Chelsea Savings Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R. This bank files under the community bank leverage ratio framework.
What each ratio is made of, 2Q26
Open a ratio to see its numerator and denominator as filed, our recomputation, and how far it sits above each regulatory line.
Community bank leverage ratio 16.01% +7.01 pp over well capitalized
This bank has elected the community bank leverage ratio framework. It files Tier 1 capital over average assets and no risk-based ratios; above the requirement it is treated as well capitalized.
| Tier 1 capital | $33.8M | 33,792 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $211.0M | 211,033 | RCOAA224 |
| Recomputed ratio | 16.01% | numerator / denominator | |
| Filed ratio | 16.01% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 9.00% | ||
| Cushion over that level | +7.01 pp | $14.8M | capital that could be lost first |
Amounts in the middle column are thousands of dollars as filed. Ratios are the standardized column of Schedule RC-R Part I.
The capital stack, $ thousands
From common equity to total capital, then the denominators the ratios divide by. Negatives in parentheses.
| Line | 2Q26 | 1Q26 | 4Q25 | 3Q25 | 2Q25 | 1Q25 | Source |
|---|---|---|---|---|---|---|---|
| Common stock plus related surplus, net of treasury stock | 7,533 | 7,533 | 7,533 | 7,533 | 7,533 | 7,533 | RCOAP742 |
| Retained earnings | 26,815 | 26,805 | 25,956 | 25,393 | 24,855 | 24,532 | RCOAKW00 |
| Accumulated other comprehensive income | (12,070) | (11,369) | (11,631) | (12,115) | (14,300) | (13,249) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 22,278 | 22,969 | 21,858 | 20,811 | 18,088 | 18,816 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | 11,514 | 10,749 | 10,947 | 11,368 | 13,489 | 12,391 | P859 - P840 |
| Common equity Tier 1 capital | 33,792 | 33,718 | 32,805 | 32,179 | 31,577 | 31,207 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 33,792 | 33,718 | 32,805 | 32,179 | 31,577 | 31,207 | RCOA8274 |
| Tier 2 capital | NA | NA | NA | NA | NA | NA | |
| Allowance includable in Tier 2 capital | NA | NA | NA | NA | NA | NA | |
| Total capital | NA | NA | NA | NA | NA | NA | |
| Average total assets for the leverage ratio | 211,033 | 208,161 | 209,232 | 205,162 | 206,182 | 204,407 | RCOAA224 |
Community bank leverage ratio filers do not file risk-weighted assets, so there is no breakdown by category for this bank.
12 quarters against the asset-tier median
| Quarter | Framework | CET1 | Tier 1 | Total capital | Leverage | Tier median CET1 | Tier median Tier 1 | Tier median Total capital | Tier median Leverage |
|---|---|---|---|---|---|---|---|---|---|
| 2Q26 | CBLR | NA | NA | NA | 16.01% | 15.12% | 15.12% | 16.26% | 10.99% |
| 1Q26 | CBLR | NA | NA | NA | 16.20% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | CBLR | NA | NA | NA | 15.68% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | CBLR | NA | NA | NA | 15.68% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | CBLR | NA | NA | NA | 15.32% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | CBLR | NA | NA | NA | 15.27% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | CBLR | NA | NA | NA | 15.88% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | CBLR | NA | NA | NA | 16.45% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | CBLR | NA | NA | NA | 16.29% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | CBLR | NA | NA | NA | 16.19% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | CBLR | NA | NA | NA | 16.24% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | CBLR | NA | NA | NA | 16.07% | 14.65% | 14.67% | 15.79% | 10.60% |
NA means not filed for that quarter: a community bank leverage ratio filer files no risk-based ratios. Tier medians are the served benchmark for banks in the same asset tier.
Against similar banks, 2Q26
| Bank | Assets | Framework | CET1 | Tier 1 | Total capital | Leverage |
|---|---|---|---|---|---|---|
| Chelsea Savings Bank (this bank) | CBLR | NA | NA | NA | 16.01% | |
| Vanguard National Trust Company, N.A. | $196.6M | Risk-based | 146.81% | 146.85% | 146.85% | 47.63% |
| First Federal Savings and Loan Association of Van Wert, Oh | $197.4M | CBLR | NA | NA | NA | 13.52% |
| Oklahoma Capital Bank | $196.3M | CBLR | NA | NA | NA | 10.39% |
| Lyons Federal Bank | $197.6M | CBLR | NA | NA | NA | 12.70% |
| State Bank & Trust Co. | $197.6M | Risk-based | 17.50% | 17.50% | 18.72% | 11.03% |
| The First National Bank of Waverly | $196.2M | Risk-based | 21.78% | 21.78% | 22.73% | 9.22% |
| The Frederick Community Bank | $196.1M | Risk-based | 19.01% | 19.01% | 19.97% | 10.44% |
| Harpeth Bank & Trust | $197.7M | Risk-based | 19.91% | 19.91% | 21.17% | 15.18% |
| Farmers State Bank | $196.0M | CBLR | NA | NA | NA | 9.39% |
| New Market Bank | $196.0M | Risk-based | 10.10% | 13.07% | 14.25% | 9.11% |
| Peer 25th percentile | 17.88% | 17.88% | 19.03% | 9.64% | ||
| Peer median | 19.46% | 19.46% | 20.57% | 10.74% | ||
| Peer 75th percentile | 21.31% | 21.31% | 22.34% | 13.31% | ||
| This bank's percentile | NA | NA | NA | 90 |
Peer ratios use the same basis as this bank: the standardized column of Schedule RC-R where served, the filed summary otherwise. Similar banks are the nearest banks by size in the same asset tier.
Source: FFIEC Call Report Schedule RC-R, Parts I and II, as filed. Well capitalized means at least 6.5% CET1, 8% Tier 1, 10% total capital and 5% leverage under the prompt corrective action rules; a community bank leverage ratio filer must instead hold the leverage ratio its framework requires. The same figures are in the API at /api/v1/banks/771748/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.