XML 48 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Servicing Rights (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]  
Schedule of Fair Value, Off-balance Sheet Risks [Table Text Block]

The following table summarizes servicing rights activity for the years ended December 31, 2018 and 2017:

 

 

 

 

 

 

 

 

    

2018

    

2017

Beginning balance

 

$

6,795

 

$

8,459

Additions

 

 

5,971

 

 

5,075

Sales

 

 

 —

 

 

(4,751)

Servicing rights amortized

 

 

(2,337)

 

 

(1,988)

Ending balance

 

$

10,429

 

$

6,795

 

Valuation assumptions used in determining the fair value of servicing rights

Shown in the table below is the fair value of financial instruments measured under a Level 3 unobservable input on a recurring and nonrecurring basis at December 31, 2018:

 

 

 

 

 

 

 

 

 

 

Level 3

    

 

    

Significant

    

Range

    

Weighted

 

Fair Value Instruments

 

Valuation Technique

 

Unobservable Inputs

 

(Weighted Average)

 

Average

 

RECURRING

 

  

 

  

 

  

 

  

 

Interest rate lock commitments with customers

 

Quoted market prices

 

Pull-through expectations

 

80% - 99%

 

95.2

%

Individual forward sale commitments with investors

 

Quoted market prices

 

Pull-through expectations

 

80% - 99%

 

95.2

%

NONRECURRING

 

  

 

  

 

  

 

  

 

Impaired loans

 

Fair value of underlying collateral

 

Discount applied to the obtained appraisal

 

0% - 50%

 

25.0

%

OREO

 

Fair value of collateral

 

Discount applied to the obtained appraisal

 

0% - 75%

 

71.1

%

 

Key economic assumptions and the sensitivity of the current fair value for single family mortgage servicing rights

Key economic assumptions and the sensitivity of the current fair value for single family MSR to immediate adverse changes in those assumptions at December 31, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

December 31, 2018

    

December 31, 2017

 

Aggregate portfolio principal balance

 

 

  

 

$

1,186,858

 

$

775,093

 

Weighted average rate of note

 

 

  

 

 

4.3

%  

 

4.1

%

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2018

 

Base

 

0.5% Adverse Rate Change

 

1.0% Adverse Rate Change

 

Conditional prepayment rate

 

 

8.8

%  

 

11.6

%  

 

17.7

%

Fair value MSR

 

$

14,218

 

$

12,723

 

$

10,358

 

Percentage of MSR

 

 

1.2

%  

 

1.1

%  

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

 

9.6

%  

 

10.1

%  

 

10.6

%

Fair value MSR

 

$

14,218

 

$

13,912

 

$

13,617

 

Percentage of MSR

 

 

1.2

%  

 

1.2

%  

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2017

 

Base

 

0.5% Adverse Rate Change

 

1.0% Adverse Rate Change

 

Conditional prepayment rate

 

 

10.9

%  

 

17.7

%  

 

24.5

%

Fair value MSR

 

$

8,602

 

$

6,811

 

$

5,614

 

Percentage of MSR

 

 

1.1

%  

 

0.9

%  

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

 

9.6

%  

 

10.1

%  

 

10.6

%

Fair value MSR

 

$

8,602

 

$

8,433

 

$

8,271

 

Percentage of MSR

 

 

1.1

%  

 

1.1

%  

 

1.1

%

 

Mortgage servicing rights  
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]  
Valuation assumptions used in determining the fair value of servicing rights

The following provides valuation assumptions used in determining the fair value of MSR at the dates indicated:

 

 

 

 

 

 

 

 

At December 31, 

 

 

    

2018

    

2017

 

Key assumptions:

 

 

 

 

 

Weighted average discount rate

 

9.5

%  

9.5

%

Conditional prepayment rate (“CPR”)

 

9.4

%  

10.9

%

Weighted average life in years

 

7.7

 

6.7