03/20/2026 | Press release | Distributed by Public on 03/20/2026 09:56
|
Base Case DOE
|
-200bps DOE
|
-100bps DOE
|
+200bps DOE
|
|||||
|
December 31, 2025
|
1.63
|
1.25
|
1.33
|
2.17
|
||||
|
September 30, 2025
|
1.34
|
1.00
|
1.08
|
1.90
|
||||
|
June 30, 2025
|
0.56
|
0.47
|
0.56
|
1.07
|
||||
|
March 31, 2025
|
0.67
|
0.51
|
0.62
|
1.09
|
||||
|
December 31, 2024
|
0.50
|
0.28
|
0.39
|
1.04
|
|
One Year Re-pricing Gap
|
||
|
December 31, 2025
|
6.740 Billion
|
|
|
September 30, 2025
|
7.206 Billion
|
|
|
June 30, 2025
|
8.685 Billion
|
|
|
March 31, 2025
|
8.093 Billion
|
|
|
December 31, 2024
|
8.990 Billion
|
|
Sensitivity in the
-200bps Shock
|
Sensitivity in the
-100bps Shock
|
Sensitivity in the
+200bps Shock
|
|||||||
|
December 31, 2025
|
5.53
|
%
|
2.82
|
%
|
(7.82)
|
%
|
|||
|
September 30, 2025
|
5.15
|
%
|
2.73
|
%
|
(6.96)
|
%
|
|||
|
June 30, 2025
|
-
|
%
|
(0.16)
|
%
|
(0.57)
|
%
|
|||
|
March 31, 2025
|
0.35
|
%
|
0.32
|
%
|
1.56
|
%
|
|||
|
December 31, 2024
|
1.28
|
%
|
0.96
|
%
|
(1.84)
|
%
|
|
-200bps Change
in MVE
|
-100bps Change
in MVE
|
+200bps Change
in MVE
|
|||||||
|
December 31, 2025
|
2.79
|
%
|
1.51
|
%
|
(3.73)
|
%
|
|||
|
September 30, 2025
|
2.28
|
%
|
1.24
|
%
|
(3.10)
|
%
|
|||
|
June 30, 2025
|
1.11
|
%
|
0.59
|
%
|
(1.51)
|
%
|
|||
|
March 31, 2025
|
1.24
|
%
|
0.68
|
%
|
(1.65)
|
%
|
|||
|
December 31, 2024
|
0.80
|
%
|
0.46
|
%
|
(1.46)
|
%
|
|
Interest Rate Sensitivity December 31, 2025
|
||||||||||
|
Six Months
or Less
|
More Than
Six Months to
One Year
|
More Than
One Year to
Three Years
|
More Than
Three Years to
Five Years
|
More Than
Five Years
|
||||||
|
Interest-earning assets:
|
||||||||||
|
Non-MBS investments
|
$32,418
|
$138
|
$1,550
|
$547
|
$1,746
|
|||||
|
Swaps hedging Non-MBS Investments
|
-
|
(900)
|
-
|
-
|
||||||
|
MBS investments
|
5,328
|
1,233
|
3,684
|
3,024
|
7,589
|
|||||
|
Swaps hedging MBS
|
7,945
|
-
|
(610)
|
(1,234)
|
(6,101)
|
|||||
|
Adjustable-rate loans and advances
|
32,701
|
-
|
-
|
-
|
||||||
|
Net investments, adjustable rate loans and advances
|
79,292
|
1,372
|
3,724
|
2,337
|
3,234
|
|||||
|
Liquidity trading portfolio
|
1,188
|
1,119
|
4,051
|
-
|
||||||
|
Swaps hedging investments
|
5,434
|
(1,130)
|
(4,054)
|
(250)
|
-
|
|||||
|
Net liquidity trading portfolio
|
6,622
|
(11)
|
(3)
|
(7)
|
-
|
|||||
|
Fixed-rate loans and advances
|
27,297
|
9,537
|
15,795
|
6,445
|
||||||
|
Swaps hedging fixed-rate advances
|
32,100
|
(9,563)
|
(15,467)
|
(6,383)
|
(687)
|
|||||
|
Net fixed-rate loans and advances
|
59,397
|
(26)
|
||||||||
|
Total interest-earning assets
|
$145,311
|
$1,335
|
$4,049
|
$2,392
|
$3,236
|
|||||
|
Interest-bearing liabilities:
