XML 24 R14.htm IDEA: XBRL DOCUMENT v3.23.3
MORTGAGE SERVICING RIGHTS
9 Months Ended
Sep. 30, 2023
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, 2022$9,074 
Additions261 
Amortization(538)
Balance at September 30, 2023$8,797 
Balance at December 31, 2021$9,738 
Additions593 
Amortization(1,115)
Balance at September 30, 2022$9,216 

Income generated as the result of new MSR is reported as gains on sales of loans and totaled $0.1 million and and $0.3 million for the three and nine months ended September 30, 2023, respectively, compared to $0.1 million and $0.6 million for the three and nine months ended September 30, 2022, respectively.

Amortization of MSR totaled $0.2 million and $0.5 million for the three and nine months ended September 30, 2023, respectively, compared to $0.3 million and $1.1 million for the three and nine months ended September 30, 2022, respectively.
The following table presents the fair market value and key assumptions used in determining the fair market value of MSR:

(dollars in thousands)September 30, 2023September 30, 2022
Fair market value, beginning of year$12,061 $10,504 
Fair market value, end of period12,840 12,289 
Weighted average discount rate9.5 %9.5 %
Weighted average prepayment speed assumption10.8 %9.9 %
The following table presents carrying values and accumulated amortization related to MSR as of the dates presented:

 September 30, 2023December 31, 2022
(dollars in thousands)Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Gross
Carrying
Value
Accumulated
Amortization
Net
Carrying
Value
Mortgage servicing rights$69,674 $(60,877)$8,797 $69,413 $(60,339)$9,074 

The following table presents the estimated amortization expense for the remainder of fiscal year 2023, the next five succeeding fiscal years, and all years thereafter, based on MSR held as of September 30, 2023:

(dollars in thousands)
Year Ending December 31,
2023 (remainder)$185 
2024848 
2025784 
2026709 
2027640 
2028569 
Thereafter5,062 
Total$8,797 

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.