FAIR VALUE OF ASSETS AND LIABILITIES | FAIR VALUE OF ASSETS AND LIABILITIES For a description of the fair value hierarchy and Prosper’s fair value methodologies, see Note 2 - Summary of Significant Accounting Policies. Prosper did not transfer any assets or liabilities in or out of Level 3 during the year ended December 31, 2022 or 2021. Financial Instruments Recorded at Fair Value The fair value of the Borrower Loans, Loans Held for Sale, Notes, Servicing Assets and Liabilities 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 fair value of the Credit Card Derivative is also estimated using a discounted cash flow model using certain assumptions. The key assumptions used in the valuation include default and prepayment rates derived primarily from historical performance and relevant market data, adjusted as necessary based on the perceived credit risk of the underlying portfolio. In addition, discount rates based on estimates of the rates of return that investors would require when investing in similar credit card portfolios are applied to the individual freestanding derivatives. When utilizing market data and bid-ask spreads, Prosper uses the price within the bid-ask spread that best represents fair value. When quoted prices do not exist, Prosper uses prices obtained from independent third-party pricing services to measure the fair value of investment assets. Prosper's primary independent pricing service provides prices based on observable trades and discounted cash flows that incorporate observable information, such as yields for similar types of securities (a benchmark interest rate plus observable spreads) and weighted-average maturity for the same or similar securities. The Company compares the prices obtained from its primary independent pricing service to the prices obtained from the additional independent pricing services to determine if the price obtained from the primary independent pricing service is reasonable. The Company does not adjust the prices received from independent third-party pricing services unless such prices are inconsistent with the definition of fair value and result in a material difference in the recorded amounts. The Convertible Preferred Stock Warrant Liability is valued using a Black-Scholes option pricing model. Refer to Note 12 for additional information. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): Balance at December 31, 2022 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 320,642 $ 320,642 Loans Held for Sale, at Fair Value — — 499,765 499,765 LIBOR rate swaption (Note 10) — 1,289 — 1,289 Servicing Assets — — 12,562 12,562 Credit Card Derivative (Note 5) — — 10,782 10,782 Total Assets $ — $ 1,289 $ 843,751 $ 845,040 Liabilities: Notes, at Fair Value $ — $ — $ 318,704 $ 318,704 Convertible Preferred Stock Warrant Liability — — 166,346 166,346 Loan Trailing Fee Liability (Note 9) — — 3,290 3,290 Credit Card servicing obligation liability (Note 5) — — 3,720 3,720 Total Liabilities $ — $ — $ 492,060 $ 492,060 Balance at December 31, 2021 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 267,626 $ 267,626 Loans Held for Sale, at Fair Value — — 243,170 243,170 LIBOR rate swaption — 66 — 66 Servicing Assets — — 8,761 8,761 Total Assets $ — $ 66 $ 519,557 $ 519,623 Liabilities: Notes, at Fair Value $ — $ — $ 265,985 $ 265,985 Convertible Preferred Stock Warrant Liability — — 250,941 250,941 Loan Trailing Fee Liability (Note 9) — — 2,161 2,161 Total Liabilities $ — $ — $ 519,087 $ 519,087 As PMI’s Borrower Loans, Loans Held for Sale, Notes, Convertible Preferred Stock Warrant Liability, Servicing Assets and Liability, Credit Card Derivative 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. Prosper did not transfer any assets or liabilities in or out of Level 3 for the year ended December 31, 2022 and 2021. 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 December 31, 2022 and 2021: December 31, 2022 2021 Borrower Loans, Loans Held for Sale, and Notes: Discount rate 5.4 % — 13.2 % 4.2 % — 14.3 % Default rate 1.8 % — 18.7 % 2.0 % — 14.1 % At December 31, 2022 and 2021, the discounted cash flow methodology used to estimate the Note fair values used the same projected cash flows as the related Borrower Loans. December 31, 2022 2021 Servicing Assets: Discount rate 15.0 % — 25.0 % 15.0 % — 25.0 % Default rate 2.0 % — 19.3 % 1.5 % — 14.1 % Prepayment rate 14.2 % — 28.0 % 10.2 % — 32.3 % Market servicing rate (1) (2) 0.648 % — 0.842 % 0.648 % — 0.842 % (1) Servicing assets associated with loans enrolled in a relief program offered by the Company in response to the COVID-19 pandemic as of December 31, 2022 were measured using a market servicing rate assumption of 84.2 