The Supervisory Capital Assessment Program:

Overview of Results

May 7, 2009

Board of Governors of the Federal Reserve System
The Supervisory Capital Assessment Program:  

Overview of Results

May 7, 2009

I. Introduction and Summary  

A banking organization holds capital to guard against uncertainty.  Capital reassures an

institution’s depositors, creditors and counterparties‐‐and the institution itself‐‐that an event such as an

unexpected surge in losses or an unanticipated deterioration in earnings will not impair its ability to

engage in lending to creditworthy borrowers and protect the savings of its depositors.  During this

period of heightened economic uncertainty, U.S. federal banking supervisors believe that the largest

U.S. bank holding companies (BHCs) should have a capital buffer sufficient to withstand losses and allow

them to meet the credit needs of their customers in a more severe recession than is anticipated.  For

this reason, the Federal Reserve and other bank supervisors embarked on a comprehensive

simultaneous assessment of the capital held by the 19 largest U.S. BHCs in February of this year.   

This unprecedented exercise‐‐known as the Supervisory Capital Assessment Program (SCAP)‐‐

allowed supervisors to measure how much of an additional capital buffer, if any, each institution would

need to establish today to ensure that it would have sufficient capital if the economy weakens more

than expected.  Those BHCs needing to augment their capital coming out of this assessment will have a

month to design a detailed plan, subject to supervisory approval, for the steps they will take to put the

SCAP buffer in place, and then implement that plan by early November of this year.  

The unprecedented nature of the SCAP, together with the extraordinary economic and financial

conditions that precipitated it, has led supervisors to take the unusual step of publically reporting the

findings of this supervisory exercise.  The decision to depart from the standard practice of keeping

examination information confidential stemmed from the belief that greater clarity around the SCAP

process and findings will make the exercise more effective at reducing uncertainty and restoring

confidence in our financial institutions. To this end, a detailed white paper on the SCAP data and

methodology was released on April 24th. 1

  This companion paper reports‐‐for each of the 19 institutions

individually and in the aggregate—the SCAP estimates of losses and loss rates across select categories of

loans and securities; the resources available to absorb those losses; and the resulting necessary capital

buffers.   

There are a number of points to keep in mind when interpreting the SCAP findings:   

• The estimates reported here are those of the teams of supervisors, economists, and analysts that

conducted this exercise, and they may or may not line up with what the firms themselves or

external analysts and researchers might have produced, even using a similar set of basic

assumptions.  These estimates benefit from the input of extremely detailed information

collected from each of the 19 BHCs, the extensive review and analysis of that information by the

                                                           

1 Board of Governors of the Federal Reserve System (2009) “The Supervisory Capital Assessment Program:  Design

and Implementation” white paper (Washington DC: Board of Governors, April 24).  

http://www.federalreserve.gov/newsevents/press/bcreg/20090424a.htm.    

1
SCAP teams, and the judgment of supervisors and other experts.  The breadth and depth of the

resources brought to bear in formulating these estimates are unparalleled.   

• The estimates are not forecasts or expected outcomes; they are the products of a two‐year‐

ahead ‘what‐if’ exercise conducted under two alternative macro scenarios.  Roughly speaking,

the first scenario‐‐referred to as the “baseline”‐‐was an assumed path for the economy that

followed the then‐current consensus forecast, and the second‐‐the “more adverse” scenario‐‐

was a deeper and more protracted downturn than the consensus.  Not only is it virtually certain

that the economy will not evolve in lockstep with either of these scenarios, but there were also

other factors that had to be assumed constant for the purpose of conducting this exercise, and

any of those factors could change materially from what was implicitly or explicitly assumed in

this process.    

• The SCAP was a deliberately stringent test. It was designed to account for the highly uncertain

financial and economic conditions by identifying the extent to which a BHC is vulnerable today

to a weaker than expected economy in the future.  By ensuring that these large BHCs have a

capital buffer now that is robust to a range of economic outcomes, this exercise counters the

risk that uncertainty itself exerts contractionary pressures on the banking system and the

economy.  In the event the economy weakens more than expected, the firms will have adequate

capital; in the event the economy follows the expected path, or an even stronger path, the firms

will still be viewed as stronger today for having higher levels of capital in an uncertain world.

• The SCAP focused not only on the amount of capital but also on the composition of capital held

by each of the 19 BHCs.  That is, SCAP assessed the level of the Tier 1 risk‐based capital ratio and

the proportion of Tier 1 capital that is common equity.2

  The SCAP’s emphasis on what is termed

“Tier 1 Common capital” reflects the fact that common equity is the first element of the capital

structure to absorb losses, offering protection to more senior parts of the capital structure and

lowering the risk of insolvency.  All else equal, more Tier 1 Common capital gives a BHC greater

permanent loss absorption capacity and a greater ability to conserve resources under stress by

changing the amount and timing of dividends and other distributions. To determine the size of

the SCAP buffer for each firm, supervisors used their estimates of each firm’s losses and

resources for the more adverse scenario to answer the following two questions:   

o If the economy follows the “more adverse” scenario, how much additional Tier 1 capital

would an institution need today to be able to have a Tier 1 risk‐based ratio in excess of 6

percent at year‐end 2010?

o If the economy follows the “more adverse” scenario, how much additional Tier 1

Common capital would an institution need today to have a Tier 1 Common capital risk‐

based ratio in excess of 4 percent at year‐end 2010?

                                                           

2 Tier 1 capital, as defined in the Board’s Risk‐Based Capital Adequacy Guidelines, is composed of common and

non‐common equity elements, some of which are subject to limits on their inclusion in Tier 1 capital.  See 12 CFR

part 225, Appendix A, § II.A.1. These elements include common stockholders’ equity, qualifying perpetual

preferred stock, certain minority interests, and trust preferred securities.  Certain intangible assets, including

goodwill and deferred tax assets, are deducted from Tier 1 capital or are included subject to limits. See 12 CFR part

225, Appendix A, § II.B.

2
• The SCAP buffer does not represent a new capital standard and is not expected to be maintained

on an ongoing basis.  Instead, that capital is available to help BHCs absorb larger‐than‐expected

future losses, should they occur, and to support the BHC’s ability to serve their customers,

including lending to creditworthy borrowers during the economic downturn.   

The results of the SCAP suggest that if the economy were to track the more adverse scenario,

losses at the 19 firms during 2009 and 2010 could be $600 billion.  The bulk of the estimated losses –

approximately $455 billion – come from losses on the BHCs’ accrual loan portfolios, particularly from

residential mortgages and other consumer‐related loans.  The estimated two‐year cumulative losses on

total loans under the more adverse scenario is 9.1 percent at the 19 participating BHCs; for comparison,

this two‐year rate is higher than during the historical peak loss years of the 1930s.  Estimated possible

losses from trading‐related exposures and securities held in investment portfolios totaled $135 billion.  

In combination with the losses already recognized by these firms since mid‐2007, largely from charge‐

offs and write‐downs on the values of securities, the SCAP results suggest financial crisis‐related losses

at these firms, if the economy were to follow the more adverse scenario, could total nearly $950 billion

by the end of 2010.

