XML 29 R19.htm IDEA: XBRL DOCUMENT
v3.22.2.2

Mortgage Servicing Rights | 9 Months Ended
--- | ---
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract] |
Mortgage Servicing Rights | 12) Mortgage Servicing Rights The Company initially records these MSRs at fair value as discussed in Note 8. Also, refer to Note 15 regarding a subsequent event for the MSRs. After being initially recorded at fair value, MSRs backed by mortgage loans are accounted for using the amortization method. Amortization expense is included in other expenses on the consolidated statements of earnings. MSR amortization is determined by amortizing the MSR balance in proportion to, and over the period of the estimated future net servicing income of the underlying financial assets. The Company periodically assesses MSRs for impairment. Impairment occurs when the current fair value of the MSR falls below the asset’s carrying value (carrying value is the amortized cost reduced by any related valuation allowance). If MSRs are impaired, the impairment is recognized in current-period earnings and the carrying value of the MSRs is adjusted through a valuation allowance. Management periodically reviews the various loan strata to determine whether the value of the MSRs in a given stratum is impaired and likely to recover. When management deems recovery of the value to be unlikely in the foreseeable future, a write-down of the cost of the MSRs for that stratum to its estimated recoverable value is charged to the valuation allowance. The following table presents the MSR activity. Schedule of Mortgage Servicing Rights
|  | As of September 30 2022 |  |  | As of December 31 2021 |
Amortized cost: |  |  |  |  |  |  |  |
Balance before valuation allowance at beginning of year |  | $ | 53,060,455 |  |  | $ | 35,210,516 |
MSR additions resulting from loan sales (1) (1) |  |  | 9,608,442 |  |  |  | 32,701,819 |
Amortization (2) |  |  | (8,289,652 | ) |  |  | (14,851,880 | )
Application of valuation allowance to write down MSRs with other than temporary impairment |  |  | - |  |  |  | - |
Balance before valuation allowance at end of period |  | $ | 54,379,245 |  |  | $ | 53,060,455 |
Valuation allowance for impairment of MSRs: |  |  |  |  |  |  |  |
Balance at beginning of year |  | $ | - |  |  | $ | - |
Additions |  |  | - |  |  |  | - |
Application of valuation allowance to write down MSRs with other than temporary impairment |  |  | - |  |  |  | - |
Balance at end of period |  | $ | - |  |  | $ | - |
Mortgage servicing rights, net |  | $ | 54,379,245 |  |  | $ | 53,060,455 |
Estimated fair value of MSRs at end of period |  | $ | 93,863,177 |  |  | $ | 68,811,809 |
(1) | Included in mortgage fee income on the condensed consolidated statements of earnings
(2) | Included in other expenses on the condensed consolidated statements of earnings
SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements September 30, 2022 (Unaudited) 12) Mortgage Servicing Rights (Continued) The following table summarizes the Company’s estimate of future amortization of its existing MSRs carried at amortized cost. This projection was developed using the assumptions made by management in its September 30, 2022 valuation of MSRs. The assumptions underlying the following estimate will change as market conditions and portfolio composition and behavior change, causing both actual and projected amortization levels to change over time. Therefore, the following estimates will change in a manner and amount not presently determinable by management. Schedule of Finite-Lived Intangible Assets, Future Amortization Expense, Mortgage Servicing Rights
|  | Estimated MSR Amortization |
2022 |  |  | 5,739,067 |
2023 |  |  | 5,098,468 |
2024 |  |  | 4,677,509 |
2025 |  |  | 4,238,273 |
2026 |  |  | 3,843,026 |
Thereafter |  |  | 30,782,902 |
Total |  | $ | 54,379,245 |
The Company collected the following contractual servicing fee income and late fee income as reported in other revenues on the condensed consolidated statement of earnings. Schedule of Other Revenues
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
|  | Three Months Ended September 30 |  |  | Nine Months Ended September 30 |
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Contractual servicing fees |  | $ | 4,644,397 |  |  | $ | 4,037,142 |  |  | $ | 13,845,626 |  |  | $ | 11,179,908 |
Late fees |  |  | 107,219 |  |  |  | 71,724 |  |  |  | 288,854 |  |  |  | 227,211 |
Total |  | $ | 4,751,616 |  |  | $ | 4,108,866 |  |  | $ | 14,134,480 |  |  | $ | 11,407,119 |
The following is a summary of the unpaid principal balances (“UPB”) of the servicing portfolio. Summary of Unpaid Principal Balances of the Servicing Portfolio
|  | As of September 30 2022 |  |  | As of December 31 2021 |
Servicing UPB |  | $ | 7,381,027,999 |  |  | $ | 7,060,536,350 |
The following key assumptions were used in determining MSR value: Schedule of Assumptions Used in Determining MSR Value
|  | Prepayment Speeds |  |  | Average Life (Years) |  |  | Discount Rate |
September 30, 2022 |  |  | 7.13 |  |  |  | 8.44 |  |  |  | 9.50 |
December 31, 2021 |  |  | 11.60 |  |  |  | 6.64 |  |  |  | 9.50 |
SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements September 30, 2022 (Unaudited)

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for all or part of the information related to intangible assets. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -URI https://asc.fasb.org/subtopic&trid=2144471 + Details
Name: | us-gaap_IntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration