Biggest changeAmount Yield/Rate WAL % of Category % of Total (Dollars in thousands) Securities $ 856,266 5.63 % 2.9 9.4 % Loans receivable: Fixed-rate one- to four-family 5,376,460 3.41 6.6 67.9 % 59.1 Fixed-rate commercial 506,754 4.82 2.8 6.4 5.6 All other fixed-rate loans 36,321 6.93 6.2 0.5 0.4 Total fixed-rate loans 5,919,535 3.55 6.3 74.8 65.1 Adjustable-rate one- to four-family 905,240 4.18 3.9 11.4 9.9 Adjustable-rate commercial 1,002,224 6.13 5.1 12.6 11.0 All other adjustable-rate loans 96,252 8.33 2.8 1.2 1.1 Total adjustable-rate loans 2,003,716 5.35 4.5 25.2 22.0 Total loans receivable 7,923,251 4.01 5.8 100.0 % 87.1 FHLB stock 101,175 9.47 1.9 1.1 Cash and cash equivalents 217,307 4.60 — 2.4 Total interest-earning assets $ 9,097,999 4.24 5.4 100.0 % Non-maturity deposits $ 2,615,076 0.93 5.8 46.9 % 33.7 % Retail certificates of deposit 2,830,579 4.23 0.8 50.7 36.5 Commercial certificates of deposit 58,236 4.40 0.6 1.0 0.7 Public unit certificates of deposit 76,495 4.62 0.6 1.4 1.0 Total interest-bearing deposits 5,580,386 2.69 3.2 100.0 % 71.9 Term borrowings 2,181,738 3.29 1.6 28.1 Total interest-bearing liabilities $ 7,762,124 2.86 2.7 100.0 % 59
Biggest changeAmount Yield/Rate WAL % of Category % of Total (Dollars in thousands) Securities $ 867,216 5.45 % 3.4 9.3 % Loans receivable: Fixed-rate one- to four-family 5,000,714 3.51 6.7 61.5 % 53.4 Fixed-rate commercial 652,018 5.42 2.0 8.0 7.0 All other fixed-rate loans 34,356 7.14 7.1 0.4 0.4 Total fixed-rate loans 5,687,088 3.75 6.2 69.9 60.8 Adjustable-rate one- to four-family 887,867 4.48 4.0 10.9 9.5 Adjustable-rate commercial 1,463,977 6.03 3.5 18.0 15.7 All other adjustable-rate loans 94,943 7.91 3.2 1.2 1.0 Total adjustable-rate loans 2,446,787 5.54 3.7 30.1 26.2 Total loans receivable 8,133,875 4.29 5.4 100.0 % 87.0 FHLB stock 90,662 9.22 1.8 1.0 Cash and cash equivalents 252,443 3.77 — 2.7 Total interest-earning assets $ 9,344,196 4.43 5.0 100.0 % Non-maturity deposits $ 2,977,397 1.21 5.2 49.7 % 37.5 % Retail certificates of deposit 2,828,982 3.73 0.8 47.2 35.6 Commercial certificates of deposit 61,819 3.61 0.7 1.0 0.8 Public unit certificates of deposit 121,879 4.06 0.8 2.1 1.5 Total interest-bearing deposits 5,990,077 2.48 3.0 100.0 % 75.4 Term borrowings 1,952,047 3.53 1.5 24.6 Total interest-bearing liabilities $ 7,942,124 2.74 2.6 100.0 % 64
The MVPE is defined as the net of the present value of cash flows from existing assets, liabilities, and off-balance sheet instruments. The present values are determined based upon market conditions as of the date of the analysis, as well as in alternative interest rate environments providing potential changes in the MVPE under those alternative interest rate environments.
The MVPE is defined as the net of the present value of cash flows from existing assets, liabilities, and off-balance sheet instruments. The present values are determined based upon market conditions as of the date of the analysis, as well as in alternative interest rate environments providing potential changes in the MVPE under those environments.
