Schedule of Available-for-sale Securities Reconciliation |
The following tables present the Company’s Residential Investment Securities portfolio that was carried at their fair value at June 30, 2018 and December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2018 | | Principal / Notional | Remaining Premium | Remaining Discount | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | Agency | (dollars in thousands) | Fixed-rate pass-through | $ | 77,646,763 |
| $ | 4,442,937 |
| $ | (1,556 | ) | $ | 82,088,144 |
| $ | 43,095 |
| $ | (3,309,253 | ) | $ | 78,821,986 |
| Adjustable-rate pass-through | 5,847,337 |
| 277,049 |
| (1,100 | ) | 6,123,286 |
| 10,478 |
| (156,983 | ) | 5,976,781 |
| Interest-only | 6,537,051 |
| 1,273,388 |
| — |
| 1,273,388 |
| 2,447 |
| (315,482 | ) | 960,353 |
| Multifamily | 816,976 |
| 4,872 |
| (7,237 | ) | 814,611 |
| 1,065 |
| (21,285 | ) | 794,391 |
| Reverse mortgages | 35,392 |
| 4,341 |
| — |
| 39,733 |
| 33 |
| (219 | ) | 39,547 |
| Total Agency investments | $ | 90,883,519 |
| $ | 6,002,587 |
| $ | (9,893 | ) | $ | 90,339,162 |
| $ | 57,118 |
| $ | (3,803,222 | ) | $ | 86,593,058 |
| Residential Credit | |
| |
| |
| |
| |
| |
| |
| CRT | $ | 528,869 |
| $ | 18,234 |
| $ | (1,079 | ) | $ | 546,024 |
| $ | 18,429 |
| $ | (657 | ) | $ | 563,796 |
| Alt-A | 191,939 |
| 378 |
| (32,845 | ) | 159,472 |
| 11,539 |
| (89 | ) | 170,922 |
| Prime | 270,226 |
| 1,926 |
| (23,127 | ) | 249,025 |
| 15,588 |
| (122 | ) | 264,491 |
| Subprime | 449,644 |
| 1,827 |
| (71,425 | ) | 380,046 |
| 46,511 |
| (108 | ) | 426,449 |
| NPL/RPL | 3,431 |
| — |
| (44 | ) | 3,387 |
| 60 |
| — |
| 3,447 |
| Prime Jumbo (>= 2010 Vintage) | 130,544 |
| 598 |
| (4,113 | ) | 127,029 |
| 107 |
| (2,995 | ) | 124,141 |
| Prime Jumbo (>= 2010 Vintage) Interest-Only | 910,065 |
| 13,731 |
| — |
| 13,731 |
| 3,616 |
| (12 | ) | 17,335 |
| Total residential credit investments | $ | 2,484,718 |
| $ | 36,694 |
| $ | (132,633 | ) | $ | 1,478,714 |
| $ | 95,850 |
| $ | (3,983 | ) | $ | 1,570,581 |
| Total Residential Investment Securities | $ | 93,368,237 |
| $ | 6,039,281 |
| $ | (142,526 | ) | $ | 91,817,876 |
| $ | 152,968 |
| $ | (3,807,205 | ) | $ | 88,163,639 |
| | | | | | | | | | December 31, 2017 | | Principal / Notional | Remaining Premium | Remaining Discount | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | Agency | (dollars in thousands) | Fixed-rate pass-through | $ | 78,509,335 |
| $ | 4,514,815 |
| $ | (1,750 | ) | $ | 83,022,400 |
| $ | 140,115 |
| $ | (1,178,673 | ) | $ | 81,983,842 |
| Adjustable-rate pass-through | 6,760,991 |
| 277,212 |
| (1,952 | ) | 7,036,251 |
| 15,776 |
| (103,121 | ) | 6,948,906 |
| Interest-only | 6,804,715 |
| 1,326,761 |
| — |
| 1,326,761 |
| 1,863 |
| (242,862 | ) | 1,085,762 |
| Multifamily | 490,753 |
| 5,038 |
| (341 | ) | 495,450 |
| 84 |
| (1,845 | ) | 493,689 |
| Reverse mortgages | 35,000 |
| 4,527 |
| — |
| 39,527 |
| 37 |
| — |
| 39,564 |
| Total Agency investments | $ | 92,600,794 |
| $ | 6,128,353 |
| $ | (4,043 | ) | $ | 91,920,389 |
| $ | 157,875 |
| $ | (1,526,501 | ) | $ | 90,551,763 |
| Residential Credit | |
| |
| |
| |
| |
| |
| |
| CRT | $ | 593,027 |
| $ | 25,463 |
| $ | (3,456 | ) | $ | 615,034 |
| $ | 36,730 |
| $ | — |
| $ | 651,764 |
| Alt-A | 204,213 |
| 499 |
| (34,000 | ) | 170,712 |
| 13,976 |
| (802 | ) | 183,886 |
| Prime | 197,756 |
| 358 |
| (24,158 | ) | 173,956 |
| 18,804 |
| — |
| 192,760 |
| Subprime | 554,470 |
| 2,037 |
| (78,561 | ) | 477,946 |
| 56,024 |
| (90 | ) | 533,880 |
| NPL/RPL | 42,585 |
| 14 |
| (117 | ) | 42,482 |
| 506 |
| — |
| 42,988 |
| Prime Jumbo (>= 2010 Vintage) | 130,025 |
| 627 |
| (3,956 | ) | 126,696 |
| 1,038 |
| (1,112 | ) | 126,622 |
| Prime Jumbo (>= 2010 Vintage) Interest-Only | 989,052 |
| 15,287 |
| — |
| 15,287 |
| 1,871 |
| — |
| 17,158 |
| Total residential credit investments | $ | 2,711,128 |
| $ | 44,285 |
| $ | (144,248 | ) | $ | 1,622,113 |
| $ | 128,949 |
| $ | (2,004 | ) | $ | 1,749,058 |
| Total Residential Investment Securities | $ | 95,311,922 |
| $ | 6,172,638 |
| $ | (148,291 | ) | $ | 93,542,502 |
| $ | 286,824 |
| $ | (1,528,505 | ) | $ | 92,300,821 |
|
|