XML 29 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgage Servicing Assets
12 Months Ended
Dec. 31, 2017
Mortgage Banking [Abstract]  
Mortgage Servicing Assets

Note 6 – Mortgage Servicing Assets

The principal balance of loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of mortgage and other loans serviced for others were approximately $435.5 million and $436 million at December 31, 2017 and 2016, respectively. The carrying value of capitalized servicing rights, net of valuation allowances, is included in other assets. A summary of mortgage servicing rights follows:

 

  

 

2017

 

 

2016

 

 

2015

 

 

 

(dollars in thousands)

 

Beginning of year mortgage servicing rights:

 

$

2,271

 

 

$

2,040

 

 

$

2,072

 

Amounts capitalized

 

 

587

 

 

 

982

 

 

 

657

 

Amortization

 

 

(733

)

 

 

(751

)

 

 

(689

)

Impairment

 

 

 

 

 

 

 

 

 

End of year

 

$

2,125

 

 

$

2,271

 

 

$

2,040

 

 

Note 6 – Mortgage Servicing Assets (Continued)

 

Amortization expense is estimated as follows:

 

Year ending December 31,

 

(dollars in thousands)

 

2018

 

$

501

 

2019

 

 

434

 

2020

 

 

367

 

2021

 

 

300

 

2022

 

 

232

 

Thereafter

 

 

291

 

Total

 

$

2,125

 

 

The amortization does not anticipate or pro-forma loan prepayments.

The fair value of mortgage servicing rights was $3.3 million at both December 31, 20176 and 2016. The key assumptions used to value mortgage servicing rights were as follows:

 

  

 

2017

 

 

2016

 

Weighted average remaining life

 

264 months

 

 

262 months

 

Weighted average discount rate

 

 

13

%

 

 

14

%

Weighted average coupon

 

 

3.94

%

 

 

3.89

%

Weighted average prepayment speed

 

 

150

%

 

 

145

%