The potential losses facing these 19 firms have to be weighed against the potential resources

available to them to absorb those losses.  At year‐end 2008, capital ratios at all 19 BHCs exceeded

minimum regulatory capital standards, in many cases by substantial margins, and most met supervisory

expectations on the composition of capital.  Tier 1 capital at these firms totaled about $835 billion in Q4

2008.  The practical implication of this capital is that many of the BHCs already had substantial capital

buffers in place to absorb their share of the estimated $600 billion of losses.  In addition, banks will

realize revenues from ongoing businesses to absorb losses, though at a lower level in the weak

economic conditions of the stress scenario than in the baseline.  However, some of those revenues will

need to go into building loan loss reserves against credit problems in 2011.  

After taking account of losses, revenues and reserve build requirements, in the aggregate, these

firms need to add $185 billion to capital buffers to reach the target SCAP capital buffer at the end of

2010 under the more adverse scenario.  There are two important things to note about this estimate.  

First, the $185 billion accrues to 10 of the 19 firms, meaning 9 of the 19 firms already have capital

buffers sufficient to get through the adverse scenario in excess of 6 percent Tier 1 capital and 4 percent

Tier 1 Common capital.  Second, the vast majority of this $185 billion comes from a shortfall in Tier 1

Common capital in the more adverse scenario, with virtually no shortfall in overall Tier 1 capital.  This

result means that while nearly all the firms have sufficient Tier 1 capital to absorb the unusually high

losses of the more adverse scenario and still end 2010 with a Tier 1 risk‐based ratio in excess of 6

percent, 10 of these firms had capital structures that are too strongly tilted toward capital other than

common equity.  Thus, each of the 10 firms needing to augment their capital as a result of this exercise

must do so by increasing their Tier 1 Common capital.   

The $185 billion estimated additional capital buffers correspond to the estimate that would

have applied at the end of 2008.  But a number of these firms have either completed or contracted for

asset sales or restructured existing capital instruments since the end of 2008 in ways that increased their

Tier 1 Common capital.  These actions substantially reduced the final SCAP buffer.  In addition, the pre‐

provision net revenues of many of the firms exceeded what was assumed in the more adverse scenario

by almost $20B, allowing them to build their capital bases.  The effects of these transactions and

revenues rendered the additional capital needed to establish the SCAP buffer equal to $75 billion.   

3
As mentioned above, any BHC needing to augment its capital buffer will be required to develop

a detailed capital plan to be approved by its primary supervisor, after consultation with the FDIC and the

Treasury, over the next 30 days, and to implement that plan in the next six months.  BHCs are

encouraged to design capital plans that, wherever possible, actively seek to raise new capital from

private sources.  These plans can also include actions such as restructuring current capital instruments,

sales of assets, and restrictions on dividends and stock repurchases, and will have benchmarks for firms

to achieve in specified time frames.   

Some firms may choose to apply to the U.S. Treasury for Mandatory Convertible Preferred

(MCP) under its Capital Assistance Program (CAP) as a bridge to private capital in the future.  MCP can

serve as a source of contingent common capital for the firm, convertible into common equity when and

if needed to meet supervisory expectations regarding the amount and composition of capital.  In

addition, the Treasury will consider requests to exchange outstanding preferred shares sold under the

Capital Purchase Program (CPP) or Targeted Investment Program (TIP) for new MCP.  The 19 firms have

U.S. Treasury preferred equity securities of $216 billion.   

Strong banks with ample capital are essential for a robust economy.  By making a careful

evaluation of the potential vulnerabilities of the largest 19 U.S. BHCs—which together hold two‐thirds of

assets and more than one‐half of the loans in the U.S. banking system—the SCAP will help to ensure the

strength of the U.S. banking sector.  The SCAP is also an important complement to the U.S. Treasury’s

support of the U.S. banking system, and helps to protect the taxpayers’ investments in U.S. financial

institutions.  Both of these programs, by increasing the quantity and quality of capital held by large U.S.

BHCs, will help reduce uncertainty about the impact of potential losses, and allow the U.S. banking

system to play its role in supporting a stronger, faster, and more sustainable economic recovery.      

II. SCAP Loss and Resource Projections

The participating BHCs were asked to estimate their potential losses on loans, securities, and

trading positions, as well as pre‐provision net revenue (PPNR) and the resources available from the

allowance for loan and lease losses (ALLL) under two alternative macroeconomic scenarios.  These

estimates were reviewed and analyzed by supervisors and then evaluated against independent

benchmarks developed by supervisors to arrive at the supervisors’ loss estimates.  Care was taken to

ensure that the loss and resource estimates reflected the risk and business lines of each BHC, and that

they were consistent with the macroeconomic environment specified in the two economic scenarios,

especially for the more adverse scenario that forms the basis of the capital buffer calculations.  This

section reports the results of this process, first in aggregate for the 19 participating BHCs and then for

individual firms.

II.A. Loss and Resource Estimates by BHCs  

Each participating BHC was instructed to estimate potential losses on its loan, investment

securities, and trading portfolios, including off‐balance sheet commitments and contingent liabilities and

exposures, over the two‐year horizon beginning with year‐end 2008 financial statement data.  For loans,

the BHCs were instructed to estimate forward‐looking, undiscounted credit losses – that is, losses due to

failure to pay obligations (“cash flow losses”) – rather than discounts related to mark‐to‐market values.  

To guide estimation, the firms were provided with a common set of indicative loss rate ranges for

specific loan categories under conditions of the baseline and the more adverse economic scenarios (see

4
table 1).  Firms were allowed to diverge from the indicative loss rates where they could provide

evidence that their estimated loss rates were appropriate.   

Baseline More Adverse

First Lien Mortgages 5 – 6 7 – 8.5

        Prime 1.5 – 2.5 3 – 4

        Alt‐A 7.5 – 9.5 9.5 – 13

        Subprime 15 – 20 21 – 28

Second/Junior Lien Mortgages 9 – 12 12 – 16

       Closed‐end Junior Liens 18 – 20 22 – 25

       HELOCs 6 – 8 8 – 11

C&I Loans 3 – 4 5 – 8

CRE 5 – 7.5 9 – 12

      Construction 8 – 12 15 – 18

       Multifamily 3.5 – 6.5 10 – 11

       Nonfarm, Non‐residential 4 – 5 7 – 9

Credit Cards 12 – 17 18 – 20

Other Consumer 4 – 6 8 – 12

Other Loans 2 – 4 4 – 10

Table 1: Indicative Loss Rates Provided to BHCs for SCAP

(cumulative two‐year, in percent)

The indicative loss rate ranges were derived using a variety of methods for predicting loan

losses, including analysis of historical loss experience at large BHCs and quantitative models relating the

performance of loans or groups of loans to macroeconomic variables.  Supervisors viewed these

indicative ranges as useful indicators of industry loss rates and in that way they can serve as a general

guide, but recognized that they might not adequately capture differences across individual firms that

could affect the performance and losses in significant ways.  Thus, supervisors asked firms to provide

granular data about the particular characteristics of their portfolios in order to make more tailored

quantitative assessments of loss.  Loss estimates for the SCAP thus relied ultimately on firm‐specific

information about factors such as past performance, origination year, borrower characteristics, and

geographic distribution.    

