XML 130 R17.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SERVICING RIGHTS
12 Months Ended
Dec. 31, 2019
Transfers and Servicing [Abstract]  
SERVICING RIGHTS SERVICING RIGHTS
The following table presents a composition of total income from servicing rights, which is reported in Loan Servicing Income on the Consolidated Statements of Operations for the periods indicated:
 
 
Year Ended December 31,
($ in thousands)
 
2019
 
2018
 
2017
Servicing fees for sold loans with servicing retained
 
$
1,291

 
$
5,048

 
$
19,642

Losses on the fair value and amortization of servicing rights
 
(612
)
 
(1,328
)
 
(17,066
)
Total income from servicing rights(1)
 
$
679

 
$
3,720

 
$
2,576


(1)
Includes $0, $0 and $1.6 million in income from discontinued operations for the years ended December 31, 2019, 2018 and 2017.

The following table presents a composition of servicing rights as of the dates indicated:
 
 
December 31,
($ in thousands)
 
2019
 
2018
Mortgage servicing rights, at fair value
 
$
1,157

 
$
1,770

SBA servicing rights, at cost
 
1,142

 
1,658

Total
 
$
2,299

 
$
3,428


Mortgage loans sold with servicing retained are subserviced by a third party vendor. The unpaid principal balance of these loans at December 31, 2019 and 2018 was $150.6 million and $204.0 million and are not reported as assets. Custodial escrow balances maintained in connection with serviced loans were $198 thousand and $300 thousand at December 31, 2019 and 2018. The unpaid principal balance of the loans underlying our SBA servicing rights at December 31, 2019 and 2018 was $75.2 million and $96.4 million.
Mortgage Servicing Rights
The value of retained MSRs is generally estimated based on a valuation from a third party provider that calculates the present
value of the expected net servicing income from the portfolio based on key factors that include interest rates, prepayment assumptions, discount rate and estimated cash flows. The following table presents the key characteristics, inputs and economic
assumptions used to estimate the fair value of the MSRs as of the dates indicated:
 
 
December 31,
($ in thousands)
 
2019
 
2018
Fair value of retained MSRs
 
$
1,157

 
$
1,704

Discount rate
 
13.00
%
 
13.00
%
Constant prepayment rate
 
18.96
%
 
17.21
%
Weighted-average life (in years)
 
4.41

 
4.93


The following table presents activity in the MSRs for the periods indicated:
 
 
Year Ended December 31,
($ in thousands)
 
2019
 
2018
 
2017
Balance at beginning of year
 
$
1,770

 
$
31,852

 
$
76,121

Additions
 

 

 
12,127

Changes in fair value resulting from valuation inputs or assumptions
 
(265
)
 
(1,155
)
 
(10,240
)
Sales of servicing rights (1)
 

 
(28,549
)
 
(39,345
)
Other—loans paid off
 
(348
)
 
(378
)
 
(6,811
)
Balance at end of year
 
$
1,157

 
$
1,770

 
$
31,852


(1) Includes $37.8 million of MSRs sold as a part of discontinued operations for the year ended December 31, 2017.
During the first half of 2018, we sold $28.5 million of MSRs on approximately $3.55 billion in unpaid principal
balances of conventional agency mortgage loans for cash consideration of $30.1 million, subject to a prepayment protection
provision and standard representations and warranties. The sale of MSRs resulted in a net loss of $2.3 million for the year ended December 31, 2018, primarily related to transaction costs, provision for early repayments of loans, and expected repurchase obligations under standard representations and warranties.
SBA Servicing Rights
The value of SBA servicing rights is estimated based on a present value of the expected net servicing income from the portfolio based on key factors that include interest rates, prepayment assumptions, discount rate and estimated cash flows. The following table presents the key characteristics, inputs and economic assumptions used to estimate the fair value of the SBA servicing rights as of the dates indicated:
 
 
December 31,
($ in thousands)
 
2019
 
2018
Servicing rights
 
$
1,142

 
$
1,658

Discount rate
 
8.75
%
 
9.50
%
Constant prepayment rate
 
8.00
%
 
8.00
%
Weighted-average life (in years)
 
3.75

 
4.29


The following table presents activity in the SBA servicing rights for the periods indicated:
 
 
Year Ended December 31,
($ in thousands)
 
2019
 
2018
 
2017
Balance at beginning of year
 
$
1,658

 
$
1,856

 
$
1,496

Additions
 

 
127

 
761

Amortization, including prepayments
 
(493
)
 
(298
)
 
(318
)
Impairment
 
(23
)
 
(27
)
 
(83
)
Balance at end of year
 
$
1,142

 
$
1,658

 
$
1,856