XML 28 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
3 Months Ended
Mar. 31, 2018
OTHER INTANGIBLE ASSETS  
CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
8. CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
 
The following table presents changes in core deposit premium and mortgage servicing rights for the three months ended March 31, 2018:
 
(dollars in thousands)
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
Balance, beginning of period
$
2,006

 
$
15,843

 
$
17,849

Additions

 
435

 
435

Amortization
(669
)
 
(457
)
 
(1,126
)
Balance, end of period
$
1,337

 
$
15,821

 
$
17,158


 
Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.4 million for the three months ended March 31, 2018, compared to $0.6 million for the three months ended March 31, 2017.

Amortization of mortgage servicing rights was $0.5 million for the three months ended March 31, 2018, compared to $0.5 million for the three months ended March 31, 2017.

The following table presents the fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights:
 
(dollars in thousands)
March 31, 2018
 
March 31, 2017
Fair market value, beginning of period
$
17,161

 
$
18,087

Fair market value, end of period
18,463

 
17,627

Weighted average discount rate
9.5
%
 
9.5
%
Forecasted constant prepayment rate assumption
14.2

 
15.0


 
The gross carrying value and accumulated amortization related to our core deposit premium and mortgage servicing rights are presented below:
 
 
March 31, 2018
 
December 31, 2017
(dollars in thousands)
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
Core deposit premium
$
44,642

 
$
(43,305
)
 
$
1,337

 
$
44,642

 
$
(42,636
)
 
$
2,006

Mortgage servicing rights
64,836

 
(49,015
)
 
15,821

 
64,401

 
(48,558
)
 
15,843

Total
$
109,478

 
$
(92,320
)
 
$
17,158

 
$
109,043

 
$
(91,194
)
 
$
17,849


 
Based on the core deposit premium and mortgage servicing rights held as of March 31, 2018, estimated amortization expense for the remainder of fiscal year 2018, the next five succeeding fiscal years and all years thereafter are as follows:
 
 
Estimated Amortization Expense
(dollars in thousands)
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
2018 (remainder)
$
1,337

 
$
1,076

 
$
2,413

2019

 
1,211

 
1,211

2020

 
1,017

 
1,017

2021

 
867

 
867

2022

 
733

 
733

2023

 
663

 
663

Thereafter

 
10,254

 
10,254

 
$
1,337

 
$
15,821

 
$
17,158


 
We perform an impairment assessment of our core deposit premium and mortgage servicing rights whenever events or changes in circumstance indicate that the carrying value of those assets may not be recoverable.