A positive gap generally means more cash flows from assets are expected to reprice than cash flows from liabilities and suggests that in a rising rate environment, earnings should increase. A negative gap generally means more cash flows from liabilities are expected to reprice than cash flows from assets and suggests, in a rising rate environment, that earnings should decrease.
A positive gap generally means more cash flows from assets are expected to reprice than cash flows from liabilities and suggests that in a rising rate environment, earnings should increase. A negative gap generally means more cash flows from liabilities are expected to reprice than cash flows from assets and suggests, in a rising rate environment, earnings should decrease.
In general, increases/(decreases) in the Bank's net interest income projections under the various interest rate scenarios presented are due to the degree in which cash flows are realized and the rates projected to be earned on funds received through loan and securities repayments, in each scenario, are greater/(less) than the rates projected to be paid on deposits and borrowings in the next 12 months.
In general, increases/(decreases) in the Bank's net interest income projections under the various interest rate scenarios presented are due to the degree in which cash flows are realized and the rates projected to be earned on funds received through loan and securities repayments, in each scenario, are greater/(less) than the rates projected to be paid on deposits and borrowings over the next 12 months.
The MVPE ratio continues to be an important measurement for management as we consider the changes in market interest rates, liquidity needs and portfolio balances. MVPE represents a long-term view of the interest sensitivity of the Bank's balance sheet while our net interest income projections inform management of the short-term impacts of pricing decisions.
The 58 MVPE ratio continues to be an important measurement for management as we consider the changes in market rates, liquidity needs, and portfolio balances. MVPE represents a long-term view of the interest sensitivity of the Bank's balance sheet while our net interest income projections inform management of the short-term impacts of pricing decisions.
The estimations of the MVPE used in preparing the table below were based upon the assumption that the total composition of interest-earning assets and interest-bearing liabilities do not change, that any repricing of assets or liabilities occurs at current product or market rates for the alternative rate environments as of the dates presented, and that different prepayment rates were used in each alternative interest rate environment.
The estimations of the MVPE presented in the table below were based upon the assumption that the total composition of interest-earning assets and interest-bearing liabilities do not change, that any repricing of assets or liabilities occurs at current product or market rates for the alternative rate environments as of the dates presented, and that different prepayment rates were used in each alternative interest rate environment.
Net interest income is projected in the same alternative interest rate environments with both a static balance sheet and with management strategies considered. The MVPE and net interest income analyses are also conducted to estimate our sensitivity to rates for future time horizons based upon market conditions as of the date of the 53 analysis.
Net interest income is projected in the same alternative interest rate environments with both a static balance sheet and with management strategies considered. The MVPE and net interest income analyses are also conducted to estimate our sensitivity to rates for future time horizons based upon market conditions as of the date of the analysis.
The amount of interest-bearing liabilities expected to reprice in a given period is not typically significantly impacted by changes in interest rates because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a penalty.
The amount of interest-bearing liabilities expected to reprice in a given period typically is not significantly impacted by changes in interest rates because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a prepayment penalty.
As interest rates increase, borrowers have less economic incentive to prepay or to refinance their mortgages and agency debt issuers have less economic incentive or opportunity to exercise their call options in order to issue new debt at lower interest rates, resulting in lower projected cash flows on these assets.
As interest rates increase, borrowers generally have less economic incentive to prepay or to refinance their mortgages and agency debt issuers have less economic incentive or opportunity to exercise their call options in order to issue new debt at lower interest rates, resulting in lower projected cash flows on these assets.
The average life expected on our mortgage-related assets varies under different interest rate environments because borrowers have the ability to prepay their mortgage loans. Therefore, as interest rates decrease, the WAL of mortgage-related assets decrease as well.
The average life expected on our mortgage-related assets varies under different interest rate environments because borrowers have the ability to prepay their mortgage loans. Therefore, as interest rates decrease, the WAL of mortgage-related assets typically decreases as well.
