| Schedule of Available-for-sale Securities Reconciliation |
The following tables present the Company’s securities portfolio that were carried at their fair value at June 30, 2026 and December 31, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | | Principal / Notional | | Remaining Premium | | Remaining Discount | | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Estimated Fair Value | | Agency | (dollars in thousands) | | Fixed-rate pass-through | $ | 79,330,278 | | | $ | 1,375,584 | | | $ | (1,181,699) | | | $ | 79,524,163 | | | $ | 497,517 | | | $ | (1,072,873) | | | $ | 78,948,807 | | | Adjustable-rate pass-through | 154,101 | | | 6,578 | | | (27) | | | 160,652 | | | 1,744 | | | (4,902) | | | 157,494 | | | CMO | 2,436 | | | 11 | | | — | | | 2,447 | | | — | | | (110) | | | 2,337 | | | Interest-only | 5,528,714 | | | 695,794 | | | — | | | 695,794 | | | 13,040 | | | (120,747) | | | 588,087 | | Multifamily (1) | 52,690,177 | | | 643,988 | | | (54,656) | | | 8,106,321 | | | 34,363 | | | (68,831) | | | 8,071,853 | | | | | | | | | | | | | | | | | Total agency securities | $ | 137,705,706 | | | $ | 2,721,955 | | | $ | (1,236,382) | | | $ | 88,489,377 | | | $ | 546,664 | | | $ | (1,267,463) | | | $ | 87,768,578 | | | Residential credit | | | | | | | | | | | | | | | Credit risk transfer | $ | 45,704 | | | $ | 41 | | | $ | — | | | $ | 45,745 | | | $ | 1,132 | | | $ | (5) | | | $ | 46,872 | | | Non-QM | 453,577 | | | 210 | | | (3,301) | | | 450,486 | | | 1,692 | | | (9,660) | | | 442,518 | | Prime (2) | 2,635,217 | | | 35,115 | | | (10,604) | | | 209,090 | | | 2,951 | | | (1,842) | | | 210,199 | | | | | | | | | | | | | | | | | SBC | 173,949 | | | 27 | | | (9,754) | | | 164,222 | | | 5,113 | | | (4,422) | | | 164,913 | | | NPL/RPL | 440,651 | | | 3,516 | | | (20,094) | | | 424,073 | | | 4,625 | | | (2,477) | | | 426,221 | | | RTL | 115,031 | | | — | | | (347) | | | 114,684 | | | 426 | | | (190) | | | 114,920 | | Prime jumbo (>=2010 vintage) (3) | 11,504,368 | | | 100,253 | | | (32,098) | | | 189,537 | | | 21,255 | | | (4,547) | | | 206,245 | | | | | | | | | | | | | | | | | Total residential credit securities | $ | 15,368,497 | | | $ | 139,162 | | | $ | (76,198) | | | $ | 1,597,837 | | | $ | 37,194 | | | $ | (23,143) | | | $ | 1,611,888 | | | Total residential securities | $ | 153,074,203 | | | $ | 2,861,117 | | | $ | (1,312,580) | | | $ | 90,087,214 | | | $ | 583,858 | | | $ | (1,290,606) | | | $ | 89,380,466 | | | Commercial | | | | | | | | | | | | | | | Commercial securities | $ | 135,000 | | | $ | — | | | $ | — | | | $ | 135,000 | | | $ | 41 | | | $ | (22) | | | $ | 135,019 | | | Total securities | $ | 153,209,203 | | | $ | 2,861,117 | | | $ | (1,312,580) | | | $ | 90,222,214 | | | $ | 583,899 | | | $ | (1,290,628) | | | $ | 89,515,485 | | | | | | | | | | | | | | | | | | | December 31, 2025 | | | Principal / Notional | | Remaining Premium | | Remaining Discount | | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Estimated Fair Value | | Agency | (dollars in thousands) | | Fixed-rate pass-through | $ | 81,291,560 | | | $ | 1,464,326 | | | $ | (1,120,301) | | | $ | 81,635,585 | | | $ | 1,055,907 | | | $ | (709,842) | | | $ | 81,981,650 | | | Adjustable-rate pass-through | 114,642 | | | 6,678 | | | (32) | | | 121,288 | | | 2,008 | | | (4,244) | | | 119,052 | | | CMO | 2,709 | | | 12 | | | — | | | 2,721 | | | — | | | (81) | | | 2,640 | | | | | | | | | | | | | | | | | Interest-only | 5,266,587 | | | 683,108 | | | — | | | 683,108 | | | 28,590 | | | (97,630) | | | 614,068 | | Multifamily (1) | 41,310,478 | | | 617,383 | | | (11,385) | | | 6,889,598 | | | 67,373 | | | (45,727) | | | 6,911,244 | | | | | | | | | | | | | | | | | Total agency investments | $ | 127,985,976 | | | $ | 2,771,507 | | | $ | (1,131,718) | | | $ | 89,332,300 | | | $ | 1,153,878 | | | $ | (857,524) | | | $ | 89,628,654 | | | Residential credit | | | | | | | | | | | | | | | Credit risk transfer | $ | 204,518 | | | $ | 42 | | | $ | (2,239) | | | $ | 202,321 | | | $ | 11,486 | | | $ | (7) | | | $ | 213,800 | | | Non-QM | 343,495 | | | 249 | | | (2,514) | | | 341,230 | | | 3,022 | | | (8,100) | | | 336,152 | | Prime (2) | 2,294,631 | | | 31,005 | | | (9,746) | | | 111,526 | | | 3,497 | | | (748) | | | 114,275 | | | | | | | | | | | | | | | | | SBC | 186,929 | | | 23 | | | (10,317) | | | 176,635 | | | 4,991 | | | (4,648) | | | 176,978 | | | NPL/RPL | 462,956 | | | 3,520 | | | (21,613) | | | 444,863 | | | 5,053 | | | (2,099) | | | 447,817 | | | RTL | 191,767 | | | 13 | | | (488) | | | 191,292 | | | 1,342 | | | (8) | | | 192,626 | | Prime jumbo (>=2010 vintage) (3) | 11,771,926 | | | 101,388 | | | (30,397) | | | 163,610 | | | 18,034 | | | (4,316) | | | 177,328 | | | | | | | | | | | | | | | | | Total residential credit securities | $ | 15,456,222 | | | $ | 136,240 | | | $ | (77,314) | | | $ | 1,631,477 | | | $ | 47,425 | | | $ | (19,926) | | | $ | 1,658,976 | | | Total residential securities | $ | 143,442,198 | | | $ | 2,907,747 | | | $ | (1,209,032) | | | $ | 90,963,777 | | | $ | 1,201,303 | | | $ | (877,450) | | | $ | 91,287,630 | | | Commercial | | | | | | | | | | | | | | | Commercial securities | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | Total securities | $ | 143,442,198 | | | $ | 2,907,747 | | | $ | (1,209,032) | | | $ | 90,963,777 | | | $ | 1,201,303 | | | $ | (877,450) | | | $ | 91,287,630 | | | (1) Principal/Notional amount includes $45.2 billion and $35.0 billion of Agency Multifamily interest-only securities as of June 30, 2026 and December 31, 2025, respectively. (2) Principal/Notional amount includes $2.5 billion and $2.2 billion of Prime interest-only securities as of June 30, 2026 and December 31, 2025, respectively. (3) Principal/Notional amount includes $11.4 billion and $11.7 billion of Prime Jumbo interest-only securities as of June 30, 2026 and December 31, 2025, respectively. |
|