Fair Value of Assets and Liabilities | Fair Value of Assets and Liabilities Prosper measures the fair value of assets and liabilities in accordance with its fair value hierarchy which prioritizes information used to measure fair value and the effect of fair value measurements on earnings and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. The Company applies this framework whenever other standards require (or permit) assets or liabilities to be measured at fair value. Assets and liabilities carried at fair value on the balance sheets are classified among three levels based on the observability of the inputs used to determine fair value: Level 1 — The valuation is based on quoted prices in active markets for identical instruments. Level 2 — The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation methodologies for which all significant assumptions are observable in the market. Level 3 — The valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar methodologies, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation. Fair values of assets or liabilities are determined based on the fair value hierarchy, which requires an entity to maximize the use of quoted prices and observable inputs and to minimize the use of unobservable inputs when measuring fair value. Various valuation methodologies are utilized, depending on the nature of the financial instrument, including the use of market prices for identical or similar instruments, or discounted cash flow models. When possible, active and observable market data for identical or similar financial instruments are utilized. Alternatively, fair value is determined using assumptions that management believes a market participant would use in pricing the asset or liability. Prosper did not transfer any assets or liabilities in or out of Level 3 for the three months ended March 31, 2020 or 2019. Financial Instruments Recorded at Fair Value The fair value of the Borrower Loans, Loans Held for Sale, Notes, Certificates Issued by Securitization Trust, Servicing Rights and loan trailing fee liability are estimated using discounted cash flow methodologies based upon a set of valuation assumptions. The primary assumptions used in the discounted cash flow model include default and prepayment rates primarily derived from historical performance and discount rates applied to each credit grade based on the perceived credit risk of each credit grade. The Convertible Preferred Stock Warrant Liability is valued using a Black-Scholes option pricing model. Refer to Note 12 for further details. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): March 31, 2020 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans $ — $ — $ 522,404 $ 522,404 Loans Held for Sale — — 153,236 153,236 Servicing Assets — — 11,742 11,742 Total Assets $ — $ — $ 687,382 $ 687,382 Liabilities: Notes $ — $ — $ 225,491 $ 225,491 Certificates Issued by Securitization Trust, at Fair Value — — 35,316 35,316 Convertible Preferred Stock Warrant Liability — — 94,547 94,547 Loan Trailing Fee Liability — — 2,646 2,646 Total Liabilities $ — $ — $ 358,000 $ 358,000 December 31, 2019 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans $ — $ — $ 634,019 $ 634,019 Loans Held for Sale — — 142,026 142,026 Servicing Assets — — 12,602 12,602 Total Assets $ — $ — $ 788,647 $ 788,647 Liabilities: Notes $ — $ — $ 244,171 $ 244,171 Certificates Issued by Securitization Trust — — 52,168 52,168 Convertible Preferred Stock Warrant Liability — — 149,996 149,996 Loan Trailing Fee Liability — — 2,997 2,997 Total Liabilities $ — $ — $ 449,332 $ 449,332 As Prosper’s Borrower Loans, Loans Held for Sale, Notes, Certificates Issued by Securitization Trust, Convertible Preferred Stock Warrant Liability, servicing rights and loan trailing fee liability do not trade in an active market with readily observable prices, the Company uses significant unobservable inputs to measure the fair value of these assets and liabilities. Financial instruments are categorized in the Level 3 valuation hierarchy based on the significance of unobservable factors in the overall fair value measurement. These fair value estimates may also include observable, actively quoted components derived from external sources. As a