An Analysis of the Interest Rate Risk of the Federal Reserve’s Balance Sheet, Part 2: Projections under Alternative Interest Rate Paths, Accessible data

Figure 1: Federal Funds Rate and 10-year Treasury Yield

Left Panel:
This figure plots the quarterly federal funds rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016Q1 at 0.37 percent and ends in 2030Q4 at 2.52 percent. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022Q2 to 2030Q4. The bottom of the 70-percent interval begins at 0.75 percent and ends at 0.13 percent. The top of the 70-percent interval starts at 0.75 percent and ends at 4.88 percent. The bottom of the 90-percent interval starts at 0.75 percent and ends at 0.13 percent. The top of the 90-percent interval begins at 0.75 percent and ends at 6.13 percent.

Right Panel:
This figure plots the quarterly 10-year Treasury yield paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016Q1 at 1.97 and ends in 2030Q4 at 3.48 percent. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022Q2 to 2030Q4. The bottom of the 70-percent interval begins at 2.90 percent and ends at 2.31 percent. The top of the 70-percent interval starts at 3.14 percent and ends at 4.96 percent. The bottom of the 90-percent interval starts at 2.84 percent and ends at 1.62 percent. The top of the 90-percent interval begins at 3.24 percent and ends at 5.79 percent.

Quarterly
Percent

Date Federal Funds Rate Baseline 10-year Yield Baseline
3/31/2016 0.37 1.97
6/30/2016 0.37 1.79
9/30/2016 0.40 1.59
12/31/2016 0.45 2.19
3/31/2017 0.70 2.49
6/30/2017 0.95 2.29
9/30/2017 1.16 2.26
12/31/2017 1.20 2.39
3/31/2018 1.45 2.77
6/30/2018 1.74 2.93
9/30/2018 1.92 2.93
12/31/2018 2.22 3.05
3/31/2019 2.40 2.65
6/30/2019 2.40 2.35
9/30/2019 2.20 1.81
12/31/2019 1.65 1.81
3/31/2020 1.23 1.40
6/30/2020 0.06 0.72
9/30/2020 0.09 0.65
12/31/2020 0.09 0.86
3/31/2021 0.08 1.36
6/30/2021 0.07 1.65
9/30/2021 0.09 1.36
12/31/2021 0.08 1.58
3/31/2022 0.12 1.81
6/30/2022 0.75 3.01
9/30/2022 1.93 3.15
12/31/2022 3.10 3.25
3/31/2023 3.70 3.31
6/30/2023 3.74 3.34
9/30/2023 3.78 3.36
12/31/2023 3.82 3.38
3/31/2024 3.78 3.39
6/30/2024 3.66 3.39
9/30/2024 3.55 3.40
12/31/2024 3.43 3.40
3/31/2025 3.37 3.40
6/30/2025 3.24 3.41
9/30/2025 3.13 3.41
12/31/2025 3.03 3.41
3/31/2026 2.95 3.42
6/30/2026 2.89 3.42
9/30/2026 2.83 3.43
12/31/2026 2.78 3.43
3/31/2027 2.74 3.43
6/30/2027 2.70 3.44
9/30/2027 2.67 3.44
12/31/2027 2.65 3.45
3/31/2028 2.62 3.45
6/30/2028 2.61 3.46
9/30/2028 2.59 3.46
12/31/2028 2.58 3.46
3/31/2029 2.56 3.46
6/30/2029 2.55 3.47
9/30/2029 2.55 3.47
12/31/2029 2.54 3.47
3/31/2030 2.53 3.48
6/30/2030 2.53 3.48
9/30/2030 2.52 3.48
12/31/2030 2.52 3.48

Return to text

Figure 2: SOMA Holdings and Reserve Balances & ON RRP

Left Panel:
This figure plots projected monthly securities holdings in the SOMA portfolio in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in January 2016 at $4,236.84 billion and ends in December 2030 at $7,643.61 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from June 2022 to December 2030. The bottom of the 70-percent interval begins at $8,463.36 billion and ends at $7,189.73 billion. The top of the 70-percent interval starts at $8,463.97 billion and ends at $8,067.98 billion. The bottom of the 90-percent interval starts at $8,463.18 billion and ends at $6,653.75 billion. The top of the 90-percent interval begins at $8,464.16 billion and ends at $8,281.47 billion.