II.B. Aggregate Loss Estimates

   

The two‐year loss estimates total close to $600 billion in the more adverse scenario for the 19

BHCs (table 2).   Estimated SCAP losses on residential mortgages are substantial over the two‐year

scenario, consistent with the sharp drop in residential house prices in the past two years and their

projected continued steep fall in the more adverse scenario.  Expected loss rates on first‐liens and

second/junior liens are well outside the historical experience of commercial banks.  The effects of

reduced home prices on household wealth and the indirect effects through reduced economic activity,

also push up estimated losses on consumer credit, including losses on credit cards and on other

consumer loans.  Together, residential mortgages and consumer loans (including credit card and other

5
consumer loans, not shown) account for $322 billion, or 70 percent of the loan losses projected under

the more adverse scenario.3

  Estimated loss rates on commercial real estate loans, especially those

related to land development, also are elevated in the more adverse scenario, reflecting realized and

projected substantial declines in real estate values.  For commercial and industrial loans, estimated loss

rates are within the range of those experienced in business downturns in past recent recessions.   

At December 31, 2008 $ Billions

Tier 1 Capital 836.7

Tier 1 Common Capital 412.5

Risk‐Weighted Assets 7,814.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 599.2

First Lien Mortgages 102.3 8.8%

Second/Junior Lien Mortgages 83.2 13.8%

Commercial and Industrial Loans 60.1 6.1%

Commercial Real Estate Loans 53.0 8.5%

Credit Card Loans 82.4 22.5%

Securities (AFS and HTM) 35.2 ‐na‐

Trading & Counterparty 99.3 ‐na‐

Other (1) 83.7 ‐na‐

Memo: Purchase Accounting Adjustments 64.3

Resources Other Than Capital to Absorb Losses in the More Adverse Scenario (2)    362.9

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 185.0

Less: Capital Actions and Effects of Q1 2009 Results (3) (4) 110.4

SCAP Buffer (5) 74.6

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

Note: Numbers may not sum due to rounding

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

(5) There may be a need to establish an additional Tier 1 capital buffer, but this would be satisfied by the additional Tier 1 Common capital buffer

unless otherwise specified for a particular BHC

(3) Capital actions include completed or contracted transactions since Q4 2008

Table 2: Supervisory Capital Assessment Program

Aggregate Results for 19 Participating Bank Holding Companies for the More Adverse Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

More Adverse Scenario

(4) Total includes only capital actions and effects of Q1 2009 results for firms that need to establish a SCAP buffer

In total, the estimated loan loss rates under the more adverse scenario are very high by

historical standards.  The two‐year cumulative loss rate on total loans equals 9.1 percent in the more

                                                           

3 Some of these losses have already been taken, however, in the form of discounts on impaired loans acquired

during mergers.  These discounts reduce future estimated credit losses on residential mortgage and consumer

loans by approximately $57 billion, which was incorporated when calculating the additional capital for the SCAP

buffer.

6
adverse scenario.   As shown in Figure 1, this loss rate is higher than two‐year loss rates observed for

U.S. commercial banks from 1920 to 2007/2008.  In addition to the sharpest two‐year drop in residential

house prices since then, and a projected further steep decline in the what‐if adverse scenario, the rise in

the unemployment rate in the scenario would be more severe than any U.S. recession since the 1930s.4

  

-1

0

1

2

3

4

5

6

7

8

9

10

192119261931193619411946195119561961196619711976198119861991199620012006

Percent

Figure 1: Commercial Bank Two-Year Loan Loss Rates

1921 - 2008

SCAP Total Loan Loss Rates = 9.1%

Sources: International Monetary Fund (1920 - 1933), Federal Deposit Insurance Corporation (1934 - 2007), and commercial bank reports on condition and income (2008)

Table 2 also reports aggregate projections for losses on securities held in the available‐for‐sale

(AFS) and held‐to‐maturity (HTM) investment portfolios and, for BHCs with trading account assets

exceeding $100 billion, losses on trading and counterparty credit risk losses.  These losses represent a

significant share of the total.  

To evaluate losses for securities in the AFS and HTM portfolios, supervisors focused on securities

subject to credit risk.  At the end of 2008, the 19 BHCs held $1.5 trillion of securities, more than one‐half

of which were Treasury, agencies, or sovereign securities, or high‐grade municipal debt, and so are

subject to no or limited credit risk.  Only about $200 billion was in non‐agency mortgage‐backed

securities (MBS) and only a portion of these were recent vintage or were backed by riskier nonprime

mortgages.  Remaining material exposures included corporate bonds, mutual funds, and other asset‐

backed securities.  For securitized assets, supervisors assessed if the security would become impaired

during its lifetime.  If the current level of credit support was considered insufficient to cover expected

losses, the security was written down to fair value with a corresponding “other than temporary

impairment” (OTTI) charge, equal to the difference between book and market value.  These OTTI

charges equaled $35 billion in the more adverse scenario, with almost one‐half of the estimated losses

coming from the non‐agency MBS.5

   

                                                           

4 Another reference for the estimated loss rates in the SCAP is where they stand relative to estimates made

recently by other analysts.  Unfortunately, many of the loss estimates are not directly comparable because they

are for different time horizons (for example, lifetime losses) or are based on different economic scenarios.  

However, based on assessments that we can make with the available information, the SCAP estimates appear to

be about in the middle of the range of these other estimates.    5 To recognize losses in the more adverse scenario, supervisors chose a conservative approach. Financial

Accounting Standards Board (FASB) Staff Position FAS 115‐2 and FAS 124‐2, Recognition and Presentation of Other‐

Than‐Temporary Impairments,  April 9, 2009, regards debt securities held in the AFS and HTM accounts and

7
8

                                                                                                                                                                                               

In addition, firms with trading assets of $100 billion or more were asked to estimate potential

trading‐related market and counterparty credit losses under a market stress scenario provided by the

supervisors, based on the severe market shocks that occurred in the second half of 2008.  The estimated

losses from trading‐related exposures were substantial, close to $100 billion across the five firms to

which it was applied.  The primary drivers of potential stress losses were private equity holdings, other

credit‐sensitive trading positions, and possible losses stemming from counterparty credit exposures to

over‐the‐counter (OTC) derivatives trading counterparties.  The possible losses from counterparty credit

exposures were measured using credit valuation adjustment methods based on stressed exposure levels

and expected deterioration of the creditworthiness of counterparties under the more adverse scenario.  

The total loss estimate of $600 billion for the 19 BHCs is in addition to the substantial losses that

have already been taken by these firms in the past couple of years.6

  That is, the forward‐looking losses

in the SCAP do not include the losses that have already occurred since the assets were originated and

are already reflected in the firms’ balance sheets.  Losses taken in the six quarters through the end of

2008 by these firms and firms they acquired are substantial, estimated at approximately $400 billion.  

They include charge‐offs, write‐downs on securities held in the trading and in the investment accounts,

and discounts on assets acquired in acquisitions of distressed or failed financial institutions.  As an

offset, about $65 billion in these merger‐related discounts are captured in the SCAP loss projections (the

so‐called purchase accounting adjustments) which reflect that a substantial part of estimated losses on

the assets purchased were already recorded.  Thus, a more comprehensive measure of losses totals at

least $935 billion for the 19 participating BHCs in the more adverse scenario.7

  

  

II.C. Firm‐level Loss Estimates

As discussed earlier, the SCAP loss estimates were made using considerable firm‐specific data

about the risk and likely future performance of the portfolios.  Because the exercise made extensive use

of this information, the resulting loss rates vary significantly across BHCs.  Table 3 summarizes the

results for each of the 19 BHCs that participated in the SCAP.  The table reports loss amounts and loss

rates, along with projections of resources to absorb losses, and total capital need at each institution.  

