XML 26 R15.htm IDEA: XBRL DOCUMENT v3.19.1
CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
3 Months Ended
Mar. 31, 2019
OTHER INTANGIBLE ASSETS  
CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
7. CORE DEPOSIT PREMIUM AND MORTGAGE SERVICING RIGHTS
 
The following table presents changes in core deposit premium and mortgage servicing rights for the periods presented:
 
(dollars in thousands)
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
Balance, January 1, 2018
$
2,006

 
$
15,843

 
$
17,849

Additions

 
435

 
435

Amortization
(669
)
 
(457
)
 
(1,126
)
Balance, March 31, 2018
$
1,337

 
$
15,821

 
$
17,158

 
 
 
 
 
 
Balance, January 1, 2019
$

 
$
15,596

 
$
15,596

Additions

 
222

 
222

Amortization

 
(471
)
 
(471
)
Balance, March 31, 2019
$

 
$
15,347

 
$
15,347


 
Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.2 million for the three months ended March 31, 2019 compared to $0.4 million for the three months ended March 31, 2018.

Amortization of mortgage servicing rights was $0.5 million for the three months ended March 31, 2019, compared to $0.5 million for the three months ended March 31, 2018.

The following table presents the fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights:
 
 
Three Months Ended
 
Three Months Ended
(dollars in thousands)
March 31, 2019
 
March 31, 2018
Fair market value, beginning of period
$
17,696

 
$
17,161

Fair market value, end of period
16,541

 
18,463

Weighted average discount rate
9.5
%
 
9.5
%
Forecasted constant prepayment rate assumption (1)
16.2

 
14.2


 
(1) Represents annualized loan prepayment rate assumption.

The gross carrying value and accumulated amortization related to our core deposit premium and mortgage servicing rights are presented below:
 
 
March 31, 2019
 
December 31, 2018
(dollars in thousands)
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
Core deposit premium
$
44,642

 
$
(44,642
)
 
$

 
$
44,642

 
$
(44,642
)
 
$

Mortgage servicing rights
66,235

 
(50,888
)
 
15,347

 
66,013

 
(50,417
)
 
15,596

Total
$
110,877

 
$
(95,530
)
 
$
15,347

 
$
110,655

 
$
(95,059
)
 
$
15,596


 
Based on the mortgage servicing rights held as of March 31, 2019, estimated amortization expense for the remainder of fiscal year 2019, the next five succeeding fiscal years and all years thereafter are as follows:
 
(dollars in thousands)
 
2019 (remainder)
$
1,263

2020
1,382

2021
1,130

2022
945

2023
786

2024
704

Thereafter
9,137

Total
$
15,347


 
We perform an impairment assessment of our mortgage servicing rights whenever events or changes in circumstance indicate that the carrying value of the asset may not be recoverable.