result, gains and losses for assets and liabilities within the Level 3 category may include changes in fair value that were attributable to both observable and unobservable inputs. Significant Unobservable Inputs The following tables present quantitative information about the ranges of significant unobservable inputs used for the Company’s Level 3 fair value measurements at March 31, 2020 and December 31, 2019: Range Borrower Loans, Loans Held for Sale and Notes March 31, 2020 December 31, 2019 Discount rate 7.1% - 14.7% 4.4% - 12.2% Default rate 2.3% - 23.1% 2.1% - 18.6% Range Certificates Issued by Securitization Trust March 31, 2020 December 31, 2019 Discount rate 7.0% - 20.0% 4.0% - 15.0% Default rate 3.0% - 18.0% 2.0% - 17.0% Prepayment rate 12.0% - 33.0% 14.5% - 33.0% Range Servicing Assets March 31, 2020 December 31, 2019 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 1.9% - 19.6% 1.7% - 18.8% Prepayment rate 15.3% - 28.3% 16.5% - 28.1% Market servicing rate (1) 0.625 % 0.625 % (1) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of March 31, 2020 and December 31, 2019 , the market rate for collection fees and non-sufficient fund fees was assumed to be 7 basis points and 6 basis points, respectively, for a weighted-average total market servicing rate of 69.5 basis points and 68.5 basis points respectively. Range Loan Trailing Fee Liability March 31, 2020 December 31, 2019 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 1.9% - 19.6% 1.7% - 18.8% Prepayment rate 15.3% - 28.3% 16.5% - 28.1% At March 31, 2020 and December 31, 2019, the discounted cash flow methodology used to estimate the Notes fair values used the same projected cash flows as the related Borrower Loans. Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following tables present additional information about Level 3 Borrower Loans, Loans Held for Sale and Notes measured at fair value on a recurring basis (in thousands): Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held For Sale Notes Certificates Issued by Securitization Trust Total Balance at January 1, 2020 $ 634,019 $ 142,026 $ (244,171) $ (52,168) $ 479,706 Purchase of Borrower Loans/Issuance of Notes 41,301 399,551 (40,575) — 400,277 Principal repayments (96,715) (18,560) 40,588 4,833 (69,854) Borrower Loans sold to third parties (2,263) (355,634) — — (357,897) Other changes (742) 105 138 38 (461) Change in fair value (53,196) (14,252) 18,529 11,981 (36,938) Balance at March 31, 2020 $ 522,404 $ 153,236 $ (225,491) $ (35,316) $ 414,833 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Certificates Issued by Securitization Trust Total Balance at January 1, 2019 $ 263,522 $ 183,788 $ (264,003) $ — $ 183,307 Purchase of Borrower Loans/Issuance of Notes 135,259 490,855 (44,939) (20,616) 560,559 Transfers in (Transfer out) 114,316 (114,316) — — — Principal repayments (56,629) (14,739) 44,117 1,133 (26,118) Borrower Loans sold to third parties (974) (437,473) — — (438,447) Other changes 139 (166) 601 (167) 407 Change in fair value (6,923) (1,309) 5,502 516 (2,214) Balance at March 31, 2019 $ 448,710 $ 106,640 $ (258,722) $ (19,134) $ 277,494 The following tables present additional information about Level 3 Servicing Assets measured at fair value on a recurring basis for the period ending March 31, 2020 and 2019 (in thousands): Servicing Fair Value at January 1, 2020 $ 12,602 Additions 1,974 Less: Changes in fair value (2,834) Fair Value at March 31, 2020 $ 11,742 Servicing Fair Value at January 1, 2019 $ 14,687 Additions 2,742 Derecognition (364) Less: Changes in fair value (3,251) Fair Value at March 31, 2019 $ 13,814 The following table presents additional information about Level 3 Convertible Preferred Stock Warrant Liability measured at fair value on a recurring basis (in thousands): Convertible Preferred Stock Balance as of January 1, 2020 $ 149,996 Change in fair value (55,449) Balance as of March 31, 2020 $ 94,547 Convertible Preferred Stock Balance as of January 1, 2019 $ 143,679 Issuance of Stock Warrants 9,747 Change in fair value 10,057 Balance as of March 31, 2019 $ 163,483 Loan Trailing Fee The fair value of the Loan Trailing Fee represents the present value of the expected monthly Loan Trailing Fee payments, which takes into