XML 29 R57.htm IDEA: XBRL DOCUMENT v3.3.0.814
Outstanding Exposure - Amortization Schedule of Puerto Rico BIG Net Par Outstanding and BIG Net Debt Service Outstanding (Details) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Estimated BIG Net Par Amortization [Abstract]    
Net Par Outstanding (excluding loss mitigation bonds) $ 372,361 [1],[2] $ 403,729 [3]
Estimated BIG Net Debt Service Amortization [Abstract]    
Total 556,381 609,622
Puerto Rico [Member]    
Estimated BIG Net Par Amortization [Abstract]    
2015 (October 1 - December 31) 33  
2016 302  
2017 222  
2018 179  
2019 204  
2020 270  
2021 125  
2022 115  
2023 151  
2024 174  
2025-2029 1,014  
2030-2034 980  
2035-2039 713  
2040-2044 363  
2045-2047 246  
Net Par Outstanding (excluding loss mitigation bonds) 5,091 [4] 4,939
Estimated BIG Net Debt Service Amortization [Abstract]    
2015 (October 1 - December 31) 36  
2016 559  
2017 464  
2018 410  
2019 424  
2020 482  
2021 323  
2022 305  
2023 337  
2024 352  
2025-2029 1,755  
2030-2034 1,501  
2035-2039 953  
2040-2044 468  
2045-2047 272  
Total 8,641  
BIG [Member]    
Estimated BIG Net Par Amortization [Abstract]    
Net Par Outstanding (excluding loss mitigation bonds) 17,611 18,247
Subject to the Terms of the Recovery Act [Member] | Puerto Rico [Member]    
Estimated BIG Net Par Amortization [Abstract]    
2015 (October 1 - December 31) 0  
2016 98  
2017 51  
2018 56  
2019 74  
2020 87  
2021 66  
2022 47  
2023 110  
2024 89  
2025-2029 619  
2030-2034 506  
2035-2039 429  
2040-2044 97  
2045-2047 246  
Net Par Outstanding (excluding loss mitigation bonds) 2,575 [4] 2,447
Estimated BIG Net Debt Service Amortization [Abstract]    
2015 (October 1 - December 31) 2  
2016 229  
2017 175  
2018 178  
2019 192  
2020 202  
2021 176  
2022 153  
2023 214  
2024 188  
2025-2029 1,032  
2030-2034 788  
2035-2039 569  
2040-2044 171  
2045-2047 272  
Total 4,541  
Not Subject to the Terms of the Recovery Act [Member] | Puerto Rico [Member]    
Estimated BIG Net Par Amortization [Abstract]    
2015 (October 1 - December 31) 33  
2016 204  
2017 171  
2018 123  
2019 130  
2020 183  
2021 59  
2022 68  
2023 41  
2024 85  
2025-2029 395  
2030-2034 474  
2035-2039 284  
2040-2044 266  
2045-2047 0  
Net Par Outstanding (excluding loss mitigation bonds) 2,516 [4] $ 2,492
Estimated BIG Net Debt Service Amortization [Abstract]    
2015 (October 1 - December 31) 34  
2016 330  
2017 289  
2018 232  
2019 232  
2020 280  
2021 147  
2022 152  
2023 123  
2024 164  
2025-2029 723  
2030-2034 713  
2035-2039 384  
2040-2044 297  
2045-2047 0  
Total $ 4,100  
[1] Excludes $1.6 billion of loss mitigation securities insured and held by the Company as of September 30, 2015, which are primarily BIG.
[2] The September 30, 2015 amounts include $12.4 billion of net par acquired from Radian Asset.
[3] Excludes $1.3 billion of loss mitigation securities insured and held by the Company as of December 31, 2014, which are primarily BIG.
[4] $385 million acquired in the Radian Asset Acquisition, of which $21 million was of PREPA and $166 million