,231 1,063 1,942 53 4,289 500-549 981 692 1,095 45 2,813 Under 500 114 220 276 24 634 Unknown 29 21 5,800 34 5,884 Total $ 12,650 $ 13,958 $ 237,001 $ 2,778 $ 266,387 Accrued interest included in total $ 54 $ 59 $ 638 $ 20 $ 771 Installment (1) Home Equity 1st Lien Home Equity 2nd Lien Loans not Secured by Real Estate Other Total (In thousands) 2015 800 and above $ 1,792 $ 1,782 $ 44,254 $ 58 $ 47,886 750-799 4,117 5,931 86,800 531 97,379 700-749 2,507 3,899 34,789 694 41,889 650-699 3,508 4,182 16,456 499 24,645 600-649 2,173 2,153 4,979 200 9,505 550-599 1,800 1,346 1,997 109 5,252 500-549 1,056 855 1,170 61 3,142 Under 500 223 370 385 23 1,001 Unknown 59 32 3,921 4 4,016 Total $ 17,235 $ 20,550 $ 194,751 $ 2,179 $ 234,715 Accrued interest included in total $ 78 $ 83 $ 520 $ 17 $ 698 (1) Credit scores have been updated within the last twelve months. Mepco is a wholly-owned subsidiary of our Bank that operates a vehicle service contract payment plan business throughout the United States. As discussed in note #1 all payment plan receivables have been reclassified to held for sale at December 31, 2016. In addition, see note #11 for more information about Mepco’s business. As of December 31, 2015, approximately 63.2% of Mepco’s outstanding payment plan receivables related to programs in which a third party insurer or risk retention group was obligated to pay Mepco the full refund owing upon cancellation of the related service contract (including with respect to both the portion funded to the service contract seller and the portion funded to the administrator). These receivables are shown as “Full Refund” in the table below. Another approximately 18.7% of Mepco’s outstanding payment plan receivables as of December 31, 2015, related to programs in which a third party insurer or risk retention group is obligated to pay Mepco the refund owing upon cancellation only with respect to the unearned portion previously funded by Mepco to the administrator (but not to the service contract seller). These receivables are shown as “Partial Refund” in the table below. The balance of Mepco’s outstanding payment plan receivables related to programs in which there was no insurer or risk retention group that had any contractual liability to Mepco for any portion of the refund amount. These receivables are shown as “Other” in the table below. For each class of our payment plan receivables we monitored financial information on the counterparties as we evaluated the credit quality of this portfolio. The following table summarizes credit ratings of insurer or risk retention group counterparties by class of payment plan receivable at December 31: Payment Plan Receivables Full Refund Partial Refund Other Total (In thousands) 2015 AM Best rating A+ $ — $ 6 $ — $ 6 A 2,712 5,203 — 7,915 A- 3,418 1,177 6,265 10,860 Not rated 15,720 93 5 15,818 Total $ 21,850 $ 6,479 $ 6,270 $ 34,599 Although Mepco has contractual recourse against various counterparties for refunds owing upon cancellation of vehicle service contracts, see note #11 below regarding certain risks and difficulties associated with collecting these refunds. Mortgage loans serviced for others are not reported as assets on the Consolidated Statements of Financial Condition. The principal balances of these loans at December 31 follow: 2016 2015 (In thousands) Mortgage loans serviced for: Fannie Mae $ 944,703 $ 898,443 Freddie Mac 622,885 707,891 Ginnie Mae 85,290 37,884 Other 6,115 107 Total $ 1,658,993 $ 1,644,325 Custodial deposit accounts maintained in connection with mortgage loans serviced for others totaled $18.9 million and $21.8 million, at December 31, 2016 and 2015, respectively. If we do not remain well capitalized for regulatory purposes (see note #20), meet certain minimum capital levels or certain profitability requirements or if we incur a rapid decline in net worth, we could lose our ability to sell and/or service loans to these investors. This could impact our ability to generate gains on the sale of loans and generate servicing income. A forced liquidation of our servicing portfolio could also impact the value that could be recovered on this asset. Fannie Mae has the most stringent eligibility requirements covering capital levels, profitability and decline in net worth. Fannie Mae requires seller/servicers to be well capitalized for regulatory purposes. For the profitability requirement, we cannot record four or more consecutive quarterly losses and experience a 30% decline in net worth over the same period. Finally, our net worth cannot decline by more than 25% in one quarter or more than 40% over two consecutive quarters. The highest level of capital we are required to maintain is at least $2.5 million plus 0.25% of loans serviced for Freddie Mac. An analysis of capitalized mortgage loan servicing rights for the years ended December 31 follows: 2016 2015 2014 (In thousands) Balance at beginning of year $ 12,436 $ 12,106 $ 13,710 Originated servicing rights capitalized 3,119 2,697 1,823 Amortization (2,850 ) (2,868 ) (2,509 ) Change in valuation allowance 966 501 (918 ) Balance at end of year $ 13,671 $ 12,436 $ 12,106 Valuation allowance $ 2,306 $ 3,272 $ 3,773 Loans sold and serviced that have had servicing rights capitalized $ 1,657,996 $ 1,643,086 $ 1,661,269 The fair value of capitalized mortgage loan servicing rights was $14.2 million and $12.9 million at December 31, 2016 and 2015, respectively. Fair value was determined using an average coupon rate of 4.20%, average servicing fee of 0.256%, average discount rate of 10.07% and an average Public Securities Association (“PSA”) prepayment rate of 175 for December 31, 2016; and an average coupon rate of 4.32%, average servicing fee of 0.254%, average discount rate of 10.04% and an average PSA prepayment rate of 203 for December 31, 2015. |