consideration certain assumptions related to expected prepayment rates and default rates using a discounted cash flow model. The assumptions used are the same as those used for the valuation of Servicing Assets, as described below. The following table presents additional information about Level 3 Loan Trailing Fee Liability measured at fair value on a recurring basis (in thousands): Loan Trailing Fee Balance at January 1, 2020 $ 2,997 Issuances 385 Cash Payment of Loan Trailing Fee (675) Change in Fair Value (61) Balance at March 31, 2020 $ 2,646 Loan Trailing Fee Liability Balance at January 1, 2019 $ 3,118 Issuances 566 Cash Payment of Loan Trailing Fee (658) Change in Fair Value 58 Balance at March 31, 2019 $ 3,084 Significant Recurring Level 3 Fair Value Input Sensitivity Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2020 and December 31, 2019 for Borrower Loans and Loans Held for Sale are presented in the following table (in thousands, except percentages). Borrower Loans and Loans Held for Sale March 31, 2020 December 31, 2019 Fair value, using the following assumptions: $ 675,640 $ 776,045 Weighted-average discount rate 11.79 % 7.00 % Weighted-average default rate 14.66 % 12.63 % Fair value resulting from: 100 basis point increase in discount rate $ 669,775 $ 768,924 200 basis point increase in discount rate $ 664,042 $ 761,971 Fair value resulting from: 100 basis point decrease in discount rate $ 681,645 $ 783,344 200 basis point decrease in discount rate $ 687,792 $ 790,823 Fair value resulting from: 100 basis point increase in default rate $ 667,800 $ 765,894 200 basis point increase in default rate $ 660,000 $ 756,007 Fair value resulting from: 100 basis point decrease in default rate $ 683,522 $ 786,541 200 basis point decrease in default rate $ 691,449 $ 797,065 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2020 and December 31, 2019 for Notes are presented in the following table (in thousands, except percentages). Notes March 31, 2020 December 31, 2019 Fair value, using the following assumptions: $ 225,491 $ 244,171 Weighted-average discount rate 10.66 % 6.43 % Weighted-average default rate 14.82 % 13.68 % Fair value resulting from: 100 basis point increase in discount rate $ 223,530 $ 241,927 200 basis point increase in discount rate $ 221,614 $ 239,737 Fair value resulting from: 100 basis point decrease in discount rate $ 227,497 $ 246,471 200 basis point decrease in discount rate $ 229,552 $ 248,828 Fair value resulting from: 100 basis point increase in default rate $ 222,871 $ 240,958 200 basis point increase in default rate $ 220,265 $ 237,831 Fair value resulting from: 100 basis point decrease in default rate $ 228,124 $ 247,489 200 basis point decrease in default rate $ 230,773 $ 250,817 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2020 and December 31, 2019 for Certificates Issued by Securitization Trust are presented in the following table (in thousands, except percentages). Certificates Issued by Securitization Trust March 31, 2020 December 31, 2019 Fair value, using the following assumptions: $ 35,316 $ 52,168 Weighted-average discount rate 14.59 % 9.59 % Weighted-average default rate 12.68 % 10.12 % Weighted-average prepayment rate 20.77 % 21.41 % Fair value resulting from: 100 basis point increase in discount rate $ 35,014 $ 51,813 200 basis point increase in discount rate $ 34,719 $ 51,466 Fair value resulting from: 100 basis point decrease in discount rate $ 35,626 $ 52,533 200 basis point decrease in discount rate $ 35,944 $ 52,909 Fair value resulting from: 100 basis point increase in default rate $ 32,999 $ 48,986 200 basis point increase in default rate $ 30,675 $ 45,926 Fair value resulting from: 100 basis point decrease in default rate $ 37,651 $ 55,369 200 basis point decrease in default rate $ 39,998 $ 58,613 Fair value resulting from: 100 basis point increase in prepayment rate $ 35,258 $ 52,085 200 basis point increase in prepayment rate $ 35,195 $ 52,008 Fair value resulting from: 100 basis point decrease in prepayment rate $ 35,381 $ 52,253 200 basis point decrease in prepayment rate $ 35,445 $ 52,340 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2020 and December 31, 2019 for Servicing Assets is presented in the following