The Croghan Colonial Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 5.25% (2Q26), against the 2.50% a bank must hold above each risk-based minimum to pay dividends and discretionary bonuses without limits. The buffer is the smallest of the three cushions over the minimums; here the binding ratio is Total capital. The bank clears the requirement. Filed figure: 5.25% (RCOAH311).
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.
Common equity Tier 1 ratio 12.34% +5.84 pp over well capitalized
Common equity Tier 1 is the loss-absorbing core: common stock, retained earnings and most of accumulated other comprehensive income, less goodwill, intangibles and other deductions. It is measured against risk-weighted assets.
| Common equity Tier 1 capital | $138.6M | 138,642 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $1.12B | 1,123,495 | RCOAA223 |
| Recomputed ratio | 12.34% | numerator / denominator | |
| Filed ratio | 12.34% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +5.84 pp | $65.6M | capital that could be lost first |
Tier 1 risk-based capital ratio 12.34% +4.34 pp over well capitalized
Tier 1 adds additional Tier 1 instruments, such as qualifying noncumulative perpetual preferred stock, to common equity Tier 1. Measured against risk-weighted assets.
| Tier 1 capital | $138.6M | 138,642 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $1.12B | 1,123,495 | RCOAA223 |
| Recomputed ratio | 12.34% | numerator / denominator | |
| Filed ratio | 12.34% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +4.34 pp | $48.8M | capital that could be lost first |
Total risk-based capital ratio 13.25% +3.25 pp over well capitalized
Total capital adds Tier 2, mostly qualifying subordinated debt and the allowance for credit losses up to 1.25% of risk-weighted assets, to Tier 1. Measured against risk-weighted assets.
| Total capital | $148.9M | 148,872 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $1.12B | 1,123,495 | RCOAA223 |
| Recomputed ratio | 13.25% | numerator / denominator | |
| Filed ratio | 13.25% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +3.25 pp | $36.5M | capital that could be lost first |
Tier 1 leverage ratio 10.13% +5.13 pp over well capitalized
Tier 1 capital over average total assets for the quarter, with no risk weighting. It caps how far a bank can grow on low-risk-weight assets.
| Tier 1 capital | $138.6M | 138,642 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $1.37B | 1,369,010 | RCOAA224 |
| Recomputed ratio | 10.13% | numerator / denominator | |
| Filed ratio | 10.13% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +5.13 pp | $70.2M | 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 | 77,902 | 77,902 | 77,902 | 77,902 | 77,902 | 77,902 | RCOAP742 |
| Retained earnings | 83,156 | 79,888 | 77,869 | 76,835 | 75,360 | 74,087 | RCOAKW00 |
| Accumulated other comprehensive income | (19,195) | (21,836) | (18,619) | (20,743) | (23,369) | (25,051) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 141,863 | 135,954 | 137,152 | 133,994 | 129,893 | 126,938 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | (3,221) | (580) | (3,797) | (1,673) | 953 | 2,635 | P859 - P840 |
| Common equity Tier 1 capital | 138,642 | 135,374 | 133,355 | 132,321 | 130,846 | 129,573 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 138,642 | 135,374 | 133,355 | 132,321 | 130,846 | 129,573 | RCOA8274 |
| Tier 2 capital | 10,230 | 10,014 | 9,369 | 8,859 | 8,874 | 8,866 | RCOA5311 |
| Allowance includable in Tier 2 capital | 10,230 | 10,014 | 9,369 | 8,859 | 8,874 | 8,866 | RCOA5310 |
| Total capital | 148,872 | 145,388 | 142,724 | 141,180 | 139,720 | 138,439 | RCOA3792 |
| Total risk-weighted assets | 1,123,495 | 1,095,580 | 1,061,340 | 978,581 | 946,861 | 928,154 | RCOAA223 |
| Average total assets for the leverage ratio | 1,369,010 | 1,317,014 | 1,266,385 | 1,208,786 | 1,172,805 | 1,163,743 | RCOAA224 |
Risk-weighted assets by exposure category, 2Q26
Each category's exposure is filed across the risk-weight columns of Schedule RC-R Part II; its risk-weighted assets are each allocation times its weight. The average risk weight says how much capital a dollar of that exposure consumes.