The appendix contains separate tables for each of the 19 BHCs.

focuses on whether firms intend to sell an impaired security or whether  it is more‐likely‐than‐not that firms will be

required to sell the security before recovery of its cost basis.  If either of these conditions is met, the firm must

recognize OTTI. The FASB’s guidance holds that a firm’s determination of its ability to hold a security to recovery

should consider sources of uncertainty.  Supervisors believed it prudent to incorporate the possibility that firms

may not be able to hold a security to recovery under conditions more stressful than expected.  Thus for those

securities estimated or recommended by supervisors to be other than temporarily impaired, the loss was equal to

the difference between the investment’s amortized cost basis and its fair value.    6 Past losses, however, are recognized in the starting regulatory capital levels used to calculate the SCAP capital

buffer, as discussed in the next section of the paper. 7 These losses are not full lifetime losses because the SCAP loss projections are for a two‐year forward horizon and

thus do not capture losses occurring beyond the end of 2010.  However, given the profile of the more adverse

scenario, which includes a return to positive real GDP growth within the two years, this horizon seems likely to

capture a large portion of losses from positions held as of the end of 2008.  The impact of some losses after 2010 is

also captured in the overall SCAP exercise through the calculation of year‐end 2010 reserves, which are calibrated  

to be sufficient to cover projected 2011 losses.  
AmEx BofA BB&T BNYM CapOne Citi FifthThird GMAC Goldman JPMC KeyCorp MetLife

Morgan

Stanley PNC 

Tier 1 Capital 10.1 173.2 13.4 15.4 16.8 118.8 11.9 17.4 55.9 136.2 11.6 30.1 47.2 24.1 

Tier 1 Common Capital 10.1 74.5 7.8 11.0 12.0 22.9 4.9 11.1 34.4 87.0 6.0 27.8 17.8 11.7 

Risk‐Weighted Assets 104.4 1,633.8 109.8 115.8 131.8 996.2 112.6 172.7 444.8 1,337.5 106.7 326.4 310.6 250.9 

Estimated for 2009 and 2010 for the More Adverse Scenario

Total Loss estimates (Before purchase accounting adjustments) 11.2 136.6 8.7 5.4 13.4 104.7 9.1 9.2 17.8 97.4 6.7 9.6 19.7 18.8 

First Lien Mortgages ‐na‐ 22.1 1.1 0.2 1.8 15.3 1.1 2.0 ‐na‐ 18.8 0.1 0.0 ‐na‐ 2.4 

Second/Junior Lien Mortgages ‐na‐ 21.4 0.7 ‐na‐ 0.7 12.2 1.1 1.1 ‐na‐ 20.1 0.6 0.0 ‐na‐ 4.6 

Commercial & Industrial Loans ‐na‐ 15.7 0.7 0.4 1.5 8.9 2.8 1.0 0.0 10.3 1.7 0.0 0.1 3.2 

Commercial Real Estate Loans ‐na‐ 9.4 4.5 0.2 1.1 2.7 2.9 0.6 ‐na‐ 3.7 2.3 0.8 0.6 4.5 

Credit Card Loans 8.5 19.1 0.2 ‐na‐ 3.6 19.9 0.4 ‐na‐ ‐na‐ 21.2 0.0 ‐na‐ ‐na‐ 0.4 

Securities (AFS and HTM) ‐na‐ 8.5 0.2 4.2 0.4 2.9 0.0 0.5 0.1 1.2 0.1 8.3 ‐na‐ 1.3 

Trading & Counterparty ‐na‐ 24.1 ‐na‐ ‐na‐ ‐na‐ 22.4 ‐na‐ ‐na‐ 17.4 16.7 ‐na‐ ‐na‐ 18.7 ‐na‐ 

Other (1) 2.7 16.4 1.3 0.4 4.3 20.4 0.9 4.0 0.3 5.3 1.8 0.5 0.2 2.3 

Total Loss Rate on Loans (2) 14.3% 10.0% 8.6% 2.6% 11.7% 10.9% 10.5% 6.6% 0.9% 10.0% 8.5% 2.1% 0.4% 9.0% 

First Lien Morgages ‐na‐ 6.8% 4.5% 5.0% 10.7% 8.0% 10.3% 10.2% ‐na‐ 10.2% 3.4% 5.0% ‐na‐ 8.1% 

Second/Junior Lien Mortgages ‐na‐ 13.5% 8.8% ‐na‐ 19.9% 19.5% 8.7% 21.2% ‐na‐ 13.9% 6.3% 14.1% ‐na‐ 12.7% 

Commercial & Industrial Loans ‐na‐ 7.0% 4.5% 5.0% 9.7% 5.8% 11.0% 2.7% 1.2% 6.8% 7.9% 0.0% 2.4% 6.0% 

Commercial Real Estate Loans ‐na‐ 9.1% 12.6% 9.9% 6.0% 7.4% 13.9% 33.3% ‐na‐ 5.5% 12.5% 2.1% 45.2% 11.2% 

Credit Card Loans 20.2% 23.5% 18.2% ‐na‐ 18.2% 23.0% 22.3% ‐na‐ ‐na‐ 22.4% 37.9% ‐na‐ ‐na‐ 22.3% 

Memo: Purchase Accounting Adjustments 0.0 13.3 0.0 0.0 1.5 0.0 0.0 0.0 0.0 19.9 0.0 0.0 0.0 5.9 

Resources Other Than Capital to Absorb Losses in the More Adverse Scenario (3) 11.9 74.5 5.5 6.7 9.0 49.0 5.5 ‐0.5 18.5 72.4 2.1 5.6 7.1 9.6 

SCAP Buffer Added for More Adverse Scenario

(SCAP Buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP buffer as of December 31, 2008 0.0 46.5 0.0 0.0 0.0 92.6 2.6 6.7 0.0 0.0 2.5 0.0 8.3 2.3 

Less: Capital Actions and Effects of Q1 2009 Results (4) (5) (6) (7) 0.2 12.7 0.1 ‐0.2 ‐0.3 87.1 1.5 ‐4.8 7.0 2.5 0.6 0.6 6.5 1.7 

SCAP Buffer (8) (9) (10) 0.0 33.9 0.0 0.0 0.0 5.5 1.1 11.5 0.0 0.0 1.8 0.0 1.8 0.6 

(2) Includes losses on other consumer and non‐consumer loans

(6) For Citi, includes impact of preferred exchange offers announced on February 27, 2009

(7) Total includes only capital actions and effects of Q1 2009 results for firms that need to establish a SCAP buffer

Tier 1 Common capital buffer unless otherwise specified for a particular BHC

Note: Numbers may not sum due to rounding

(3) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

Table 3: Supervisory Capital Assessment Program

Estimates for 19 Participating Bank Holding Companies

Billions of Dollars

(8) There may be a need to establish an additional Tier 1 capital buffer, but this would be satisfied by the additional

(9) GMAC needs to augment the capital buffer with $11.5 billion of Tier 1 Common/contingent Common of which $9.1 billion must be new Tier 1 capital

(4) Capital actions include completed or contracted transactions since Q4 2008

(5) For BofA, includes capital benefit from risk‐weighted asset impact of eligible asset guarantee

(10) Regions needs to augment the capital buffer with $2.5 billion of Tier 1 Common/contingent Common of which $400 million must be new Tier 1 capital

9
Figure 2 shows the ratio of total estimated two‐year losses to year‐end 2008 risk‐weighted

assets (RWA) in the more adverse scenario for the 19 participating BHCs.  Clearly, there is substantial

variation across firms in the size of estimated losses rates, reflecting differences in business lines and

asset quality.  The median loss‐to‐RWA ratio equals 7.5 percent, and the ratio ranges from 3.0 percent

to 11.8 percent across the firms.  These estimates are not forecasts of expected losses, but are

estimates of losses that would occur under economic conditions more stressed than anticipated.  Higher

loss estimates do not necessarily imply a need for more capital to meet the SCAP buffer, as some firms

will also have higher estimated resources and capital.     