table (in thousands, except percentages). Servicing Assets March 31, 2020 December 31, 2019 Fair value, using the following assumptions $ 11,742 $ 12,602 Market servicing rate 0.625 % 0.625 % Weighted-average prepayment rate 20.37 % 20.99 % Weighted-average default rate 14.03 % 12.67 % Fair value resulting from: Market servicing rate increase to 0.65% $ 11,019 $ 11,825 Market servicing rate decrease to 0.60% $ 12,464 $ 13,387 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 11,507 $ 12,348 Applying a 0.9 multiplier to prepayment rate $ 11,978 $ 12,868 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 11,573 $ 12,377 Applying a 0.9 multiplier to default rate $ 11,911 $ 12,840 These sensitivities are hypothetical and should be evaluated with care. The effect on fair value of a variation in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects. Assets and Liabilities Not Recorded at Fair Value The following table presents the fair value hierarchy for assets, and liabilities not recorded at fair value (in thousands): March 31, 2020 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Balance at Fair Value Assets: Cash and Cash Equivalents $ 52,829 $ 52,829 $ — $ — $ 52,829 Restricted Cash 141,504 — 141,504 — 141,504 Accounts Receivable 1,032 — 1,032 — 1,032 Total Assets $ 195,365 $ 52,829 $ 142,536 $ — $ 195,365 Liabilities: Accounts Payable and Accrued Liabilities $ 14,297 $ — $ 14,297 $ — $ 14,297 Payable to Investors 87,928 — 87,928 — 87,928 Notes Issued by Securitization Trust 286,296 — 279,931 — 279,931 Warehouse Lines 154,388 — 150,996 — 150,996 Total Liabilities $ 542,909 $ — $ 533,152 $ — $ 533,152 |
Fair Value of Assets and Liabilities | Fair Value of Assets and Liabilities Prosper Funding has elected to record certain financial instruments at fair value on the balance sheet. Prosper Funding classifies Borrower Loans, Loans Held for Sale and Notes as financial instruments and assesses their fair value each on a quarterly basis for financial statement presentation purposes. Gains and losses on these financial instruments are shown separately on the condensed consolidated statements of operations. At March 31, 2020 and December 31, 2019, the discounted cash flow methodology used to estimate the Notes fair values used the same projected cash flows as the related Borrower Loans. As demonstrated in the table below, the fair value adjustments for Borrower Loans were largely offset by the fair value adjustments of the Notes due to the borrower payment dependent design of the Notes and because the principal balances of the Borrower Loans approximated the principal balances of the Notes. Assets and liabilities carried at fair value on the balance sheets are classified among three levels based on the observability of the inputs used to determine fair value: Level 1 — The valuation is based on quoted prices in active markets for identical instruments. Level 2 — The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation methodologies for which all significant assumptions are observable in the market. Level 3 — The valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar methodologies, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation. Fair values of assets or liabilities are determined based on the fair value hierarchy, which requires an entity to maximize the use of quoted prices and observable inputs and to minimize the use of unobservable inputs when measuring fair value. Various valuation methodologies are utilized, depending on the nature of the financial instrument, including the use of market prices for identical or similar instruments, or discounted cash flow models. When possible, active and observable market data for identical or similar financial instruments are utilized. Alternatively, fair value is determined using assumptions that management believes a market participant would use in pricing the asset or liability. Prosper Funding did not transfer any assets or liabilities in or out of Level 3 for the three months ended March 31, 2020 or 2019. Financial Instruments Recorded at Fair Value The fair value of the Borrower Loans and Notes are estimated using discounted cash flow methodologies based upon a set of valuation assumptions. The primary cash flow assumptions used to value such Borrower Loans and Notes include default and prepayment rates derived primarily from historical performance and discount rates that reflect estimates of the rates of return that investors would require when investing in financial instruments with similar characteristics. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): March 31, 2020 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans $ — $ — $ 227,659 $ 227,659 Servicing Assets — — 13,690 13,690 Total Assets $ — $ — $ 241,349 $ 241,349 Liabilities: Notes $ — $ — $ 225,491 $ 225,491 Loan Trailing Fee Liability — — 2,646 2,646 Total Liabilities $ — $ — $ 228,137 $ 228,137 December 31, 2019 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans $ — $ — $ 245,137 $ 245,137 Servicing Assets — — 14,888 14,888 Total Assets $ — $ — $ 260,025 $ 260,025 Liabilities: Notes $ — $ — $ 244,171 $ 244,171 Loan Trailing Fee Liability — — 2,997 2,997 Total Liabilities $ — $ — $ 247,168 $ 247,168 As Prosper Funding’s Borrower Loans, Notes, Servicing Assets and loan trailing fee liability do not trade in an active market with readily observable prices, Prosper Funding uses significant unobservable inputs to measure the fair value of these assets and liabilities. Financial instruments are categorized in the Level 3 valuation hierarchy based on the significance of unobservable factors in the overall fair value measurement. These fair value estimates may also include observable, actively quoted components derived from external sources. As a result, the realized and unrealized gains and losses for assets and liabilities within the Level 3 category may include changes in fair value that were attributable to both observable and unobservable inputs. Significant Unobservable Inputs The following tables present quantitative information about the significant unobservable inputs used for Prosper Funding’s Level 3 fair value measurements at the dates presented: Range Borrower Loans and Notes March 31, 2020 December 31, 2019 Discount rate 7.1% - 14.4% 4.4% - 12.1% Default rate 3.3% - 23.1% 2.4% - 17.7% Range Servicing Assets March 31, 2020 December 31, 2019 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 1.9% - 19.6% 1.7% - 18.8% Prepayment rate 15.3% - 28.3% 16.5% - 28.1% Market servicing rate (1) 0.625 % 0.625 % (1) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of March 31, 2020 and December 31, 2019, the market rate for collection fees and non-sufficient fund fees was assumed to be 7 basis points and 6 basis points, respectively, for a weighted-average total market servicing rate of 69.5 basis points and 68.5 basis points respectively. Range Loan Trailing Fee Liability March 31, 2020 December 31, 2019 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 1.9% - 19.6% 1.7% - 18.8% Prepayment rate 15.3% - 28.3% 16.5% - 28.1% Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following tables present additional information about Level 3 Borrower Loans, Loans Held for Sale and Notes measured at fair value on a recurring basis for three months ended March 31, 2020 and 2019 (in thousands): Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2020 $ 245,137 $ — $ (244,171) $ 966 Originations 41,301 399,550 (40,575) 400,276 Principal repayments (39,340) — 40,588 1,248 Borrower Loans sold to third parties (882) (399,550) — (400,432) Other changes (91) — 138 47 Change in fair value (18,466) — 18,529 63 Balance at March 31, 2020 $ 227,659 $ — $ (225,491) $ 2,168 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2019 $ 263,522 $ — $ (264,003) $ (481) Originations 44,223 490,855 (44,939) 490,139 Principal repayments (41,198) — 44,117 2,919 Borrower Loans sold to third parties (974) (490,855) — (491,829) Other changes (85) — 601 516 Change in fair value (5,589) — 5,502 (87) Balance at March 31, 2019 $ 259,899 $ — $ (258,722) $ 1,177 The following tables present additional information about Level 3 Servicing Assets recorded at fair value (in thousands): Servicing Assets Fair Value at January 1, 2020 $ 14,888 Additions 2,196 Less: Changes in fair value (3,394) Fair Value at March 31, 2020 $ 13,690 Servicing Assets Fair Value at January 1, 2019 $ 15,550 Additions 2,966 Less: Changes in fair value (3,342) Fair Value at March 