XML 55 R44.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Mortgage Loan Servicing, Origination, and Loans Held for Sale (Tables)
3 Months Ended
Mar. 31, 2024
Mortgage Loan Servicing, Origination, and Loans Held for Sale  
Summary of changes in the fair value of MSRs and its offsetting hedge

Three Months Ended

(Dollars in thousands)

    

March 31, 2024

    

March 31, 2023

 

Increase/(decrease) in fair value of MSRs

$

2,384

$

(1,290)

Decay of MSRs

 

(1,442)

 

(1,409)

(Loss) gain related to derivatives

(2,580)

145

Net effect on Consolidated Statements of Income

$

(1,638)

$

(2,554)

Schedule of characteristics and sensitivity analysis of the MSR

The characteristics and sensitivity analysis of the MSRs are included in the following table.

March 31,

December 31,

(Dollars in thousands)

    

2024

   

    

2023

   

   

Composition of residential loans serviced for others

Fixed-rate mortgage loans

100.0

%  

100.0

%  

Adjustable-rate mortgage loans

%  

%  

Total

100.0

%  

100.0

%  

Weighted average life

8.04

years

8.03

years  

Constant Prepayment rate (CPR)

7.0

%  

7.0

%  

Estimated impact on fair value of a 10% increase

$

(528)

$

(522)

Estimated impact on fair value of a 20% increase

(1,037)

(1,014)

Estimated impact on fair value of a 10% decrease

546

551

Estimated impact on fair value of a 20% decrease

1,106

1,128

Weighted average discount rate

10.8

%  

10.7

%  

Estimated impact on fair value of a 10% increase

$

(3,192)

$

(3,270)

Estimated impact on fair value of a 20% increase

(6,377)

(6,458)

Estimated impact on fair value of a 10% decrease

3,061

3,242

Estimated impact on fair value of a 20% decrease

5,804

6,283

Effect on fair value due to change in interest rates

25 basis point increase

$

1,595

$

1,647

50 basis point increase

3,044

3,189

25 basis point decrease

(1,729)

(1,723)

50 basis point decrease

(3,548)

(3,501)