Conversely, as interest rates decrease, borrowers who obtained or issued credit in a higher rate environment have more economic incentive to prepay or to refinance their mortgages and agency debt issuers have more economic incentive and opportunity to exercise their call options in order to issue new debt at lower interest rates, resulting in higher projected cash flows on these assets.
Conversely, as interest rates decrease, borrowers who obtained credit in a higher interest rate environment have more economic incentive to prepay or to refinance their mortgages, and agency debt issuers have more economic incentive and opportunity to exercise their call options in order to re-issue debt at lower interest rates, resulting in higher projected cash flows on these assets.
The Bank's borrowings and certificate of deposit portfolios have stated maturities, and the cash flows related to those liabilities do not generally fluctuate as a result of changes in interest rates. Cash flows from mortgage-related assets and callable agency debentures can vary significantly as a result of changes in interest rates.
The Bank's borrowings and certificate of deposit portfolios have stated maturities, and the cash flows related to fixed-rate liabilities do not generally fluctuate as a result of changes in interest rates. Cash flows from mortgage-related assets and callable agency debentures can vary significantly as a result of changes in interest rates.
Because of this, the market values of our certificates of deposit (which generally have relatively shorter average lives) tend to display less sensitivity to changes in interest rates than do our mortgage-related assets (which generally have relatively longer average lives).
As a result, the market values of our certificates of deposit (which generally have relatively shorter average lives) tend to display less sensitivity to changes in interest rates than do our mortgage-related assets (which generally have relatively longer average lives).
To illustrate this point, the projected cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities within the next 12 months as a percent of total assets ("one-year gap") is also provided for an up 200 basis point scenario, as of September 30, 2024. Qualitative Disclosure about Market Risk Gap Table.
To illustrate this point, the projected cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities within the next 12 months as a percentage of total assets ("one-year gap") is also provided for up/down 200 basis point scenarios, as of September 30, 2025. Qualitative Disclosure about Market Risk Gap Table.
All other securities are presented based on contractual maturities, term to call dates or pre-refunding dates as of September 30, 2024, at amortized cost. (3) Although the Bank's checking, savings, and money market accounts are subject to immediate withdrawal, management considers a substantial amount of these accounts to be core deposits having significantly longer effective maturities.
All other securities are presented based on contractual maturities, term to call dates or pre-refunding dates as of September 30, 2025, at amortized cost. (3) Although the Bank's non-maturity deposits are subject to immediate withdrawal, management considers a substantial amount of these accounts to be core deposits having significantly longer effective maturities.
The change in the gap compared to when there is no change in rates was due to lower anticipated net cash flows primarily as a result of lower prepayments on mortgage-related assets in the higher rate environment.
The changes in the gap amounts compared to when there is no change in rates was due to changes in the anticipated net cash flows primarily as a result of projected prepayments on mortgage-related assets in each rate environment.
The then shorter expected average lives of these assets decrease the sensitivity of their market value to changes in interest rates. In the increasing interest rate scenarios, the sensitivity reflects the negative impacts of rates on the value of the Bank's loan and securities portfolios more so than on its deposit and borrowings portfolios.
The resulting shorter expected average lives of those assets result in a decrease in the sensitivity of their market value to changes in interest rates. In the increasing interest rate scenarios, the sensitivity reflects the negative impacts of rates on the market value of the Bank's loan and securities portfolios more so than on its deposit and borrowing portfolios.
The market value of shorter term-to-maturity financial instruments is less sensitive to changes in interest rates than is the case with longer term-to-maturity financial instruments.
The market value of shorter term-to-maturity and floating/adjustable-rate financial instruments is less sensitive to changes in interest rates than is the case with longer term-to-maturity and fixed-rate financial instruments.
As interest rates increase, the WAL would be expected to increase, as well as increasing the sensitivity of these assets in higher rate environments. 57 The following table sets forth the estimated change in the MVPE for each date presented based on the indicated instantaneous, parallel, and permanent change in interest rates.