|
||||||||||
|
Deposits
|
$3,072
|
$-
|
$-
|
$-
|
$-
|
|||||
|
Discount notes
|
72,919
|
3,108
|
-
|
-
|
-
|
|||||
|
Swaps hedging discount notes
|
1,824
|
(2,792)
|
||||||||
|
Net discount notes
|
74,743
|
|||||||||
|
Consolidated Obligation Bonds
|
||||||||||
|
FHLBank bonds
|
44,767
|
6,571
|
11,524
|
2,737
|
2,933
|
|||||
|
Swaps hedging bonds
|
15,920
|
(5,483)
|
(7,720)
|
(1,055)
|
(1,662)
|
|||||
|
Net FHLBank bonds
|
60,687
|
1,088
|
3,804
|
1,682
|
1,271
|
|||||
|
Total interest-bearing liabilities
|
$138,502
|
$1,404
|
$4,605
|
$1,752
|
$1,368
|
|||||
|
Post hedge gaps (a):
|
||||||||||
|
Periodic gap
|
$6,809
|
$(69)
|
$(556)
|
$640
|
$1,868
|
|||||
|
Cumulative gaps
|
$6,809
|
$6,740
|
$6,184
|
$6,824
|
$8,692
|
|||||
|
Interest Rate Sensitivity December 31, 2024
|
||||||||||
|
Six Months
or Less
|
More Than
Six Months to
One Year
|
More Than
One Year to
Three Years
|
More Than
Three Years to
Five Years
|
More Than
Five Years
|
||||||
|
Interest-earning assets:
|
||||||||||
|
Non-MBS investments
|
$24,685
|
$128
|
$424
|
$347
|
$1,331
|
|||||
|
MBS investments
|
5,228
|
2,858
|
4,044
|
7,410
|
||||||
|
Swaps hedging MBS
|
6,985
|
-
|
(50)
|
(1,033)
|
(5,902)
|
|||||
|
Adjustable-rate loans and advances
|
49,826
|
-
|
-
|
-
|
||||||
|
Net investments, adjustable rate loans and advances
|
86,724
|
3,232
|
3,359
|
2,839
|
||||||
|
Liquidity trading portfolio
|
-
|
2,364
|
2,780
|
2,332
|
-
|
|||||
|
Swaps hedging investments
|
7,578
|
(2,352)
|
(2,851)
|
(2,375)
|
-
|
|||||
|
Net liquidity trading portfolio
|
7,578
|
(71)
|
(43)
|
-
|
||||||
|
Fixed-rate loans and advances
|
25,743
|
4,215
|
16,526
|
8,336
|
1,784
|
|||||
|
Swaps hedging fixed-rate advances
|
30,076
|
(3,983)
|
(16,187)
|
(8,129)
|
(1,778)
|
|||||
|
Net fixed-rate loans and advances
|
55,819
|
|||||||||
|
Total interest-earning assets
|
$150,120
|
$1,145
|
$3,500
|
$3,522
|
$2,846
|
|||||
|
Interest-bearing liabilities:
|
||||||||||
|
Deposits
|
$2,415
|
$-
|
$-
|
$-
|
$-
|
|||||
|
Discount notes
|
64,535
|
3,321
|
-
|
-
|
-
|
|||||
|
Swaps hedging discount notes
|
1,684
|
(3,051)
|
||||||||
|
Net discount notes
|
66,219
|
|||||||||
|
Consolidated Obligation Bonds
|
||||||||||
|
FHLBank bonds
|
46,598
|
4,562
|
20,229
|
6,373
|
3,454
|
|||||
|
Swaps hedging bonds
|
26,366
|
(4,156)
|
(17,764)
|
(2,724)
|
(1,722)
|
|||||
|
Net FHLBank bonds
|
72,964
|
2,465
|
3,650
|
1,732
|
||||||
|
Total interest-bearing liabilities
|
$141,598
|
$677
|
$3,247
|
$4,068
|
$1,899
|
|||||
|
Post hedge gaps (a):
|
||||||||||
|
Periodic gap
|
$8,522
|
$468
|
$253
|
$(545)
|
$947
|
|||||
|
Cumulative gaps
|
$8,522
|
$8,990
|
$9,243
|
$8,698
|
$9,645
|
|||||