0

2

4

6

8

10

12

14

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 2: Supervisor Estimates of Total Lossesto Risk‐Weighted Assets

for More Adverse Scenario

Median = 7.5%

   

The next five charts illustrate selected loss rates by loan type across the 19 BHCs.  Loss rates are

calculated as cumulative, two‐year losses divided by beginning‐of‐period loan balances. The loss rates

do not reflect adjustments to recognize write‐downs of loan portfolios acquired during mergers.  The

charts also show the median loss rate across the firms.   

As with overall losses, there are significant differences in loss rates by loan type across BHCs.  

For example, while the median two‐year loss rate on first‐lien mortgages was 8 percent across the 15

BHCs with a material amount of mortgages, the rates varied from a low of 3.4 percent to a high of nearly

12 percent.  For second and junior lien mortgages, the range among 14 BHCs was 6 percent to 21

percent, and a median rate of about 13 percent.   Such variation reflects substantial differences in the

portfolios across the BHCs, by borrower characteristics such as FICO scores, and loan characteristics such

as loan‐to‐value ratio, year of origination, and geography.  These differences result in significant

variation in loss estimates at the firm level as compared with applying a single loss rate per asset

category to all BHCs.

10
0

2

4

6

8

10

12

14

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 3: Supervisor Estimates of First Lien Mortgage Loan Loss Rates*

for More Adverse Scenario

Median = 8.0%

* Includes Prime, Alt‐A, and Sub‐Prime mortgages

0

5

10

15

20

25

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 4:  Supervisor Estimates of Second Lien Mortgage Loan Loss Rates*

for More Adverse Scenario

Median = 13.3%

* Includes closed‐end junior liens and HELOCs

11
0

5

10

15

20

25

30

35

40

45

50

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 5:  Supervisor Estimates of Commercial Real Estate Loan Loss Rates*

for More Adverse Scenario

Median = 10.6%

* Includes construction, multifamily, and non‐farm/non‐residential

0

5

10

15

20

25

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 6: Supervisor Estimates of Commercial & Industrial Loan Loss Rates

for More Adverse Scenario

Median = 5.8%

12
0

5

10

15

20

25

30

35

40

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 7: Supervisor Estimates of Credit Card Loan Loss Rates

for More Adverse Scenario

Median = 22.3%

II.D. Resources to Absorb Losses

Supervisors reviewed the BHCs’ submissions of resources they would have available to absorb

losses over the two‐year horizon under both scenarios.  These resources consist of PPNR – net interest

income, fees and other non‐interest income, net of non‐credit‐related expenses – and reserves already

established for probable incurred losses at December 31, 2008.  Supervisors also developed

independent estimates based on the historical relationship between components of PPNR and

macroeconomic activity.  In addition, supervisors developed estimates of the size of the allowance for

loan and lease losses (ALLL) needed to cover anticipated losses for the year following the end of the

scenario (2011).  If the estimate of the year‐end 2010 ALLL exceeded the ALLL as of year‐end 2008, then

the BHC was presumed to have to make provisions to cover this increase, representing a drain on

resources available to absorb losses.   Estimates of aggregate future resources to absorb losses ‐‐ PPNR

and changes in the ALLL‐‐total $363 billion for 2009 and 2010, reflecting the weak economic outlook

specified in the more adverse scenario.  For the 14 BHCs for which historical data on BHCs are most

relevant, the combined PPNR‐to‐assets ratio is estimated to remain almost 15 percent below the past

twenty‐year average for each of the next two years.  Estimates of ALLL needs at 2010 suggest that most

BHCs will need to build reserves over the scenario horizon, representing a net drain on resources.    

Figure 8 shows the ratio of estimated PPNR minus any additional reserve needs over the two‐

year horizon (or plus any reserve releases) to risk‐weighted assets for the 19 BHCs in the more adverse

scenario.  Available resources vary considerably across firms.  Some of this variation is inherent in the

business focus of particular firms and the extent to which the firms generate high (low) pre‐credit cost

revenue as an offset to high (low) average credit costs.  Another part of the variation reflects differences

in the estimated stability of revenues and expenses in a stressed economic environment such as the

more adverse scenario.

13
‐2

0

2

4

6

8

10

12

14

AmEx

BofA

BB&T

BNYM

CapitalOne

Citi

FifthThird

GMAC

Goldman

JPMC

KeyCorp

Metlife

MorganStanley

PNC

Regions

StateStreet

SunTrust

USB

Wells

Percent

Figure 8: Supervisor Estimates of Resourcesto Absorb Lossesto Risk‐

Weighted Assetsfor More Adverse Scenario

Median = 4.9%

* Resources to absorb losses include pre‐provision net revenue less changes in ALLL

   

III. The SCAP Capital Buffer

Minimum capital standards for a BHC are intended to serve only as a guide for supervisors in

determining the adequacy of the BHC’s capital relative to its risk profile.  In practice, supervisors expect

all BHCs to have a level and composition of Tier 1 capital well in excess of the 4 percent regulatory

minimum, and also to have “voting common stockholders’ equity” as the dominant element of Tier 1

capital.  In this regard, the use of Tier 1 Common capital in the SCAP is consistent with the Board’s long‐

held belief that common equity should be the dominant form of Tier 1 Capital. 8

  Under the SCAP,

supervisors evaluated the extent to which each of the 19 BHCs would need to alter either the amount or

the composition (or both) of its Tier 1 capital today to be able to exceed minimum regulatory

requirements in Q4 2010, even under an unexpectedly adverse economic outcome.   

Specifically, the SCAP capital buffer for each BHC is sized to achieve a Tier 1 risk‐based ratio of at

least 6 percent and a Tier 1 Common capital ratio of at least 4 percent at the end of 2010 under the

more adverse macroeconomic scenario.  By focusing on Tier 1 Common capital as well as Tier 1 capital,

the SCAP emphasized both the amount of a BHC’s capital and the composition of its capital structure.  

Once the SCAP upfront buffer is established, the normal supervisory process will continue to be used to

determine whether a firm’s current capital ratios are consistent with regulatory guidance.

By its design, the SCAP is more stringent than a solvency test.  Each BHC’s capital was rigorously

evaluated against a two‐year‐ahead adverse scenario that is not a prediction or an expected outcome

for the economy, but is instead a “what if” scenario.   Thus, any need for additional capital and/or a

change in composition of capital to meet the SCAP buffer builds in extra capital against the unlikely

                                                           

8 Tier 1 Common capital is calculated as Tier 1 capital less non‐common elements, including qualifying perpetual

preferred stock, qualifying minority interest in subsidiaries, and qualifying trust preferred securities.