As interest rates increase, the WAL is expected to increase, which also increases the sensitivity of these assets in higher rate environments. 62 The following table sets forth the estimated change in the MVPE for each date presented based on the indicated instantaneous, parallel, and permanent change in interest rates.
If all of the Bank's checking, savings, and money market accounts had been assumed to be subject to repricing within one year, interest-bearing liabilities estimated to mature or reprice within one year would have exceeded interest-earning assets with comparable characteristics by $4.01 billion, for a cumulative one-year gap of (42.1)% of total assets. (4) Borrowings exclude deferred prepayment penalty costs.
If all of the Bank's non-maturity deposits had been assumed to be subject to repricing within one year, interest-bearing liabilities estimated to mature or reprice within one year would have exceeded interest-earning assets with comparable characteristics by $3.63 billion, for a cumulative one-year gap of (37.1)% of total assets. (4) Borrowings exclude deferred prepayment penalty costs.
The MVPE represents the theoretical market value of capital that is calculated by netting the market value of assets, liabilities, and off-balance sheet instruments.
The opposite is generally true as interest rates fall. The MVPE represents the theoretical market value of capital that is calculated by netting the market value of assets, liabilities, and off-balance sheet instruments.
As interest rates increase in the rising interest rate scenarios, prepayments on mortgage-related assets are more likely to decrease and only be realized through significant changes in borrowers' lives such as divorce, death, job-related relocations, or other major events as there is less economic incentive for borrowers to prepay their debt, resulting in an increase in the average lives of mortgage-related assets.
As interest rates increase in the rising interest rate scenarios, prepayments on mortgage-related assets are more likely to decrease and only be realized through significant changes in borrowers' lives such as divorce, death, job-related relocations, or other major events as there is less economic incentive for borrowers to prepay their debt, resulting in an increase in the average lives of those mortgage-related assets. 63 Similarly, call projections for callable agency debentures decrease as interest rates rise, which results in cash flows related to those assets moving closer to their contractual maturity dates.
The market value of an asset or liability reflects the present value of all the projected cash flows over its remaining life, discounted at market interest rates. As interest rates rise, generally the market value for both financial assets and liabilities decrease. The opposite is generally true as interest rates fall.
Changes in the estimated market values of our financial assets and liabilities drive changes in estimates of MVPE. The market value of an asset or liability reflects the present value of all the projected cash flows over its remaining life, discounted at market interest rates. As interest rates rise, generally the market value for both financial assets and liabilities decrease.
The Bank's net interest income projections are a reflection of the response to interest rates of assets and liabilities that are expected to mature or reprice over the next year.
Change in Net Interest Income. The Bank's net interest income projections reflect simulated responses to interest rates of assets and liabilities that are expected to mature or reprice over the next year.
If the market values of financial assets increase at a faster pace than the market values of financial liabilities, or if the market values of financial liabilities decrease at a faster pace than the market values of financial assets, the MVPE will increase.
If the market values of financial assets increase by more than the market values of financial liabilities, or if the market values of financial liabilities decrease by more than the market values of financial assets, the MVPE will increase.
The table below presents the effects of the changes in interest rates on our assets and liabilities as they mature, repay, or reprice, as shown by the change in the MVPE for alternative interest rates. Estimates for the -300 basis point scenario were not prepared at September 30, 2023.
The table below presents the effects of the changes in interest rates on our assets and liabilities as they mature, repay, or reprice, as shown by the change in the MVPE for alternative interest rates.
If interest rates were to increase 200 basis points, as of September 30, 2024, the Bank's one-year gap is projected to be $(1.71) billion, or (17.9)% of total assets.
If interest rates were to increase 200 basis points, as of September 30, 2025, the Bank's one-year gap would have been projected to be $(1.19) billion, or (12.2)% of total assets.
The estimation of net interest income does not include any projected gains or losses related to the sale of loans or securities, or income derived from non-interest income sources, but does include the use of different prepayment assumptions in the alternative interest rate environments.