| Category | Exposure | Risk-weighted | Avg weight | Share of RWA | Source |
|---|---|---|---|---|---|
| Cash and balances due | $101.1M | $2.3M | 2.31% | 0.21% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $338.0M | $58.1M | 17.20% | 5.17% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $42.7M | $41.4M | 97.07% | 3.69% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $134.7M | $81.3M | 60.36% | 7.24% | RC-R Part II, item 4.a, 5.a |
| Loans: high-volatility commercial real estate | $4.3M | $6.5M | 150.00% | 0.58% | RC-R Part II, item 4.b, 5.b |
| Loans: past due and nonaccrual | $346K | $519K | 150.00% | 0.05% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $754.4M | $749.3M | 99.32% | 66.69% | RC-R Part II, item 4.d, 5.d |
| All other assets | $54.9M | $61.9M | 112.75% | 5.51% | RC-R Part II, item 8 |
| Off-balance-sheet commitments and letters of credit | $123.3M | $112.6M | 91.30% | 10.02% | RC-R Part II, item 12, 13, 14, 15, 17, 18.a, 18.b |
| Derivatives (over the counter and centrally cleared) | $1.8M | $0 | 0.00% | 0.00% | RC-R Part II, item 20, 21 |
| Market risk and other approaches | NA | $9.5M | NA | 0.84% | RC-R Part II, item 27 |
How the categories add up to total risk-weighted assets
| Categories above, excluding market risk and other approaches | $1.11B | does not tie to item 31 ($1.12B) |
|---|---|---|
| Risk-weighted assets before deductions | $1.12B | RCONB704 |
| Less: excess allowance for credit losses | $0 | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $1.12B | RCONG641, ties |
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 | Risk-based | 12.34% | 12.34% | 13.25% | 10.13% | 13.52% | 13.55% | 14.66% | 10.52% |
| 1Q26 | Risk-based | 12.36% | 12.36% | 13.27% | 10.28% | 13.45% | 13.46% | 14.59% | 10.46% |
| 4Q25 | Risk-based | 12.56% | 12.56% | 13.45% | 10.53% | 13.36% | 13.37% | 14.44% | 10.38% |
| 3Q25 | Risk-based | 13.52% | 13.52% | 14.43% | 10.95% | 13.38% | 13.39% | 14.51% | 10.37% |
| 2Q25 | Risk-based | 13.82% | 13.82% | 14.76% | 11.16% | 13.21% | 13.21% | 14.27% | 10.30% |
| 1Q25 | Risk-based | 13.96% | 13.96% | 14.92% | 11.13% | 13.15% | 13.17% | 14.26% | 10.24% |
| 4Q24 | Risk-based | 13.78% | 13.78% | 14.72% | 11.32% | 13.02% | 13.05% | 14.10% | 10.07% |
| 3Q24 | Risk-based | 14.02% | 14.02% | 14.99% | 11.30% | 12.97% | 13.02% | 14.13% | 10.12% |
| 2Q24 | Risk-based | 13.92% | 13.92% | 14.90% | 11.77% | 12.93% | 12.94% | 14.06% | 10.10% |
| 1Q24 | Risk-based | 14.29% | 14.29% | 15.30% | 11.75% | 12.90% | 12.91% | 14.02% | 10.06% |
| 4Q23 | Risk-based | 13.74% | 13.74% | 14.73% | 11.53% | 12.81% | 12.82% | 13.92% | 10.01% |
| 3Q23 | Risk-based | 13.60% | 13.60% | 14.60% | 11.20% | 12.78% | 12.79% | 13.93% | 10.03% |
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 |
|---|---|---|---|---|---|---|
| The Croghan Colonial Bank (this bank) | Risk-based | 12.34% | 12.34% | 13.25% | 10.13% | |
| Grove Bank & Trust | $1.41B | Risk-based | 15.22% | 15.22% | 16.47% | 9.96% |
| Benchmark Community Bank | $1.41B | Risk-based | 13.02% | 13.02% | 13.87% | 9.80% |
| Central Bank | $1.42B | Risk-based | 12.93% | 12.93% | 13.98% | 10.07% |
| The Bennington State Bank | $1.42B | Risk-based | 13.85% | 13.85% | 15.11% | 9.51% |
| First Federal Savings Bank of Twin Falls | $1.42B | Risk-based | 13.30% | 13.30% | 14.26% | 10.43% |
| Merrimack County Savings Bank | $1.41B | Risk-based | 12.75% | 12.75% | 14.00% | 9.76% |
| Armed Forces Bank, N.A. | $1.42B | Risk-based | 24.61% | 24.61% | 25.86% | 13.92% |
| Citizens Bank | $1.42B | Risk-based | 14.20% | 14.20% | 15.01% | 12.65% |
| Rio Bank | $1.42B | Risk-based | 13.75% | 13.75% | 14.87% | 10.03% |
| Peer 25th percentile | 13.02% | 13.02% | 14.00% | 9.80% | ||
| Peer median | 13.75% | 13.75% | 14.87% | 10.03% | ||
| Peer 75th percentile | 14.20% | 14.20% | 15.11% | 10.43% | ||
| This bank's percentile | 0 | 0 | 0 | 67 |
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/362717/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.