Mortgage Servicing Rights (Tables)

6 Months Ended

Jun. 30, 2014

Changes in Fair Value of Capitalized MSRs

Changes in fair value of capitalized MSRs are summarized as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in Millions)	2014			2013			2014			2013
Balance at beginning of period	$	2,618		$	1,955		$	2,680		$	1,700
Rights purchased		1			3			2			5
Rights capitalized		71			233			155			487
Rights sold		(141	)		–			(141	)		–
Changes in fair value of MSRs
Due to fluctuations in market interest rates (a)		(82	)		305			(158	)		432
Due to revised assumptions or models (b)		44			(3	)		56			(9	)
Other changes in fair value (c)		(99	)		(116	)		(182	)		(238	)
Balance at end of period	$	2,412		$	2,377		$	2,412		$	2,377

(a)

Includes changes in MSR value associated with changes in market interest rates, including estimated prepayment rates and anticipated earnings on escrow deposits.

(b)

Includes changes in MSR value not caused by changes in market interest rates, such as changes in cost to service, ancillary income, and discount rate, as well as the impact of any model changes.

(c)

Primarily represents changes due to realization of expected cash flows over time (decay).

Sensitivity to Changes in Interest Rates to Fair Value of MSR's Portfolio and Related Derivative Instruments

The estimated sensitivity to changes in interest rates of the fair value of the MSRs portfolio and the related derivative instruments was as follows:


	June 30, 2014																		December 31, 2013
(Dollars in Millions)	Down 100 bps			Down 50 bps			Down 25 bps			Up 25 bps			Up 50 bps			Up 100 bps			Down 100 bps			Down 50 bps			Down 25 bps			Up 25 bps			Up 50 bps			Up 100 bps
MSR portfolio	$	(508	)	$	(232	)	$	(110	)	$	94		$	175		$	324		$	(435	)	$	(199	)	$	(93	)	$	82		$	154		$	287
Derivative instrument hedges		409			209			103			(96	)		(181	)		(335	)		399			194			91			(82	)		(157	)		(301	)
Net sensitivity	$	(99	)	$	(23	)	$	(7	)	$	(2	)	$	(6	)	$	(11	)	$	(36	)	$	(5	)	$	(2	)	$	–		$	(3	)	$	(14	)

A summary of the Company’s MSRs and related characteristics by portfolio was as follows:


	June 30, 2014												December 31, 2013
(Dollars in Millions)	MRBP			Government			Conventional (b)			Total			MRBP			Government			Conventional (b)			Total
Servicing portfolio	$	16,835		$	40,632		$	165,030		$	222,497		$	15,896		$	41,659		$	169,287		$	226,842
Fair value	$	191		$	469		$	1,752		$	2,412		$	180		$	500		$	2,000		$	2,680
Value (bps) (a)		113			115			106			108			113			120			118			118
Weighted-average servicing fees (bps)		38			32			27			29			39			32			29			30
Multiple (value/servicing fees)		2.97			3.59			3.93			3.72			2.90			3.75			4.07			3.93
Weighted-average note rate		4.65	%		4.21	%		4.15	%		4.20	%		4.70	%		4.24	%		4.17	%		4.22	%
Weighted-average age (in years)		3.8			2.9			2.8			2.9			3.8			2.6			2.5			2.6
Weighted-average expected prepayment (constant prepayment rate)		13.0	%		12.7	%		12.0	%		12.2	%		13.5	%		11.5	%		10.9	%		11.2	%
Weighted-average expected life (in years)		6.2			6.3			6.7			6.6			6.2			6.9			7.2			7.1
Weighted-average discount rate		11.9	%		11.2	%		9.6	%		10.1	%		11.9	%		11.2	%		9.8	%		10.2	%

(a)

Value is calculated as fair value divided by the servicing portfolio.

(b)

Represents loans sold primarily to GSEs.