31, 2019 $ 15,174 Loan Trailing Fee Liability The fair value of the Loan Trailing Fee Liability represents the present value of the expected monthly Loan Trailing Fee payments, which takes into consideration certain assumptions related to expected prepayment rates and default rates using a discounted cash flow model. The assumptions used are the same as those used for the valuation of Servicing Assets, as described below. The following tables present additional information about Level 3 Loan Trailing Fee Liability measured at fair value on a recurring basis (in thousands): Loan Trailing Fee Liability Fair Value at January 1, 2020 $ 2,997 Issuances 385 Cash payment of Loan Trailing Fee (675) Change in fair value (61) Fair Value at March 31, 2020 $ 2,646 Loan Trailing Fee Liability Fair Value at January 1, 2019 $ 3,118 Issuances 566 Cash payment of Loan Trailing Fee (658) Change in fair value 58 Fair Value at March 31, 2019 $ 3,084 Significant Recurring Level 3 Fair Value Asset and Liability Input Sensitivity Key economic assumptions are used to compute the fair value of Borrower Loans. The sensitivity of the fair value to immediate changes in assumptions at March 31, 2020 and December 31, 2019 for Borrower Loans are presented in the following table (in thousands, except percentages). Borrower Loans March 31, 2020 December 31, 2019 Fair value, using the following assumptions: $ 227,659 $ 245,137 Weighted-average discount rate 10.66 % 6.43 % Weighted-average default rate 14.82 % 13.68 % Fair value resulting from: 100 basis point increase in discount rate $ 225,683 $ 242,888 200 basis point increase in discount rate 223,751 240,691 Fair value resulting from: 100 basis point decrease in discount rate $ 229,683 $ 247,442 200 basis point decrease in discount rate 231,754 249,805 Fair value resulting from: 100 basis point increase in default rate $ 225,017 $ 241,930 200 basis point increase in default rate 222,389 238,807 Fair value resulting from: 100 basis point decrease in default rate $ 230,315 $ 248,453 200 basis point decrease in default rate 232,986 251,777 Key economic assumptions are used to compute the fair value of Notes. The sensitivity of the fair value to immediate changes in assumptions at March 31, 2020 and December 31, 2019 for Notes funded through the Note Channel are presented in the following table (in thousands, except percentages). Notes March 31, 2020 December 31, 2019 Fair value, using the following assumptions: $ 225,491 $ 244,171 Weighted-average discount rate 10.66 % 6.43 % Weighted-average default rate 14.82 % 13.68 % Fair value resulting from: 100 basis point increase in discount rate $ 223,530 $ 241,927 200 basis point increase in discount rate 221,614 239,737 Fair value resulting from: 100 basis point decrease in discount rate $ 227,497 $ 246,471 200 basis point decrease in discount rate 229,552 248,828 Fair value resulting from: 100 basis point increase in default rate $ 222,871 $ 240,958 200 basis point increase in default rate 220,265 237,831 Fair value resulting from: 100 basis point decrease in default rate $ 228,124 $ 247,489 200 basis point decrease in default rate 230,773 250,817 Key economic assumptions are used to compute the fair value of Servicing Assets. The sensitivity of the current fair value to immediate changes in assumptions at March 31 2020 and December 31, 2019 for Servicing Assets are presented in the following table (in thousands, except percentages). Servicing Assets March 31, 2020 December 31, 2019 Fair Value at March 31, 2020 $ 13,690 $ 14,888 Market servicing rate 0.625 % 0.625 % Weighted-average prepayment rate 20.37 % 20.99 % Weighted-average default rate 14.03 % 12.67 % Fair value resulting from: Market servicing rate increase to 0.65% $ 12,848 $ 13,966 Market servicing rate decrease to 0.60% 14,532 15,811 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 13,417 $ 14,583 Applying a 0.9 multiplier to prepayment rate 13,966 15,197 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 13,493 $ 14,618 Applying a 0.9 multiplier to default rate 13,888 15,165 These sensitivities are hypothetical and should be evaluated with care. The effect on fair value of a 10% variation in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects. |