XML 40 R31.htm IDEA: XBRL DOCUMENT v3.23.3
MORTGAGE SERVICING RIGHTS (Tables)
9 Months Ended
Sep. 30, 2023
Transfers and Servicing [Abstract]  
Schedule of Activity of Mortgage Servicing Rights
The activity of mortgage servicing rights was as follows:
Three Months Ended September 30,Nine Months Ended
September 30,
2023202220232022
Balance — beginning of period$1,184,503 $1,030,310 $1,139,539 $675,340 
MSRs originated51,733 57,477 123,678 206,772 
Changes in fair value:
Due to collection/realization of cash flows(16,127)(19,659)(43,187)(70,380)
Due to changes in valuation model inputs or assumptions38,204 61,423 38,283 317,819 
Balance — end of period$1,258,313 $1,129,551 $1,258,313 $1,129,551 
Schedule of Weighted Average Discount Rate, Prepayment Speed and Cost to Service Assumptions Used to Determine Fair Value of MSRs
The following table presents the weighted average discount rate, prepayment speed and cost to service assumptions used to determine the fair value of MSRs:
September 30, 2023December 31, 2022
Unobservable InputRange (Weighted Average)
Discount rate
9.6% - 15.5% (10.8%)
9.6% - 15.7% (10.6%)
Prepayment rate
6.3% - 28.0% (7.4%)
6.6% - 28.6% (7.5%)
Cost to service (per loan)
$71.8 - $305.2 ($94.4)
$66.7 - $330.4 ($92.0)
Schedule of Actual Revenue Generated from Servicing Activities
Actual revenue generated from servicing activities included contractually specified servicing fees, as well as late fees and other ancillary servicing revenue, which were recorded within loan servicing and other fees as follows for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,Nine Months Ended
September 30,
2023202220232022
Servicing fees from servicing portfolio$60,992 $56,410 $179,382 $161,342 
Late fees1,729 1,486 5,016 4,369 
Other ancillary servicing revenue and fees(780)(249)(2,159)(292)
Total loan servicing and other fees$61,941 $57,647 $182,239 $165,419 
Schedule of Impact of Adverse Changes on Prepayment Speeds, Discount Rate and Cost to Service at Two Different Data Points
The following table illustrates the impact of adverse changes on the prepayment speeds, discount rate and cost to service at two different data points at September 30, 2023 and December 31, 2022, respectively:
Prepayment SpeedsDiscount RateCost to Service (per loan)
10% Adverse
Change
20% Adverse
Change
10% Adverse
Change
20% Adverse
Change
10% Adverse
Change
20% Adverse
Change
September 30, 2023
Mortgage servicing rights$(38,165)$(74,836)$(53,571)$(103,720)$(11,965)$(24,189)
December 31, 2022
Mortgage servicing rights$(36,298)$(70,878)$(50,392)$(96,848)$(11,880)$(24,162)