XML 27 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Capitalized Mortgage Servicing Rights
9 Months Ended
Sep. 30, 2017
Capitalized Mortgage Servicing Rights  
Capitalized Mortgage Servicing Rights

 

Note 6 — Capitalized Mortgage Servicing Rights

 

Our capitalized mortgage servicing rights (“MSRs”) reflect commercial real estate MSRs derived from loans sold in our Agency Business. The discount rates used to determine the present value of our MSRs throughout the periods presented for all MSRs were between 8-15% (representing a weighted average discount rate of 13%) based on our best estimate of market discount rates. The weighted average estimated life remaining of our MSRs was 7.1 years and 6.9 years at September 30, 2017 and December 31, 2016, respectively.

 

A summary of our capitalized MSR activity is as follows:

 

 

 

Three Months Ended September 30, 2017

 

Nine Months Ended September 30, 2017

 

 

 

Acquired

 

Originated

 

Total

 

Acquired

 

Originated

 

Total

 

Balance at beginning of period

 

$

168,189,300

 

$

74,894,159

 

$

243,083,459

 

$

194,800,754

 

$

32,942,232

 

$

227,742,986

 

Additions

 

 

20,719,529

 

20,719,529

 

 

66,273,164

 

66,273,164

 

Amortization

 

(8,952,573

)

(2,758,805

)

(11,711,378

)

(29,074,057

)

(6,353,160

)

(35,427,217

)

Write-offs

 

(4,193,665

)

(22,286

)

(4,215,951

)

(10,683,635

)

(29,639

)

(10,713,274

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

155,043,062

 

$

92,832,597

 

$

247,875,659

 

$

155,043,062

 

$

92,832,597

 

$

247,875,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three and Nine Months Ended September 30, 2016

 

Balance at beginning of period

 

$

 

$

 

$

 

Additions

 

221,647,421

 

11,905,394

 

233,552,815

 

Amortization

 

(7,358,639

)

(227,885

)

(7,586,524

)

Write-offs

 

(1,669,081

)

 

(1,669,081

)

 

 

 

 

 

 

 

 

Balance at end of period

 

$

212,619,701

 

$

11,677,509

 

$

224,297,210

 

 

 

 

 

 

 

 

 

 

 

 

 

We recorded write-offs relating to specific MSRs, primarily due to prepayments of certain loans, of $4.2 million and $10.7 million during the three and nine months ended September 30, 2017, respectively, and $1.7 million during both the three and nine months ended September 30, 2016. We collected prepayment fees of $3.8 million and $7.9 million during the three and nine months ended September 30, 2017, respectively, and $1.5 million during both the three and nine months ended September 30, 2016, which are included as a component of servicing revenue, net on the consolidated statements of income. As of September 30, 2017 and December 31, 2016, we had no valuation allowance recorded on any of our MSRs.

 

The expected amortization of capitalized MSRs recorded as of September 30, 2017 is shown in the table below. Actual amortization may vary from these estimates.

 

Year

 

Amortization

 

2017 (three months ended 12/31/2017)

 

$

11,925,780

 

2018

 

45,577,306

 

2019

 

41,680,988

 

2020

 

35,461,494

 

2021

 

28,170,144

 

2022

 

22,176,139

 

Thereafter

 

62,883,808

 

 

 

 

 

Total

 

$

247,875,659