XML 25 R14.htm IDEA: XBRL DOCUMENT v3.24.1.u1
MORTGAGE SERVICING RIGHTS
3 Months Ended
Mar. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
MORTGAGE SERVICING RIGHTS
6. MORTGAGE SERVICING RIGHTS

The following table presents changes in mortgage servicing rights ("MSR") for the periods presented:

(dollars in thousands)
Balance at December 31, 2023$8,696 
Additions81 
Amortization(178)
Balance at March 31, 2024$8,599 
Balance at December 31, 2022$9,074 
Additions58 
Amortization(189)
Balance at March 31, 2023$8,943 

Income generated as the result of new MSR is reported as gains on sales of loans and totaled $0.1 million for the three months ended March 31, 2024 and March 31, 2023.

Amortization of MSR totaled $0.2 million for the three months ended March 31, 2024 and March 31, 2023.

The following table presents the fair market value and key assumptions used in determining the fair market value of MSR as of the dates presented:

(dollars in thousands)March 31, 2024December 31, 2023
Fair market value, beginning of year$12,185 $12,061 
Fair market value, end of period12,134 12,185 
Weighted average discount rate9.5 %9.5 %
Weighted average prepayment speed assumption11.3 11.2 
The following table presents carrying values and accumulated amortization related to MSR as of the dates presented:

 March 31, 2024December 31, 2023
(dollars in thousands)Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Mortgage servicing rights$69,821 $(61,222)$8,599 $69,740 $(61,044)$8,696 
The following table presents the estimated amortization expense for the remainder of fiscal year 2024, the next five succeeding fiscal years, and all years thereafter, based on MSR held as of March 31, 2024:

(dollars in thousands)
Year Ending December 31,
2024 (remainder)$617 
2025829 
2026748 
2027674 
2028603 
2029531 
Thereafter4,597 
Total$8,599 

The Company performs an impairment assessment of its MSR whenever events or changes in circumstance indicate that the carrying value of the MSR may not be recoverable.