basis points. This rate was estimated using a multiplier consistent with observable market rates for other loan types, applied to the base market servicing rate assumption of 64.8 basis points. (2) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of December 31, 2022 and 2021, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 6 basis points, respectively, for a weighted-average total market servicing rat e of 70.8 basis points to 90.2 basis points and 70.8 basis points to 90.2 basis points, respectively. December 31, 2022 2021 Loan Trailing Fee Liability: Discount rate 15.0 % — 25.0 % 15.0 % — 25.0 % Default rate 2.0 % — 19.3 % 1.5 % — 14.1 % Prepayment rate 14.2 % — 28.0 % 10.2 % — 32.3 % Ranges of inputs are not applied to the Credit Card Derivative and Credit Card servicing obligation liability, as they are valued at the portfolio level. Refer below for a summary of the significant unobservable inputs associated with those Level 3 fair value measurements. Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following table presents additional information about Level 3 Loans Held for Sale, Borrower Loans, Notes and Certificates Issued by Securitization Trust measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021 (in thousands): Assets Liabilities Borrower Loans Held Notes Certificates Issued by Securitization Trust Total Fair Value at January 1, 2021 $ 378,263 $ 274,621 $ (208,379) $ (22,917) $ 421,588 Purchase of Borrower Loans/Issuance of Notes 232,000 1,712,705 (231,933) — 1,712,772 Principal repayments (260,689) (164,165) 172,250 14,934 (237,670) Borrower Loans sold to third parties (2,664) (1,580,164) — — (1,582,828) Other changes (1,518) (249) 167 113 (1,487) Change in fair value 595 422 1,910 (6,110) (3,183) Deconsolidation of VIEs (78,361) — — 13,980 (64,381) Fair Value at December 31, 2021 267,626 243,170 (265,985) — 244,811 Purchase of Borrower Loans/Issuance of Notes 284,921 3,063,729 (285,115) — 3,063,535 Principal repayments (187,599) (184,090) 202,308 — (169,381) Borrower Loans sold to third parties (14,520) (2,599,881) — — (2,614,401) Other changes 650 1,804 (742) — 1,712 Change in fair value (30,436) (24,967) 30,830 — (24,573) Fair Value at December 31, 2022 $ 320,642 $ 499,765 $ (318,704) $ — $ 501,703 The following table presents additional information about the Level 3 Servicing Assets measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021 (in thousands): Servicing Assets Fair Value at January 1, 2021 $ 9,242 Additions 7,973 Recognition of Servicing Assets upon deconsolidation of VIEs 215 Less: Change in fair value (8,669) Fair Value at December 31, 2021 $ 8,761 Additions 12,957 Less: Change in fair value (9,156) Fair Value at December 31, 2022 $ 12,562 The following table presents additional information ab out the Level 3 Credit Card Derivative measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021 (in tho usands): Credit Card Derivative Fair Value at December 31, 2020 $ — Change in fair value 7 Fair Value at December 31, 2021 $ 7 Change in fair value 9,784 Gains from settled transactions 4,295 Less: Net payments received (3,304) Fair Value at December 31, 2022 $ 10,782 The following table presents additional information ab out the Level 3 Credit Card servicing obligation liability measured at fair value on a recurring basis for the year ended December 31, 2022 (in tho usands). There was no material activity related to this account for the year ended December 31, 2021. Credit Card Servicing Obligation Liability Fair Value at December 31, 2021 $ — Change in fair value 3,720 Fair Value at December 31, 2022 $ 3,720 The following table presents additional information about the Level 3 Convertible Preferred Stock Warrant Liability measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021 (in thousands): Convertible Preferred Stock Warrant Liability Fair Value at January 1, 2021 $ 112,319 Change in fair value 138,622 Fair Value at December 31, 2021 $ 250,941 Change in fair value (84,595) Fair Value at December 31, 2022 $ 166,346 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 for the year ended December 31, 2022 and 2021 (in thousands): Loan Trailing Fee Liability Balance at January 1, 2021 $ 2,233 Issuances 1,775 Cash payment of Loan Trailing Fee (2,100) Change in fair value 253 Balance at December 31, 2021 $ 2,161 Issuances 3,070 Cash payment of Loan Trailing Fee (2,245) Change in fair value 304 Balance at December 31, 2022 $ 3,290 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 December 31, 2022 and 2021 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: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 820,407 $ 510,796 Weighted-average discount rate 6.72 % 5.64 % Weighted-average default rate 9.31 % 10.08 % Fair value resulting from: 100 basis point increase in discount rate $ 812,061 $ 505,732 200 basis point increase in discount rate $ 803,927 500,763 Fair value resulting from: 100 basis point decrease in discount rate $ 828,975 $ 516,064 200 basis point decrease in discount rate $ 837,773 521,437 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 810,657 $ 506,362 Applying a 1.2 multiplier to default rate $ 800,989 501,921 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 830,238 $ 515,326 Applying a 0.8 multiplier to default rate $ 840,156 519,851 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at December 31, 2022 and 2021 for Notes are presented in the following table (in thousands, except percentages). Notes: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 318,704 $ 265,985 Weighted-average discount rate 6.87 % 5.76 % Weighted-average default rate 11.36 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 315,456 $ 263,326 200 basis point increase in discount rate $ 312,291 260,735 Fair value resulting from: 100 basis point decrease in discount rate $ 322,037 $ 268,714 200 basis point decrease in discount rate $ 325,461 271,516 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 314,892 $ 263,644 Applying a 1.2 multiplier to default rate $ 311,112 261,318 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 322,547 $ 268,340 Applying a 0.8 multiplier to default rate $ 326,425 270,711 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at December 31, 2022 and 2021 for Servicing Assets is presented in the following table (in thousands, except percentages). Servicing Assets: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 12,562 $ 8,761 Weighted-average market servicing rate 0.650 % 0.650 % Weighted-average prepayment rate 18.47 % 20.82 % Weighted-average default rate 13.38 % 12.54 % Fair value resulting from: Market servicing rate increase of 0.025% $ 11,708 $ 8,203 Market servicing rate decrease of 0.025% $ 13,415 $ 9,320 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 12,286 $ 8,568 Applying a 0.9 multiplier to prepayment rate $ 12,842 $ 8,957 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 12,305 $ 8,646 Applying a 0.9 multiplier to default rate $ 12,820 $ 8,878 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at December 31, 2022 for the Credit Card Derivative is presented in the following table (in thousands, except percentages). Credit Card Derivative: December 31, 2022 Fair value, using the following assumptions: $ 10,782 Discount rate on Prosper Allocations 26.23 % Discount rate on Coastal Program Fee 9.26 % Prepayment rate applied to Credit Card portfolio 10.08 % Default rate applied to Credit Card portfolio 13.34 % Fair value resulting from: 100 basis point increase in both discount rates $ 10,699 200 basis point increase in both discount rates $ 10,618 Fair value resulting from: 100 basis point decrease in both discount rates $ 10,866 200 basis point decrease in both discount rates $ 10,951 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 10,625 Applying a 0.9 multiplier to prepayment rate $ 10,942 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 8,001 Applying a 0.9 multiplier to default rate $ 13,641 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at December 31, 2022 for Credit Card servicing obligation liability is presented in the following table (in thousands, except percentages). Credit Card servicing obligation liability: December 31, 2022 Fair value, using the following assumptions: 3,720 Discount rate on Credit Card portfolio servicing obligation 9.26 % Prepayment rate applied to Credit Card portfolio 10.08 % Default rate applied to Credit Card portfolio 13.34 % Market servicing rate 2.00 % Fair value resulting from: 100 basis point increase in discount rate $ 3,677 200 basis point increase in discount rate $ 3,616 Fair value resulting from: 100 basis point decrease in discount rate $ 3,774 200 basis point decrease in discount rate $ 3,830 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 3,662 Applying a 0.9 multiplier to prepayment rate $ 3,779 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 3,636 Applying a 0.9 multiplier to default rate $ 3,806 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 tables present the fair value hierarchy for assets and liabilities not recorded at fair value (in thousands): Balance at December 31, 2022 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Fair Value Assets: Cash and Cash Equivalents $ 83,446 $ 83,446 $ — $ — $ 83,446 Restricted Cash - Cash and Cash Equivalents 108,284 108,284 — — 108,284 Restricted Cash - Certificates of Deposit 