XML 25 R13.htm IDEA: XBRL DOCUMENT v3.3.1.900
MORTGAGE SERVICING RIGHTS
12 Months Ended
Dec. 31, 2015
Transfers And Servicing [Abstract]  
MORTGAGE SERVICING RIGHTS

NOTE 5 - MORTGAGE SERVICING RIGHTS

 

Loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of loans serviced for others were approximately $123,302,000 and $113,156,000 at December 31, 2015 and 2014, respectively.

 

The carrying amount of servicing rights recorded on loans serviced for others was $1,109,720 and $961,823, respectively, at December 31, 2015 and 2014, which approximated their fair value. The fair value of servicing rights at December 31, 2015 was determined using a discount rate of 9%, monthly prepayment speeds ranging from 149% to 407%, depending on the stratification of the specific right, ancillary income of $48 per loan annually, and incremental cost to service of approximately $43 per loan annually. The fair value of servicing rights at December 31, 2014 was determined using a discount rate of 9%, monthly prepayment speeds ranging from 262% to 407%, depending on the stratification of the specific right, ancillary income of $48 per loan annually, and incremental cost to service of approximately $43 per loan annually. The ancillary income and cost to service assumptions include projected loan defaults.

 

The following summarizes the activity pertaining to mortgage servicing rights along with the aggregate activity in related valuation allowances:

 

    Year Ended  
    December 31,  
    2015     2014  
Balance, beginning   $ 961,823     $ 918,247  
Mortgage servicing rights capitalized     230,826       150,546  
Mortgage servicing rights amortized     (144,607 )     (106,970 )
Decrease in provision for loss in fair value     61,678       -  
                 
Balance, ending   $ 1,109,720     $ 961,823  
                 
Valuation allowances:                
                 
Balance, beginning   $ 178,896     $ 178,896  
Decrease     (61,678 )     -  
                 
Balance, ending   $ 117,218     $ 178,896  

 

Estimated future amortization expense on mortgage servicing rights is as follows:

 

Year Ending December 31,      Amount  
2016   $ 138,384  
2017     133,145  
2018     111,111  
2019     67,291  
2020     43,786  
Thereafter     616,003  
         
    $ 1,109,720