The estimation of net interest income does not include any projected gains or losses related to the sale of assets, or income derived from non-interest income sources, but does include the use of different prepayment assumptions in the alternative interest rate environments. It is important to consider that estimated changes in net interest income are for a cumulative four-quarter period.
Yields presented for interest-earning assets include the amortization of fees, costs, premiums and discounts, which are considered adjustments to the yield. The interest rate presented for term borrowings is the effective rate, which includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.
The interest rate presented for term borrowings is the effective rate, which includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The WAL presented for term borrowings includes the effect of interest rate swaps.
The repricing for these liabilities is projected to occur at the maturity date of each interest rate swap. 55 At September 30, 2024, the Bank's gap between the amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $(1.51) billion, or (15.8)% of total assets, compared to $(1.19) billion, or (11.7)% of total assets, at September 30, 2023.
At September 30, 2025, the Bank's gap between the amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $(983.6) million, or (10.1)% of total assets, compared to $(1.51) billion, or (15.8)% of total assets, at September 30, 2024.
This compares to a one-year gap of $(1.21) billion, or (11.9)% of total assets, if interest rates were to have increased 200 basis points as of September 30, 2023. Change in Net Interest Income.
This compares to a projected one-year gap of $(1.71) billion, or (17.9)% of total assets, if interest rates were to have increased 200 basis points as of September 30, 2024, and a projected one-year gap of $(1.19) billion, or (12.5)% of total assets, if interest rates were to have decreased 200 basis points as of the same date.
Change Market Value of Portfolio Equity At September 30, (in Basis Points) 2024 2023 in Interest Rates (1) Amount ($) Change ($) Change (%) Amount ($) Change ($) Change (%) (Dollars in thousands) -300 bp $ 1,460,440 $ 359,922 32.7 % N/A N/A N/A -200 bp 1,345,708 245,190 22.3 1,302,781 283,093 27.8 -100 bp 1,218,938 118,420 10.8 1,145,404 125,716 12.3 000 bp 1,100,518 — — 1,019,688 — — +100 bp 962,354 (138,164) (12.6) 888,642 (131,046) (12.9) +200 bp 797,497 (303,021) (27.5) 757,870 (261,818) (25.7) +300 bp 634,145 (466,373) (42.4) 632,716 (386,972) (38.0) (1) Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
Change Market Value of Portfolio Equity At September 30, (in Basis Points) 2025 2024 in Interest Rates (1) Amount ($) Change ($) Change (%) Amount ($) Change ($) Change (%) (Dollars in thousands) -300 bp $ 1,477,941 $ 315,678 27.2 % $ 1,460,440 $ 359,922 32.7 % -200 bp 1,362,942 200,679 17.3 1,345,708 245,190 22.3 -100 bp 1,256,515 94,252 8.1 1,218,938 118,420 10.8 000 bp 1,162,263 — — 1,100,518 — — +100 bp 1,026,750 (135,513) (11.7) 962,354 (138,164) (12.6) +200 bp 873,123 (289,140) (24.9) 797,497 (303,021) (27.5) +300 bp 725,096 (437,167) (37.6) 634,145 (466,373) (42.4) (1) Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
Included in this line item are $200.0 million of FHLB adjustable-rate advances tied to interest rate swaps.
Included in this line item are $100.0 million of FHLB adjustable-rate advances tied to interest rate swaps. The repricing of these liabilities is projected to occur at the maturity date of each interest rate swap.
The Bank's MVPE increased from $1.02 billion at September 30, 2023 to $1.10 billion at September 30, 2024.
The Bank's estimated MVPE remained largely unchanged, increasing from $1.10 billion at September 30, 2024 to $1.16 billion at September 30, 2025.