4,879 — 4,879 — 4,879 Accounts Receivable 3,462 — 3,462 — 3,462 Total Assets $ 200,071 $ 191,730 $ 8,341 $ — $ 200,071 Liabilities: Accounts Payable and Accrued Liabilities $ 37,254 $ — $ 37,254 $ — $ 37,254 Payable to Investors 85,312 — 85,312 — 85,312 Warehouse Lines 446,762 — 444,329 — 444,329 Term Loan (Note 10) 73,407 — 76,191 — 76,191 Total Liabilities $ 642,735 $ — $ 643,086 $ — $ 643,086 Balance at December 31, 2021 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Fair Value Assets: Cash and Cash Equivalents $ 67,700 $ 67,700 $ — $ — $ 67,700 Restricted Cash - Cash and Cash Equivalents 163,047 163,047 — — 163,047 Restricted Cash - Certificates of Deposit 4,878 — 4,878 — 4,878 Accounts Receivable 1,054 — 1,054 — 1,054 Total Assets $ 236,679 $ 230,747 $ 5,932 $ — $ 236,679 Liabilities: Accounts Payable and Accrued Liabilities $ 25,790 $ — $ 25,790 $ — $ 25,790 Payable to Investors 152,794 — 152,794 — 152,794 Warehouse Lines 209,275 — 211,177 — 211,177 Paycheck Protection Program loan (Note 10) 8,590 — 8,556 — 8,556 Total Liabilities $ 396,449 $ — $ 398,317 $ — $ 398,317 The estimated fair values of Cash and Cash Equivalents, Restricted Cash, Accounts Receivable, Accounts Payable and Accrued Liabilities and Payable to Investors approximate their carrying values because of their short-term nature. |
FAIR VALUE OF ASSETS AND LIABILITIES | FAIR VALUE OF ASSETS AND LIABILITIES PFL has elected to record certain financial instruments at fair value on the balance sheet. PFL classifies Borrower Loans, Loans Held for Sale and Notes as financial instruments and assesses their fair value on a quarterly basis for financial statement presentation purposes. Gains and losses on these financial instruments are shown separately on the Consolidated Statements of Operations. As of December 31, 2022 and 2021, the discounted cash flow methodology used to estimate the Note fair values used the same projected cash flows as the related Borrower Loans. As demonstrated in the following table, 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. For a description of the fair value hierarchy and PFL’s fair value methodologies, see Note 2 - Summary of Significant Accounting Policies. PFL did not transfer any assets or liabilities in or out of Level 3 during the year ended December 31, 2022 and 2021. 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 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): December 31, 2022 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 320,642 $ 320,642 Servicing Assets — — 14,860 14,860 Total Assets $ — $ — $ 335,502 $ 335,502 Liabilities: Notes, at Fair Value $ — $ — $ 318,704 $ 318,704 Loan Trailing Fee Liability* — — 3,290 3,290 Total Liabilities $ — $ — $ 321,994 $ 321,994 December 31, 2021 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 267,626 $ 267,626 Servicing Assets — — 9,796 9,796 Total Assets $ — $ — $ 277,422 $ 277,422 Liabilities: Notes, at Fair Value $ — $ — $ 265,985 $ 265,985 Loan Trailing Fee Liability* — — 2,161 2,161 Total Liabilities $ — $ — $ 268,146 $ 268,146 *Included in Other Liabilities on the Consolidated Balance Sheets. As PFL’s Borrower Loans, Notes, Servicing Assets and loan trailing fee liability do not trade in an active market with readily observable prices, PFL 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 PFL’s Level 3 fair value measurements at the dates presented: Range Borrower Loans and Notes: December 31, 2022 December 31, 2021 Discount rate 5.6 % — 12.9 % 4.3 % — 13.9 % Default rate 1.8 % — 18.2 % 2.0 % — 13.5 % Range Servicing Assets: December 31, 2022 December 31, 2021 Discount rate 15.0 % — 25.0 % 15.0 % — 25.0 % Default rate 2.0 % — 19.3 % 1.5 % — 14.1 % Prepayment rate 14.2 % — 28.0 % 10.2 % — 32.3 % Market servicing rate (1) (2) 0.648 % — 0.842 % 0.648 % — 0.842 % (1) Servicing assets associated with loans enrolled in a relief program offered by the Company in response to the COVID-19 pandemic as of December 31, 2022 and 2021 were measured using a market servicing rate assumption of 84.2 basis points. This rate was estimated using a multiplier consistent with observable market rates for other loan types, applied to the base market servicing rate assumption of 64.8 basis points. (2) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of December 31, 2022 and 2021, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 6 basis points, respectively, for a weighted-average total market servicing rate of 70.8 basis points to 90.2 basis points and 70.8 basis points to 90.2 basis points, respectively. Range Loan Trailing Fee Liability: December 31, 2022 December 31, 2021 Discount rate 15.0 % — 25.0 % 15.0 % — 25.0 % Default rate 2.0 % — 19.3 % 1.5 % — 14.1 % Prepayment rate 14.2 % — 28.0 % 10.2 % — 32.3 % Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following table presents additional information about Level 3 Loans Held for Sale, Borrower Loans, and Notes measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021 (in thousands): Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Held Notes Total Fair value at January 1, 2021 $ 209,670 $ — $ (208,379) $ 1,291 Originations 232,000 1,712,705 (231,933) 1,712,772 Principal repayments (171,286) — 172,250 964 Borrower Loans sold to third parties (1,422) (1,712,705) — (1,714,127) Other changes (195) — 166 (29) Change in fair value (1,141) — 1,911 770 Fair value at December 31, 2021 $ 267,626 $ — $ (265,985) $ 1,641 Originations 284,921 3,063,729 (285,115) 3,063,535 Principal repayments (187,599) — 202,308 14,709 Borrower Loans sold to third parties (14,520) (3,063,729) — (3,078,249) Other changes 650 — (742) (92) Change in fair value (30,436) — 30,830 394 Fair value at December 31, 2022 $ 320,642 $ — $ (318,704) $ 1,938 The following table presents additional information about Level 3 Servicing Assets recorded at fair value (in thousands): Servicing Assets Fair value at January 1, 2021 $ 11,088 Additions 9,020 Change in fair value (10,312) Fair value at December 31, 2021 $ 9,796 Additions 15,277 Change in fair value (10,213) Fair value at December 31, 2022 $ 14,860 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, 2021 $ 2,233 Issuances 1,775 Cash payment of Loan Trailing Fee (2,100) Change in fair value 253 Fair Value at December 31, 2021 $ 2,161 Issuances 3,070 Cash payment of Loan Trailing Fee (2,245) Change in fair value 304 Fair Value at December 31, 2022 $ 3,290 Significant Recurring Level 3 Fair Value Asset and Liability Input Sensitivity Key economic assumptions are used to compute the fair value of Borrower Loans and Notes. The sensitivity of the current fair value to immediate changes in assumptions at December 31, 2022 and 2021 for Borrower Loans are presented in the following table (in thousands, except percentages): Borrower Loans: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 320,642 $ 267,626 Weighted-average discount rate 6.87 % 5.76 % Weighted-average default rate 11.36 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 317,380 $ 265,104 200 basis point increase in discount rate $ 314,201 $ 262,499 Fair value resulting from: 100 basis point decrease in discount rate $ 323,991 $ 270,520 200 basis point decrease in discount rate $ 327,429 $ 273,337 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 316,832 $ 265,435 Applying a 1.2 multiplier to default rate $ 313,053 $ 263,107 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 324,484 $ 270,133 Applying a 0.8 multiplier to default rate $ 328,361 $ 272,505 Key economic assumptions are used to compute the fair value of Notes. The sensitivity of the fair value to immediate changes in assumptions at December 31, 2022 and 2021 for Notes funded through the Note Channel are presented in the following table (in thousands, except percentages): Notes: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 318,704 $ 265,985 Weighted-average discount rate 6.87 % 5.76 % Weighted-average default rate 11.36 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 315,456 $ 263,326 200 basis point increase in discount rate $ 312,291 $ 260,735 Fair value resulting from: 100 basis point decrease in discount rate $ 322,037 $ 268,714 200 basis point decrease in discount rate $ 325,461 $ 271,516 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 314,892 $ 263,644 Applying a 1.2 multiplier to default rate $ 311,112 $ 261,318 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 322,547 $ 268,340 Applying a 0.8 multiplier to default rate $ 326,425 $ 270,711 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 December 31, 2022 and 2021 for Servicing Assets are presented in the following table (in thousands, except percentages): Servicing Assets: December 31, 2022 December 31, 2021 Fair value, using the following assumptions: $ 14,860 $ 9,796 Weighted-average market servicing rate 0.649 % 0.650 % Weighted-average prepayment rate 18.77 % 20.82 % Weighted-average default rate 12.63 % 12.24 % Fair value resulting from: Market servicing rate increase of 0.025% $ 13,850 $ 9,171 Market servicing rate decrease of 0.025% $ 15,870 $ 10,421 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 14,534 $ 9,580 Applying a 0.9 multiplier to prepayment rate $ 15,191 $ 10,015 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 14,557 $ 9,667 Applying a 0.9 multiplier to default rate $ 15,165 $ 9,926 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. |