First Kentucky Bank, Inc.: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 7.01% (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: 7.01% (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 13.78% +7.28 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 | $56.3M | 56,313 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $408.6M | 408,587 | RCOAA223 |
| Recomputed ratio | 13.78% | numerator / denominator | |
| Filed ratio | 13.78% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +7.28 pp | $29.8M | capital that could be lost first |
Tier 1 risk-based capital ratio 13.78% +5.78 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 | $56.3M | 56,313 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $408.6M | 408,587 | RCOAA223 |
| Recomputed ratio | 13.78% | numerator / denominator | |
| Filed ratio | 13.78% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +5.78 pp | $23.6M | capital that could be lost first |
Total risk-based capital ratio 15.01% +5.01 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 | $61.3M | 61,311 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $408.6M | 408,587 | RCOAA223 |
| Recomputed ratio | 15.01% | numerator / denominator | |
| Filed ratio | 15.01% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +5.01 pp | $20.5M | capital that could be lost first |
Tier 1 leverage ratio 9.35% +4.35 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 | $56.3M | 56,313 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $602.3M | 602,286 | RCOAA224 |
| Recomputed ratio | 9.35% | numerator / denominator | |
| Filed ratio | 9.35% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +4.35 pp | $26.2M | 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 | 26,391 | 26,391 | 26,391 | 26,391 | 26,391 | 26,391 | RCOAP742 |
| Retained earnings | 30,667 | 29,922 | 29,062 | 28,559 | 27,966 | 27,614 | RCOAKW00 |
| Accumulated other comprehensive income | (11,832) | (12,010) | (11,153) | (11,879) | (13,558) | (14,733) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 45,226 | 44,303 | 44,300 | 43,071 | 40,799 | 39,272 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | 11,087 | 11,265 | 10,408 | 11,134 | 12,813 | 13,988 | P859 - P840 |
| Common equity Tier 1 capital | 56,313 | 55,568 | 54,708 | 54,205 | 53,612 | 53,260 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 56,313 | 55,568 | 54,708 | 54,205 | 53,612 | 53,260 | RCOA8274 |
| Tier 2 capital | 4,998 | 4,918 | 4,912 | 4,974 | 4,801 | 4,809 | RCOA5311 |
| Allowance includable in Tier 2 capital | 4,998 | 4,918 | 4,912 | 4,974 | 4,801 | 4,809 | RCOA5310 |
| Total capital | 61,311 | 60,486 | 59,620 | 59,179 | 58,413 | 58,069 | RCOA3792 |
| Total risk-weighted assets | 408,587 | 409,618 | 409,970 | 420,921 | 409,659 | 404,109 | RCOAA223 |
| Average total assets for the leverage ratio | 602,286 | 601,697 | 603,393 | 598,870 | 595,741 | 598,914 | 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 | $12.0M | $996K | 8.31% | 0.24% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $201.0M | $55.5M | 27.63% | 13.59% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $12.8M | $2.6M | 20.00% | 0.63% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $126.2M | $70.6M | 55.93% | 17.27% | RC-R Part II, item 4.a, 5.a |
| Loans: past due and nonaccrual | $627K | $940K | 150.00% | 0.23% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $234.7M | $229.2M | 97.63% | 56.09% | RC-R Part II, item 4.d, 5.d |
| All other assets | $26.7M | $24.9M | 92.93% | 6.08% | RC-R Part II, item 8 |
| Off-balance-sheet commitments and letters of credit | $24.0M | $24.0M | 100.00% | 5.86% | RC-R Part II, item 12, 13, 14, 15, 17, 18.a, 18.b |
| Market risk and other approaches | NA | $1K | NA | 0.00% | RC-R Part II, item 27 |
How the categories add up to total risk-weighted assets
| Categories above, excluding market risk and other approaches | $408.6M | ties to item 31 ($408.6M) |
|---|---|---|
| Risk-weighted assets before deductions | $408.6M | RCONB704 |
| Less: excess allowance for credit losses | $0 | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $408.6M | 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 | 13.78% | 13.78% | 15.01% | 9.35% | 15.12% | 15.12% | 16.26% | 10.99% |
| 1Q26 | Risk-based | 13.57% | 13.57% | 14.77% | 9.24% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | Risk-based | 13.34% | 13.34% | 14.54% | 9.07% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | Risk-based | 12.88% | 12.88% | 14.06% | 9.05% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | Risk-based | 13.09% | 13.09% | 14.26% | 9.00% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | Risk-based | 13.18% | 13.18% | 14.37% | 8.89% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | Risk-based | 13.31% | 13.31% | 14.50% | 8.91% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | Risk-based | 13.02% | 13.02% | 14.20% | 8.84% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | Risk-based | 12.83% | 12.83% | 14.00% | 8.67% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | Risk-based | 12.72% | 12.72% | 13.89% | 8.71% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | Risk-based | 12.67% | 12.67% | 13.85% | 8.72% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | Risk-based | 13.02% | 13.02% | 14.24% | 8.82% | 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 |
|---|---|---|---|---|---|---|
| First Kentucky Bank, Inc. (this bank) | Risk-based | 13.78% | 13.78% | 15.01% | 9.35% | |
| Freedom Bank | $585.7M | Risk-based | 14.14% | 14.14% | 15.39% | 12.62% |
| Washington Savings Bank | $585.3M | Risk-based | 19.02% | 19.02% | 19.92% | 12.07% |
| Deutsche Bank National Trust Company | $585.8M | CBLR | NA | NA | NA | 52.83% |
| First National Bank of Huntsville | $584.9M | CBLR | NA | NA | NA | 13.29% |
| Kingston National Bank | $586.3M | Risk-based | 13.37% | 13.37% | 14.44% | 9.21% |
| Premierbank | $583.9M | Risk-based | 12.54% | 12.54% | 13.68% | 9.80% |
| The Bank and Trust, SSB | $583.8M | Risk-based | 17.15% | 17.15% | 18.40% | 9.96% |
| WNB Financial, N.A. | $583.7M | CBLR | NA | NA | NA | 10.31% |
| The Bank of Holly Springs | $587.5M | CBLR | NA | NA | NA | 13.09% |
| Peer 25th percentile | 13.37% | 13.37% | 14.44% | 9.96% | ||
| Peer median | 14.14% | 14.14% | 15.39% | 12.07% | ||
| Peer 75th percentile | 17.15% | 17.15% | 18.40% | 13.09% | ||
| This bank's percentile | 40 | 40 | 40 | 11 |
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/263243/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.