Estimates for the -300 basis point scenario were not prepared at September 30, 2023. 56 Change Net Interest Income At September 30, (in Basis Points) 2024 2023 in Interest Rates (1) Amount ($) Change ($) Change (%) Amount ($) Change ($) Change (%) (Dollars in thousands) -300 bp $ 188,322 $ 11,696 6.6 % N/A N/A N/A -200 bp 183,769 7,143 4.0 126,495 (6,963) (5.2) -100 bp 180,936 4,310 2.4 130,374 (3,084) (2.3) 000 bp 176,626 — — 133,458 — — +100 bp 171,222 (5,404) (3.1) 136,147 2,689 2.0 +200 bp 165,422 (11,204) (6.3) 138,804 5,346 4.0 +300 bp 158,758 (17,868) (10.1) 141,494 8,036 6.0 (1) Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
These do not reflect the earnings expectations of management. 61 Change Net Interest Income At September 30, (in Basis Points) 2025 2024 in Interest Rates (1) Amount ($) Change ($) Change (%) Amount ($) Change ($) Change (%) (Dollars in thousands) -300 bp $ 202,033 $ (8,667) (4.1) % $ 188,322 $ 11,696 6.6 % -200 bp 203,014 (7,686) (3.7) 183,769 7,143 4.0 -100 bp 206,913 (3,787) (1.8) 180,936 4,310 2.4 000 bp 210,700 — — 176,626 — — +100 bp 212,822 2,122 1.0 171,222 (5,404) (3.1) +200 bp 213,755 3,055 1.5 165,422 (11,204) (6.3) +300 bp 214,061 3,361 1.6 158,758 (17,868) (10.1) (1) Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
This is because the Bank's mortgage-related assets continue to have a longer duration in these interest rate scenarios which results in greater sensitivity in market value as interest rates change. 58 The following table presents the weighted average yields/rates and WALs (in years), after applying prepayment, call assumptions, and decay rates for our interest-earning assets and interest-bearing liabilities as of September 30, 2024.
The following table presents the weighted average yields/rates and WALs (in years), after applying prepayment, call assumptions, and decay rates for our interest-earning assets and interest-bearing liabilities as of September 30, 2025. Yields presented for interest-earning assets include the amortization of fees, costs, premiums and discounts, which are considered adjustments to the yield.
In the decreasing interest rate scenarios, the Bank's MVPE increased due to a larger increase in the market value of the Bank's assets than the Bank's liabilities.
In the decreasing interest rate scenarios, the Bank's MVPE increases due to a larger increase in the estimated market value of the Bank's assets than its liabilities. This is because the Bank's mortgage-related assets continue to have longer duration in these rate scenarios, which equates to greater market value sensitivity as interest rates change.
The change in the one-year gap amount was due to a net increase in the amount of liability cash flows coming due in one year, partially offset by an increase in the amount of interest-earning asset cash flows coming due in one year, as of September 30, 2024, compared to September 30, 2023.
The change in the one-year gap amount was due primarily to an increase in the amount of 60 projected asset cash flows coming due in one year, as of September 30, 2025, compared to September 30, 2024, due primarily to an increase in the balance of adjustable-rate loans as the Bank continues to shift its loan portfolio from fixed-rate one- to four-family loans to commercial loans, which tend to have adjustable-rate features.
Similarly, call projections for callable agency debentures decrease as interest rates rise, which results in cash flows related to these assets moving closer to their contractual maturity dates. The longer expected average lives of these assets increases the sensitivity of their market value to changes in interest rates.
The longer expected average lives of those assets increase the sensitivity of their market value to changes in interest rates.