Right Panel:
This figure plots projected monthly combined amounts of reserve balances and overnight reverse repurchase agreements in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in January 2016 at $2,488.57 billion and ends in December 2030 at $2,787.16 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from June 2022 to December 2030. The bottom of the 70-percent interval begins at $5,054.85 billion and ends at $2,660.65 billion. The top of the 70-percent interval starts at $5,058.54 billion and ends at $2,947.79 billion. The bottom of the 90-percent interval starts at $5,053.83 billion and ends at $2,491.72 billion. The top of the 90-percent interval begins at $5,059.84 billion and ends at $3,024.13 billion.

Monthly
Billions of dollars

Date SOMA Holdings Baseline Reserve Balances & ON RRP Baseline
1/31/2016 4236.84 2488.57
2/29/2016 4253.45 2467.11
3/31/2016 4243.67 2463.20
4/30/2016 4233.34 2384.69
5/31/2016 4229.93 2462.16
6/30/2016 4230.94 2342.33
7/31/2016 4226.35 2399.92
8/31/2016 4230.12 2401.97
9/30/2016 4220.83 2357.51
10/31/2016 4217.88 2207.09
11/30/2016 4223.03 2223.84
12/31/2016 4221.17 2266.89
1/31/2017 4224.24 2305.82
2/28/2017 4240.00 2463.96
3/31/2017 4246.78 2530.34
4/30/2017 4245.57 2322.99
5/31/2017 4244.49 2385.78
6/30/2017 4243.42 2381.81
7/31/2017 4242.27 2396.93
8/31/2017 4239.61 2478.04
9/30/2017 4240.34 2398.92
10/31/2017 4237.21 2368.64
11/30/2017 4228.44 2338.19
12/31/2017 4223.54 2324.20
1/31/2018 4201.35 2208.17
2/28/2018 4188.60 2252.82
3/31/2018 4183.64 2136.90
4/30/2018 4162.58 2014.52
5/31/2018 4126.08 2009.81
6/30/2018 4101.93 1961.60
7/31/2018 4048.83 1967.23
8/31/2018 4024.00 1881.35
9/30/2018 3997.38 1843.50
10/31/2018 3941.80 1776.36
11/30/2018 3908.99 1760.24
12/31/2018 3862.05 1626.82
1/31/2019 3844.23 1610.13
2/28/2019 3792.11 1684.12
3/31/2019 3770.67 1632.95
4/30/2019 3701.73 1460.04
5/31/2019 3672.50 1537.02
6/30/2019 3645.33 1516.23
7/31/2019 3594.82 1497.91
8/31/2019 3587.08 1508.50
9/30/2019 3577.29 1427.42
10/31/2019 3623.60 1484.91
11/30/2019 3674.57 1560.22
12/31/2019 3739.96 1612.94
1/31/2020 3798.74 1612.52
2/29/2020 3848.25 1682.37
3/31/2020 4365.28 2445.16
4/30/2020 5578.49 3164.96
5/31/2020 5946.97 3322.01
6/30/2020 6143.19 2937.66
7/31/2020 6229.29 2685.38
8/31/2020 6310.13 2875.41
9/30/2020 6430.60 2744.10
10/31/2020 6529.84 2947.26
11/30/2020 6612.52 3143.86
12/31/2020 6730.73 3143.63
1/31/2021 6838.22 3229.90
2/28/2021 7027.60 3384.26
3/31/2021 7129.31 3807.01
4/30/2021 7208.41 4055.75
5/31/2021 7333.77 4301.91
6/30/2021 7505.37 4503.57
7/31/2021 7650.87 4966.25
8/31/2021 7786.79 5350.57
9/30/2021 7928.09 5510.65
10/31/2021 8043.45 5556.52
11/30/2021 8190.97 5625.70
12/31/2021 8270.11 5682.37
1/31/2022 8379.38 5438.12
2/28/2022 8461.99 5484.30
3/31/2022 8477.63 5559.41
4/30/2022 8481.37 5130.71
5/31/2022 8479.21 5310.77
6/30/2022 8463.64 5058.25
7/31/2022 8432.32 5044.57
8/31/2022 8386.74 5014.67
9/30/2022 8294.70 4936.67
10/31/2022 8203.68 4825.22
11/30/2022 8113.19 4713.41
12/31/2022 8022.12 4601.43
1/31/2023 7934.12 4496.32
2/28/2023 7846.11 4390.96
3/31/2023 7754.62 4283.64