14
event the adverse scenario materializes and, in that way it may help to prevent that adverse event from

occurring.    

The illustration below shows how the buffer works for a hypothetical BHC needing to augment

its capital at the end of the SCAP.  The left hand side of the exhibit shows the BHC’s initial capital level

upon the completion of the SCAP on May 7 and its capital level after it builds the SCAP buffer over the

six months from May 7 to November 9.  Much like the stress assessment exercise undertaken in the

SCAP, the right hand side of the exhibit shows what would happen to the BHC’s capital under two

alternative scenarios for the macro economy.  In the expected, or baseline, scenario, the BHC would end

the period with even higher capital levels that are well above regulatory minimums, while in the worse‐ 

than‐expected, or more adverse scenario, the BHC would end the period with capital near or slightly

above appropriate levels.  

The presence of this one‐time buffer will give market participants, as well as the firms

themselves, confidence in the capacity of the major BHCs to perform their vital role in lending even if

the economy proves weaker than expected.   

7‐May‐2009 9‐Nov‐2009 Baseline Scenario More Adverse Scenario

SCAP Buffer Helps Ensure Appropriate Bank Capital

in the More Adverse Scenario

Initial Capital and SCAP Buffer Possible Future Outcomes

SCAP

Buffer

Appropriate

Capital Levels

   

IV. Calculation of Additional Capital to Build SCAP Buffer  

To calculate the amount of additional capital to build the SCAP buffer, supervisors began with

estimates of credit and trading losses from PPNR and ALLL to estimate the pre‐tax change to retained

earnings.9

   Pre‐tax changes to retained earnings were allocated to an after‐tax portion and a tax‐related

portion using a 35 percent average tax rate.  The tax‐related portion of any losses was applied to the

                                                           

9 If analysis indicated that the ALLL could be lower at Q4 2010 than it was at Q4 2008, then the commensurate

reserve release was added to pre‐provision net revenue as an additional loss‐absorbing resource.

15
stock of total deferred tax assets to estimate the pro forma value, in accordance with existing capital

rules.  Finally, after‐tax changes to retained earnings were combined with projected preferred dividend

payments to estimate the change in equity capital and pro forma equity capital for year‐end 2010.10  Pro

forma risk‐weighted assets were defined as RWA from 4Q 2008 plus any assets brought onto the

balance sheet in accordance with FAS 140.11

A BHC was considered to require an additional SCAP buffer if its pro forma Tier 1 ratio was

below 6 percent or if its pro forma Tier 1 Common ratio was below 4 percent at the end of 2010.  For

many firms, if a buffer was required to meet the Tier 1 Common capital ratio of 4 percent, the additional

common or contingent common equity that would be raised would be sufficient to bring its Tier 1 ratio

to or above 6 percent.   

The initial supplemental capital buffer estimates are based on year‐end 2008 capital and risk‐

weighted assets, adjusted for FAS 140.  These estimates thus do not reflect developments affecting the

firms’ capital positions and corporate structure since the end of the year.  To capture these effects, the

estimates for the initial capital buffers were adjusted to reflect certain “capital actions,” representing a

direct increase or decrease in the determination of capital needs. These adjustments were based on

information supplied by participating BHCs, subject to consultation and review by supervisors.  Capital

action adjustments reflect factors such as contracted material sales or dispositions of businesses,

holdings or discontinued operations, contracted exchanges of securities with a BHC’s capital structure,

and the amount (if any) of mandatory convertible preferred to convert to common by year‐end 2010.  

The results were also adjusted to reflect Q1 2009 operating performance. The final supplemental capital

buffer is the initial estimate plus or minus the impact of these adjustments.  

V.  Indicated Additional Capital Buffers under SCAP

V.A. Aggregate SCAP Buffer

The initial results using data through Q4 2008 suggest that the aggregate capital needed for the

19 BHCs to reach the SCAP capital buffer targets in the more adverse scenario is $185 billion, the vast

majority of which needs to be in the form of Tier 1 Common capital (table 2).  Capital needs are mainly

in the form of Tier 1 Common capital, which reflects the fact that while many institutions have a

sufficient amount of capital, they need to take steps to improve the quality of that capital.   

The final capital buffer incorporates capital actions and the impact of Q1 2009 operating

performance.  These adjustments are substantial, reflecting strong pre‐provision net revenues at some

firms in the first quarter and, to a much larger degree, efforts already taken by some firms prior to the

conclusion of the SCAP to raise common equity by selling subsidiaries, converting preferred stock, or

issuing common shares.  After taking into account the completed or contracted capital actions and the

                                                           

10 Common dividends were assumed to be zero in the more adverse scenario. 11 The supervisors conducting the credit analysis worked closely with accounting specialists in the agencies to

ensure that the firms’ projections were consistent with existing accounting standards.  Additionally, supervisors

evaluated the potential impact of proposed changes to FAS 140 and FIN 46(R) which are expected to be finalized in

May 2009 and implemented in January 2010.  The agencies’ accounting specialists discussed the amendments with

FASB members and staff and other experts to assess the reasonableness of firm estimates of assets likely to be

brought on to the balance sheet starting in 2010 as a result of the amendments.  The on‐boarding of assets were

also factored into our assessment of risk‐weighted assets and the associated ALLL needs.

16
effects of the first‐quarter operating results, the supplemental capital needs equals $75 billion in the

aggregate.   

V.B.  Firm‐level SCAP Buffers

  

As shown in table 3, for 9 of the 19 BHCs, the indicated SCAP buffer is zero.  That is, existing

capital, including that provided by the U.S. Treasury, and estimated resources that will be available to

cover estimated losses in the more adverse scenario are sufficient for the firms to meet the 4 percent

Tier 1 Common capital and 6 percent Tier 1 capital ratios without any additional capital or changes to

the composition of capital.  Nonetheless, most of these firms have taken actions since year‐end 2008 to

strengthen their capital positions, as illustrated in the “capital actions” row of table 3.

For 10 of the participating BHCs, supervisors expect these firms to raise additional capital or

change the composition of their capital.  As noted above, much of this need is for additional Tier 1

Common.  For all of these firms, a raise of new common equity of the amount indicated would be

sufficient to ensure they will also have at least a 6 percent Tier 1 ratio at the end of 2010.  The ratio of

the indicated SCAP buffer to risk‐weighted assets for these 10 firms ranges from 0.9 percent to 9.3

percent at year‐end 2008.  After considering Q1 2009 operating performance and capital actions for

these firms, the SCAP buffer to risk‐weighted assets ranges from 0.6 percent to 6.6 percent.       

