XML 120 R14.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 6 - Mortgage Loan Servicing
12 Months Ended
Dec. 31, 2014
Mortgage Loan Servicing [Abstract]  
Mortgage Loan Servicing [Text Block]

NOTE 6 – MORTGAGE LOAN SERVICING


Mortgage loans serviced for others are not reported as assets in the Consolidated Balance Sheets. The mortgage loan servicing portfolio was acquired in the merger with Firstbank. The year-end aggregate unpaid principal balances of mortgage loans serviced for others were as follows:


   

2014

 
Mortgage loan portfolios serviced for:         

Federal Home Loan Mortgage Corporation

  $ 589,118,000  

Federal Home Loan Bank

    1,702,000  

Total mortgage loans serviced for others

  $ 590,820,000  

Custodial escrow balances maintained in connection with serviced loans were $2.8 million as of December 31, 2014.


Activity for capitalized mortgage loan servicing rights, included in other assets in the Consolidated Balance Sheets, during 2014 was as follows:


   

2014

 

Balance at January 1, 2014

  $ 0  

Firstbank merger

    7,389,000  

Additions

    575,000  

Amortized to expense

    (1,252,000 )

Balance at December 31, 2014

  $ 6,712,000  

We determined that no valuation allowance was necessary as of December 31, 2014. The estimated fair value of mortgage servicing rights was $7.3 million as of December 31, 2014. The fair value of mortgage servicing rights is estimated using a valuation model that calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors, which are determined based on current market conditions. Fair value was determined using a discount rate of 7.05%, a weighted average constant prepayment rate of 12.6%, depending on the stratification of the specific right, and a weighted average delinquency rate of 1.01%.


The weighted average amortization period is 3.7 years as of December 31, 2014. Estimated amortization is as follows:


2015

  $ 1,560,000  

2016

    1,256,000  

2017

    1,023,000  

2018

    857,000  

2019

    722,000  

Thereafter

    1,294,000