XML 40 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Mortgage Servicing Rights (Tables)
3 Months Ended
Mar. 31, 2017
Changes in Residential and Participation Mortgage Servicing Rights

The following tables set forth the changes in the balances of residential MSRs and participation MSRs for the periods indicated:

 

     For the Three Months Ended  
     March 31, 2017      March 31, 2016  
(in thousands)    Residential      Participation      Residential      Participation  

Carrying value, beginning of year

   $ 228,099      $ 5,862      $ 243,389      $ 4,345  

Additions

     7,574        406        7,948        1,250  

Increase (decrease) in fair value:

           

Due to changes in interest rates

     2,013        —          (24,286      —    

Due to model assumption changes (1)

     —          —          (8,838      —    

Due to loan payoffs

     (6,963      —          (8,750      —    

Due to passage of time and other changes

     (1,923      —          (1,376      —    

Amortization

     —          (762      —          (414
  

 

 

    

 

 

    

 

 

    

 

 

 

Carrying value, end of period

   $ 228,800      $ 5,506      $ 208,087      $ 5,181  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Represents changes in fair value driven by changes to the inputs to the valuation model related to assumed prepayment speeds.
Key Assumptions Used in Calculation of Fair Value of Residential Mortgage Servicing Rights

The following table presents the key assumptions used in calculating the fair value of the Company’s residential MSRs at the dates indicated:

 

     March 31, 2017     December 31, 2016  

Expected weighted average life

     82 months       82 months  

Constant prepayment speed

     8.90     8.70

Discount rate

     10.05       10.05  

Primary mortgage rate to refinance

     4.13       4.11  

Cost to service (per loan per year):

    

Current

     $64       $64  

30-59 days or less delinquent

     214       214  

60-89 days delinquent

     364       364  

90-119 days delinquent

     464       464  

120 days or more delinquent

     864       8