XML 26 R15.htm IDEA: XBRL DOCUMENT v3.20.2
MORTGAGE SERVICING RIGHTS
6 Months Ended
Jun. 30, 2020
OTHER INTANGIBLE ASSETS  
MORTGAGE SERVICING RIGHTS
7. MORTGAGE SERVICING RIGHTS
 
The following table presents changes in mortgage servicing rights for the periods presented:
 
(dollars in thousands)Mortgage
Servicing
Rights
Balance, January 1, 2019$15,596  
Additions742  
Amortization(1,072) 
Balance, June 30, 2019$15,266  
Balance, January 1, 2020$14,718  
Additions1,270  
Amortization(3,217) 
Balance, June 30, 2020$12,771  

Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $1.1 million and $1.3 million for the three and six months ended June 30, 2020 compared to $0.5 million and $0.7 million for the three and six months ended June 30, 2019.

Amortization of mortgage servicing rights totaled $1.7 million and $3.2 million for the three and six months ended June 30, 2020 compared to $0.6 million and $1.1 million for the three and six months ended June 30, 2019.

The following tables present the fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights:
 
Six Months EndedSix Months Ended
(dollars in thousands)June 30, 2020June 30, 2019
Fair market value, beginning of period$15,820  $17,696  
Fair market value, end of period13,060  15,554  

June 30, 2020December 31, 2019
Weighted average discount rate9.6 %9.5 %
Forecasted constant prepayment rate assumption (1)
21.7 %11.9 %

(1) Represents annualized loan prepayment rate assumption.

The gross carrying value and accumulated amortization related to our mortgage servicing rights are presented below:
 
 June 30, 2020December 31, 2019
(dollars in thousands)Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Mortgage servicing rights$68,865  $(56,094) $12,771  $67,595  $(52,877) $14,718  
 
Based on the mortgage servicing rights held as of June 30, 2020, estimated amortization expense for the remainder of fiscal year 2020, the next five succeeding fiscal years and all years thereafter are as follows (dollars in thousands):
 
Year Ending December 31,
2020 (remainder)$2,583  
20214,359  
20223,538  
20232,291  
2024—  
2025—  
Thereafter—  
Total$12,771  
 
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.