XML 29 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
MORTGAGE SERVICING RIGHTS
6 Months Ended
Jun. 30, 2017
MORTGAGE SERVICING RIGHTS [Abstract]  
MORTGAGE SERVICING RIGHTS

NOTE 12 – MORTGAGE SERVICING RIGHTS



Mortgage servicing rights (“MSRs”), which are recognized as a separate asset on the date the corresponding mortgage loan is sold on a servicing retained basis, are recorded at fair value as determined at each accounting period end.  An estimate of the fair value of the Company’s MSRs is determined utilizing assumptions about factors such as mortgage interest rates, discount rates, mortgage loan prepayment speeds, market trends and industry demand.  Data and assumptions used in the fair value calculation related to MSRs as of the dates indicated were as follows:





 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,



 

2017

 

2016

 

2016



 

(Dollars in thousands)

Unpaid principal balance

 

$6,431,273 

 

$6,153,754 

 

$6,384,649 

Weighted-average prepayment speed (CPR)

 

9.2 

 

13.5 

 

9.4 

Discount rate (annual percentage)

 

9.8 

 

9.8 

 

9.8 

Weighted-average coupon interest rate (percentage)

 

3.9 

 

4.0 

 

3.9 

Weighted-average remaining maturity (months)

 

325.0 

 

321.0 

 

323.0 

Weighted-average servicing fee (basis points)

 

26.7 

 

26.7 

 

26.7 



Because the valuation is determined by using discounted cash flow models, the primary risk inherent in valuing the MSRs is the impact of fluctuating interest rates on the estimated life of the servicing revenue stream.  The use of different estimates or assumptions could also produce different fair values.  As of June 30, 2017, the Company had a hedge in place designed to cover approximately 6% of the MSR.  The Company is susceptible to fluctuations in their value of its MSRs in changing interest rate environments.

The Company has only one class of mortgage servicing asset comprised of closed end loans for one-to-four family residences, secured by first liens.  The following table presents the activity in this class for the periods indicated:





 

 

 

 



 

 

 

 



 

2017

 

2016



 

(In thousands)

Fair value as of January 1

 

$        65,263

 

$         57,268

Additions:

 

 

 

 

Origination of servicing assets

 

5,638 

 

6,335 

Changes in fair value:

 

 

 

 

Due to payoffs/paydowns

 

(4,701)

 

(3,446)

Due to change in valuation inputs or assumptions

 

 

 

 

used in the valuation model

 

(707)

 

(12,046)

Other changes in fair value

 

(2)

 

(3)

Fair value as of June 30

 

$        65,491

 

$         48,108



All of the changes to the fair value of the MSRs are recorded as part of mortgage banking noninterest revenue on the income statement.  As part of mortgage banking noninterest revenue, the Company recorded contractual servicing fees of $4.4 million and $4.2 million and late and other ancillary fees of approximately $407,000 and $483,000 for the three months ended June 30, 2017 and 2016, respectively.  The Company recorded contractual servicing fees of $8.8 million and $8.2 million and late and other ancillary fees of approximately $796,000 and $1.2 million for the six months ended June 30, 2017 and 2016, respectively.