For additional information regarding the impact of changes in interest rates, see the following Change in Net Interest Income and Change in MVPE discussions and tables. 54 More Than More Than Within One Year to Three Years Over One Year Three Years to Five Years Five Years Total Interest-earning assets: (Dollars in thousands) Loans receivable (1) $ 1,678,859 $ 1,846,594 $ 1,417,793 $ 2,977,546 $ 7,920,792 Securities (2) 260,983 270,581 151,144 147,144 829,852 Other interest-earning assets 192,251 — — — 192,251 Total interest-earning assets 2,132,093 2,117,175 1,568,937 3,124,690 8,942,895 Interest-bearing liabilities: Non-maturity deposits (3) 716,264 487,721 368,611 1,642,186 3,214,782 Certificates of deposit 2,204,475 654,578 106,060 197 2,965,310 Borrowings (4) 721,264 1,157,685 310,331 25,188 2,214,468 Total interest-bearing liabilities 3,642,003 2,299,984 785,002 1,667,571 8,394,560 Excess (deficiency) of interest-earning assets over interest-bearing liabilities $ (1,509,910) $ (182,809) $ 783,935 $ 1,457,119 $ 548,335 Cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities $ (1,509,910) $ (1,692,719) $ (908,784) $ 548,335 Cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities as a percent of total Bank assets at: September 30, 2024 (15.9) % (17.8) % (9.5) % 5.8 % September 30, 2023 (11.7) Cumulative one-year gap - interest rates +200 bps at: September 30, 2024 (17.9) September 30, 2023 (11.9) (1) Adjustable-rate loans are included in the period in which the rate is next scheduled to adjust or in the period in which repayments are expected to occur, or prepayments are expected to be received, prior to their next rate adjustment, rather than in the period in which the loans are due.
For additional information regarding the impact of changes in interest rates, see the following Change in Net Interest Income and Change in MVPE discussions and tables. 59 More Than More Than Within One Year to Three Years Over One Year Three Years to Five Years Five Years Total Interest-earning assets: (Dollars in thousands) Loans receivable (1) $ 2,228,781 $ 1,899,064 $ 1,279,761 $ 2,680,708 $ 8,088,314 Securities (2) 187,493 319,172 166,178 174,526 847,369 Other interest-earning assets 229,134 — — — 229,134 Total interest-earning assets 2,645,408 2,218,236 1,445,939 2,855,234 9,164,817 Interest-bearing liabilities: Non-maturity deposits (3) 948,416 607,043 438,536 1,602,403 3,596,398 Certificates of deposit 2,169,268 800,449 42,700 263 3,012,680 Borrowings (4) 511,316 1,392,292 56,267 23,311 1,983,186 Total interest-bearing liabilities 3,629,000 2,799,784 537,503 1,625,977 8,592,264 Excess (deficiency) of interest-earning assets over interest-bearing liabilities $ (983,592) $ (581,548) $ 908,436 $ 1,229,257 $ 572,553 Cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities $ (983,592) $ (1,565,140) $ (656,704) $ 572,553 Cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities as a percent of total Bank assets at: September 30, 2025 (10.1) % (16.0) % (6.7) % 5.9 % September 30, 2024 (15.9) Cumulative one-year gap - interest rates +200 bps at: September 30, 2025 (12.2) September 30, 2024 (17.9) Cumulative one-year gap - interest rates -200 bps at: September 30, 2025 (5.8) September 30, 2024 (12.5) (1) Adjustable-rate loans are included in the period in which the rate is next scheduled to adjust or in the period in which repayments are expected to occur, or prepayments are expected to be received, prior to their next rate adjustment, rather than in the period in which the loans are due.
The increase was due primarily to a decrease in market interest rates between the two periods, most notably across the intermediate and long-term tenors of the yield curve, as well as to the Bank's balance sheet composition changes resulting from the securities strategy.
Compositional changes on the balance sheet, including within the Bank's loan portfolio as it continues to shift from one- to four-family to commercial loans, helped to offset the impact resulting from an increase in intermediate and long-term market interest rates between the two periods.
The net interest income projection was higher in the base case scenario at September 30, 2024 compared to September 30, 2023, due primarily to transactions associated with the securities strategy, which resulted in a decrease in interest expense on borrowings due to the Bank repaying its BTFP borrowing and an increase in interest income on securities due to reinvestment of proceeds into higher-yielding securities.
The net interest income projection was higher in the base case scenario at September 30, 2025 compared to September 30, 2024, due primarily to an increase in the average balance and average rate of the Bank's loan portfolio, lower costing liabilities, as well as to the steepening of the yield curve between the two periods.