   

17
Appendix:  Institution‐Specific Results

   

18
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 10.1 9.7%

Tier 1 Common Capital 10.1 9.7%

Risk‐Weighted Assets 104.4

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 11.2

First Lien Mortgages ‐na‐ ‐na‐

Second/Junior Lien Mortgages ‐na‐ ‐na‐

Commercial and Industrial Loans ‐na‐ ‐na‐

Commercial Real Estate Loans ‐na‐ ‐na‐

Credit Card Loans 8.5 20.2%

Securities (AFS and HTM) ‐na‐ ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 2.7 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 11.9

SCAP Buffer Added for More Adverse Scenario

(SCAP Buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less: Capital Actions and Effects of Q1 2009 Results (3) 0.2

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance

for loan and lease losses

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

More Adverse Scenario

American Express Company

Supervisory Capital Assessment Program

Estimates for American Express Company for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

   

19
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 173.2 10.6%

Tier 1 Common Capital 74.5 4.6%

Risk‐Weighted Assets 1,633.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 136.6

First Lien Mortgages 22.1 6.8%

Second/Junior Lien Mortgages 21.4 13.5%

Commercial and Industrial Loans 15.7 7.0%

Commercial Real Estate Loans 9.4 9.1%

Credit Card Loans 19.1 23.5%

Securities (AFS and HTM) 8.5 ‐na‐

Trading & Counterparty 24.1 ‐na‐

Other (1) 16.4 ‐na‐

Memo: Purchase Accounting Adjustments 13.3

Resources Other Than Capital to Absorb Losses (2) 74.5

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 46.5

Less: Capital Actions and Effects of Q1 2009 Results (3) 10.9

Other Capital Actions (4) 1.8

SCAP Buffer 33.9

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance

for loan and lease losses

(3) Capital actions include completed or contracted transactions since Q4 2008

(4) Capital benefit from risk‐weighted asset impact of eligible asset guarantee

Note: Numbers may not sum due to rounding

More Adverse Scenario

Supervisory Capital Assessment Program

Estimates for Bank of America Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

Bank of America Corporation

20
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 13.4 12.3%

Tier 1 Common Capital 7.8 7.1%

Risk‐Weighted Assets 109.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 8.7

First Lien Mortgages 1.1 4.5%

Second/Junior Lien Mortgages 0.7 8.8%

Commercial and Industrial Loans 0.7 4.5%

Commercial Real Estate Loans 4.5 12.6%

Credit Card Loans 0.2 18.2%

Securities (AFS and HTM) 0.2 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 1.3 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 5.5

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.1

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for BB&T Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

BB&T Corporation

More Adverse Scenario

   

21
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 15.4 13.3%

Tier 1 Common Capital 11.0 9.5%

Risk‐Weighted Assets 115.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 5.4

First Lien Mortgages 0.2 5.0%

Second/Junior Lien Mortgages ‐na‐ ‐na‐

Commercial and Industrial Loans 0.4 5.0%

Commercial Real Estate Loans 0.2 9.9%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 4.2 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 0.4 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 6.7

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) ‐0.2

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for The Bank of New York Mellon Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

The Bank of New York Mellon

Corporation

More Adverse Scenario

   

22
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 16.8 12.7%

Tier 1 Common Capital 12.0 9.1%

Risk‐Weighted Assets 131.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 13.4

First Lien Mortgages 1.8 10.7%

Second/Junior Lien Mortgages 0.7 19.9%

Commercial and Industrial Loans 1.5 9.7%

Commercial Real Estate Loans 1.1 6.0%

Credit Card Loans 3.6 18.2%

Securities (AFS and HTM) 0.4 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 4.3 ‐na‐

Memo: Purchase Accounting Adjustments 1.5

Resources Other Than Capital to Absorb Losses (2) 9.0

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) ‐0.3

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for Capital One Financial Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Capital One Financial

Corporation

More Adverse Scenario

23
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 118.8 11.9%

Tier 1 Common Capital 22.9 2.3%

Risk‐Weighted Assets 996.2

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 104.7

First Lien Mortgages 15.3 8.0%

Second/Junior Lien Mortgages 12.2 19.5%

Commercial and Industrial Loans 8.9 5.8%

Commercial Real Estate Loans 2.7 7.4%

Credit Card Loans 19.9 23.0%

Securities (AFS and HTM) 2.9 ‐na‐

Trading & Counterparty 22.4 ‐na‐

Other (1) 20.4 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 49.0

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 92.6

Less: Capital Actions and Effects of Q1 2009 Results (3) 29.0

Other Capital Actions (4) 58.1

SCAP Buffer 5.5

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

(4) Includes impact of preferred exchange offers announced on February 27, 2009

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for Citigroup, Inc. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Citigroup, Inc.

More Adverse Scenario

24
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 11.9 10.6%

Tier 1 Common Capital 4.9 4.4%

Risk‐Weighted Assets 112.6

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 9.1

First Lien Mortgages 1.1 10.3%

Second/Junior Lien Mortgages 1.1 8.7%

Commercial and Industrial Loans 2.8 11.0%

Commercial Real Estate Loans 2.9 13.9%

Credit Card Loans 0.4 22.3%

Securities (AFS and HTM) 0.05 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 0.9 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 5.5

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 2.6

Less:  Capital Actions and Effects of Q1 2009 Results (3) 1.5

SCAP Buffer 1.1

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Supervisory Capital Assessment Program

Estimates for Fifth Third Bancorp for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

Fifth Third Bancorp

More Adverse Scenario

   

25
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 17.4 10.1%

Tier 1 Common Capital 11.1 6.4%

Risk‐Weighted Assets 172.7

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses 9.2

First Lien Mortgages 2.0 10.2%

Second/Junior Lien Mortgages 1.1 21.2%

Commercial and Industrial Loans 1.0 2.7%

Commercial Real Estate Loans 0.6 33.3%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 0.5 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 4.0 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2)  ‐0.5

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 6.7

Less:  Capital Actions and Effects of Q1 2009 Results (3) ‐4.8

SCAP Buffer (4) 11.5

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

(4) Firm needs to augment the capital buffer with $11.5 billion of Tier 1 Common/contingent Common

of which $9.1 billion must be new Tier 1 capital

Note: Numbers may not sum due to rounding

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

More Adverse Scenario

GMAC LLC

Supervisory Capital Assessment Program

Estimates for GMAC LLC for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

26
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 55.9 12.6%

Tier 1 Common Capital 34.4 7.7%

Risk‐Weighted Assets 444.8

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 17.8

First Lien Mortgages ‐na‐ ‐na‐

Second/Junior Lien Mortgages ‐na‐ ‐na‐

Commercial and Industrial Loans 0.01 1.2%

Commercial Real Estate Loans ‐na‐ ‐na‐

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 0.1 ‐na‐

Trading & Counterparty 17.4 ‐na‐

Other (1) 0.3 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 18.5

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 7.0

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for The Goldman Sachs Group, Inc. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

The Goldman Sachs Group, Inc.

More Adverse Scenario

   

27
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 136.2 10.2%

Tier 1 Common Capital 87.0 6.5%

Risk‐Weighted Assets 1,337.5

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 97.4

First Lien Mortgages 18.8 10.2%

Second/Junior Lien Mortgages 20.1 13.9%

Commercial and Industrial Loans 10.3 6.8%

Commercial Real Estate Loans 3.7 5.5%

Credit Card Loans 21.2 22.4%

Securities (AFS and HTM) 1.2 ‐na‐

Trading & Counterparty 16.7 ‐na‐

Other (1) 5.3 ‐na‐

Memo: Purchase Accounting Adjustments 19.9

Resources Other Than Capital to Absorb Losses (2) 72.4

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 2.5

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for JPMorgan Chase & Co. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

JPMorgan Chase & Co.