4/30/2023 7663.95 4178.23
5/31/2023 7571.55 4071.32
6/30/2023 7479.08 3963.50
7/31/2023 7389.10 3860.41
8/31/2023 7299.14 3756.70
9/30/2023 7211.85 3655.43
10/31/2023 7125.49 3556.26
11/30/2023 7040.45 3457.81
12/31/2023 6955.74 3359.94
1/31/2024 6873.11 3263.69
2/29/2024 6790.78 3167.56
3/31/2024 6707.20 3070.84
4/30/2024 6623.55 2973.12
5/31/2024 6540.23 2875.95
6/30/2024 6458.06 2779.29
7/31/2024 6411.53 2718.85
8/31/2024 6365.04 2657.80
9/30/2024 6318.55 2596.37
10/31/2024 6272.00 2535.08
11/30/2024 6272.99 2520.29
12/31/2024 6273.94 2505.70
1/31/2025 6274.86 2491.14
2/28/2025 6275.77 2476.48
3/31/2025 6276.60 2462.71
4/30/2025 6277.47 2447.46
5/31/2025 6278.32 2432.47
6/30/2025 6279.21 2417.06
7/31/2025 6280.04 2401.39
8/31/2025 6280.91 2385.32
9/30/2025 6281.79 2369.22
10/31/2025 6282.64 2352.89
11/30/2025 6283.53 2336.18
12/31/2025 6319.06 2353.84
1/31/2026 6339.80 2356.14
2/28/2026 6365.11 2362.83
3/31/2026 6387.99 2368.25
4/30/2026 6413.68 2375.26
5/31/2026 6438.24 2381.42
6/30/2026 6464.00 2388.28
7/31/2026 6488.76 2397.69
8/31/2026 6511.49 2406.34
9/30/2026 6532.30 2413.16
10/31/2026 6552.54 2419.66
11/30/2026 6573.76 2426.80
12/31/2026 6593.79 2433.20
1/31/2027 6615.36 2440.57
2/28/2027 6636.52 2447.55
3/31/2027 6655.02 2453.10
4/30/2027 6676.58 2460.59
5/31/2027 6696.67 2467.02
6/30/2027 6717.86 2474.13
7/31/2027 6738.22 2480.72
8/31/2027 6759.62 2487.96
9/30/2027 6780.74 2495.00
10/31/2027 6801.50 2501.83
11/30/2027 6823.23 2509.23
12/31/2027 6843.78 2515.91
1/31/2028 6865.70 2523.46
2/29/2028 6887.27 2530.67
3/31/2028 6907.02 2536.85
4/30/2028 6929.10 2544.53
5/31/2028 6949.80 2551.23
6/30/2028 6971.67 2558.70
7/31/2028 6992.64 2565.58
8/31/2028 7014.70 2573.12
9/30/2028 7036.49 2580.48
10/31/2028 7057.91 2587.60
11/30/2028 7080.35 2595.33
12/31/2028 7101.57 2602.31
1/31/2029 7124.55 2610.34
2/28/2029 7147.11 2618.00
3/31/2029 7166.76 2624.05
4/30/2029 7189.75 2632.25
5/31/2029 7211.13 2639.29
6/30/2029 7233.71 2647.12
7/31/2029 7255.33 2654.31
8/31/2029 7278.10 2662.21
9/30/2029 7300.59 2669.91
10/31/2029 7322.69 2677.36
11/30/2029 7345.86 2685.46
12/31/2029 7367.76 2692.77
1/31/2030 7391.50 2701.19
2/28/2030 7414.80 2709.17
3/31/2030 7435.08 2715.48
4/30/2030 7458.91 2724.11
5/31/2030 7481.01 2731.43
6/30/2030 7504.42 2739.61
7/31/2030 7526.82 2747.10
8/31/2030 7550.44 2755.37
9/30/2030 7573.78 2763.36
10/31/2030 7596.74 2771.13
11/30/2030 7620.84 2779.58
12/31/2030 7643.61 2787.16

Return to text

Figure 3: Interest Income and Interest Expense

Left Panel:
This figure plots projected annual interest income in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016 at $111.11 billion and ends in 2030 at $207.70 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022 to 2030. The bottom of the 70-percent interval begins at $150.12 billion and ends at $156.86 billion. The top of the 70-percent interval starts at $150.63 billion and ends at $269.46 billion. The bottom of the 90-percent interval starts at $150.01 billion and ends at $126.88 billion. The top of the 90-percent interval begins at $150.86 billion and ends at $299.83 billion.