More Adverse Scenario

   

28
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 11.6 10.9%

Tier 1 Common Capital 6.0 5.6%

Risk‐Weighted Assets 106.7

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 6.7

First Lien Mortgages 0.1 3.4%

Second/Junior Lien Mortgages 0.6 6.3%

Commercial and Industrial Loans 1.7 7.9%

Commercial Real Estate Loans 2.3 12.5%

Credit Card Loans 0.002 37.9%

Securities (AFS and HTM) 0.1 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 1.8 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 2.1

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 2.5

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.6

SCAP Buffer 1.8

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for KeyCorp for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

KeyCorp

More Adverse Scenario

29
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 30.1 9.2%

Tier 1 Common Capital 27.8 8.5%

Risk‐Weighted Assets 326.4

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 9.6

First Lien Mortgages 0.03 5.0%

Second/Junior Lien Mortgages 0.01 14.1%

Commercial and Industrial Loans 0.0 0.0%

Commercial Real Estate Loans 0.8 2.1%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 8.3 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 0.5 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 5.6

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.6

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for MetLife, Inc. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

MetLife, Inc.

More Adverse Scenario

   

30
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 47.2 15.2%

Tier 1 Common Capital 17.8 5.7%

Risk‐Weighted Assets 310.6

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 19.7

First Lien Mortgages ‐na‐ ‐na‐

Second/Junior Lien Mortgages ‐na‐ ‐na‐

Commercial and Industrial Loans 0.1 2.4%

Commercial Real Estate Loans 0.6 45.2%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) ‐na‐ ‐na‐

Trading & Counterparty 18.7 ‐na‐

Other (1) 0.2 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 7.1

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 8.3

Less:  Capital Actions and Effects of Q1 2009 Results (3) 6.5

SCAP Buffer 1.8

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for Morgan Stanley for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Morgan Stanley

More Adverse Scenario

31
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 24.1 9.6%

Tier 1 Common Capital 11.7 4.7%

Risk‐Weighted Assets 250.9

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 18.8

First Lien Mortgages 2.4 8.1%

Second/Junior Lien Mortgages 4.6 12.7%

Commercial and Industrial Loans 3.2 6.0%

Commercial Real Estate Loans 4.5 11.2%

Credit Card Loans 0.4 22.3%

Securities (AFS and HTM) 1.3 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 2.3 ‐na‐

Memo: Purchase Accounting Adjustments 5.9

Resources Other Than Capital to Absorb Losses (2) 9.6

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 2.3

Less:  Capital Actions and Effects of Q1 2009 Results (3) 1.7

SCAP Buffer 0.6

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for PNC Financial Services Group, Inc. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

PNC Financial Services Group,

Inc.

More Adverse Scenario

32
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 12.1 10.4%

Tier 1 Common Capital 7.6 6.6%

Risk‐Weighted Assets 116.3

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses 9.2

First Lien Mortgages 1.0 4.1%

Second/Junior Lien Mortgages 1.1 11.9%

Commercial and Industrial Loans 1.2 7.0%

Commercial Real Estate Loans 4.9 13.7%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 0.2 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 0.8 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 3.3

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 2.9

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.4

SCAP Buffer (4) 2.5

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

Note: Numbers may not sum due to rounding

(3) Capital actions include completed or contracted transactions since Q4 2008

(4) Firm needs to augment the capital buffer with $2.5 billion of Tier 1 Common/contingent Common of which $400 million must be new Tier 1

capital

More Adverse Scenario

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Regions Financial Corporation

Supervisory Capital Assessment Program

Estimates for Regions Financial Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

33
   

At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 14.1 20.2%

Tier 1 Common Capital 10.8 15.5%

Risk‐Weighted Assets 69.6

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 8.2

First Lien Mortgages ‐na‐ ‐na‐

Second/Junior Lien Mortgages ‐na‐ ‐na‐

Commercial and Industrial Loans 0.04 22.8%

Commercial Real Estate Loans 0.3 35.5%

Credit Card Loans ‐na‐ ‐na‐

Securities (AFS and HTM) 1.8 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 6.0 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 4.3

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.2

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for State Street Corporation for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

State Street Corporation

More Adverse Scenario

34
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 17.6 10.9%

Tier 1 Common Capital 9.4 5.8%

Risk‐Weighted Assets 162.0

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 11.8

First Lien Mortgages 2.2 8.2%

Second/Junior Lien Mortgages 3.1 13.7%

Commercial and Industrial Loans 1.5 5.2%

Commercial Real Estate Loans 2.8 10.6%

Credit Card Loans 0.1 17.4%

Securities (AFS and HTM) 0.02 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 2.1 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 4.7

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 3.4

Less:  Capital Actions and Effects of Q1 2009 Results (3) 1.3

SCAP Buffer 2.2

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for SunTrust Banks, Inc. for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

SunTrust Banks, Inc.

More Adverse Scenario

   

35
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 24.4 10.6%

Tier 1 Common Capital 11.8 5.1%

Risk‐Weighted Assets 230.6

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 15.7

First Lien Mortgages 1.8 5.7%

Second/Junior Lien Mortgages 1.7 8.8%

Commercial and Industrial Loans 2.3 5.4%

Commercial Real Estate Loans 3.2 10.2%

Credit Card Loans 2.8 20.3%

Securities (AFS and HTM) 1.3 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 2.8 ‐na‐

Memo: Purchase Accounting Adjustments ‐na‐

Resources Other Than Capital to Absorb Losses (2) 13.7

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 No Need

Less:  Capital Actions and Effects of Q1 2009 Results (3) 0.3

SCAP Buffer No Need

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for U.S. Bancorp for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse than

expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

U.S. Bancorp

More Adverse Scenario

   

36
At December 31, 2008 $ Billions As % of RWA

Tier 1 Capital 86.4 8.0%

Tier 1 Common Capital 33.9 3.1%

Risk‐Weighted Assets 1,082.3

Estimated for 2009 and 2010 for the More Adverse Scenario $ Billions As % of Loans

Total Estimated Losses (Before purchase accounting adjustments) 86.1

First Lien Mortgages 32.4 11.9%

Second/Junior Lien Mortgages 14.7 13.2%

Commercial and Industrial Loans 9.0 4.8%

Commercial Real Estate Loans 8.4 5.9%

Credit Card Loans 6.1 26.0%

Securities (AFS and HTM) 4.2 ‐na‐

Trading & Counterparty ‐na‐ ‐na‐

Other (1) 11.3 ‐na‐

Memo: Purchase Accounting Adjustments 23.7

Resources Other Than Capital to Absorb Losses (2) 60.0

SCAP Buffer Added for More Adverse Scenario

(SCAP buffer is defined as additional Tier 1 Common/contingent Common)

Indicated SCAP Buffer as of December 31, 2008 17.3

Less:  Capital Actions and Effects of Q1 2009 Results (3) 3.6

SCAP Buffer 13.7

(1) Includes other consumer and non‐consumer loans and miscellaneous commitments and obligations

(3) Capital actions include completed or contracted transactions since Q4 2008

Note: Numbers may not sum due to rounding

Supervisory Capital Assessment Program

Estimates for Wells Fargo & Company Bank Holding Company for the More Adverse Economic Scenario

The estimates below represent a hypothetical 'what‐if' scenario that involves an economic outcome that is more adverse

than expected.  These estimates are not forecasts of expected losses or revenues.  

(2) Resources to absorb losses include pre‐provision net revenue less the change in the allowance for loan and lease losses

Wells Fargo & Company

More Adverse Scenario

37