Right Panel:
This figure plots projected annual interest expense in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016 at $13.17 billion and ends in 2030 at $86.60 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022 to 2030. The bottom of the 70-percent interval begins at $76.74 billion and ends at $5.47 billion. The top of the 70-percent interval starts at $82.43 billion and ends at $173.57 billion. The bottom of the 90-percent interval starts at $74.55 billion and ends at $4.78 billion. The top of the 90-percent interval begins at $83.95 billion and ends at $222.44 billion.

Annual
Billions of dollars

Date Interest Income Baseline Interest Expense Baseline
12/31/2016 111.11 13.17
12/31/2017 113.61 29.23
12/31/2018 112.26 43.05
12/31/2019 102.74 40.95
12/31/2020 101.54 8.60
12/31/2021 123.00 5.75
12/31/2022 150.33 79.23
12/31/2023 136.98 170.96
12/31/2024 129.17 124.28
12/31/2025 136.64 95.96
12/31/2026 152.82 85.52
12/31/2027 168.36 83.14
12/31/2028 181.27 83.15
12/31/2029 194.22 84.46
12/31/2030 207.70 86.60

Return to text

Figure 4: Remittances to Treasury and Deferred Asset

Left Panel:
This figure plots projected annual remittances to Treasury in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016 at $92.19 billion and ends in 2030 at $110.90 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022 to 2030. The bottom of the 70-percent interval begins at $68.74 billion and ends at $44.38 billion. The top of the 70-percent interval starts at $70.41 billion and ends at $163.23 billion. The bottom of the 90-percent interval starts at $68.29 billion and ends at $0 billion. The top of the 90-percent interval begins at $70.98 billion and ends at $189.75 billion.

Right Panel:
This figure plots projected year-end deferred assets in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016 at $0 billion, rises to $58.00 billion in 2024, and ends in 2030 at $0 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022 to 2030. The bottom of the 70-percent interval begins at $7.09 billion, rises to $32.62 billion in 2023, and ends at $0 billion. The top of the 70-percent interval starts at $11.30 billion, rises to $127.52 billion in 2025, and ends at $0 billion. The bottom of the 90-percent interval starts at $5.44 billion, rises to $12.52 billion in 2023, and ends at $0 billion. The top of the 90-percent interval begins at $12.47 billion, rises to $183.58 billion in 2026, and ends at $13.93 billion.

Billions of dollars

Date Remittances to Treasury Baseline (Annual) Deferred Asset Baseline (End of year)
12/31/2016 92.19 0.00
12/31/2017 80.17 0.00
12/31/2018 65.43 0.00
12/31/2019 54.89 0.00
12/31/2020 88.50 0.00
12/31/2021 108.00 0.00
12/31/2022 69.62 8.95
12/31/2023 0.00 52.89
12/31/2024 0.00 58.00
12/31/2025 0.00 27.36
12/31/2026 29.88 0.00
12/31/2027 75.13 0.00
12/31/2028 87.99 0.00
12/31/2029 99.60 0.00
12/31/2030 110.90 0.00

Return to text

Figure 5: Unrealized Gains/Losses

This figure plots projected year-end unrealized gain/loss positions of SOMA in billions of dollars for various interest rate paths from the stochastic simulations and the June 2022 baseline path. The baseline path is depicted as a solid black line and begins in 2016 at $72.23 billion and ends in 2030 at -$272.31 billion. The 70- and 90-percent confidence intervals are shown as bands of light-blue and dark-blue, respectively, from 2022 to 2030. The bottom of the 70-percent interval begins at -$893.55 billion and ends at -$717.35 billion. The top of the 70-percent interval starts at -$464.70 billion and ends at $135.50 billion. The bottom of the 90-percent interval starts at -$1,015.82 billion and ends at -$953.31 billion. The top of the 90-percent interval begins at -$358.18 billion and ends at $379.05 billion.

End of Year
Billions of dollars

Date Unrealized Gains/Losses Baseline
12/31/2016 72.23
12/31/2017 118.00
12/31/2018 3.44
12/31/2019 172.56
12/31/2020 355.72
12/31/2021 86.68
12/31/2022 -668.06
12/31/2023 -633.30
12/31/2024 -552.42
12/31/2025 -483.09
12/31/2026 -428.39
12/31/2027 -383.29
12/31/2028 -342.92
12/31/2029 -305.95
12/31/2030 -272.31

Return to text

Last Update: July 15, 2022