Peoples State Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 9.27% (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: 9.27% (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 16.02% +9.52 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 | $115.6M | 115,566 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $721.5M | 721,483 | RCOAA223 |
| Recomputed ratio | 16.02% | numerator / denominator | |
| Filed ratio | 16.02% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +9.52 pp | $68.7M | capital that could be lost first |
Tier 1 risk-based capital ratio 16.02% +8.02 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 | $115.6M | 115,566 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $721.5M | 721,483 | RCOAA223 |
| Recomputed ratio | 16.02% | numerator / denominator | |
| Filed ratio | 16.02% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +8.02 pp | $57.8M | capital that could be lost first |
Total risk-based capital ratio 17.27% +7.27 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 | $124.6M | 124,595 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $721.5M | 721,483 | RCOAA223 |
| Recomputed ratio | 17.27% | numerator / denominator | |
| Filed ratio | 17.27% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +7.27 pp | $52.4M | capital that could be lost first |
Tier 1 leverage ratio 11.54% +6.54 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 | $115.6M | 115,566 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $1.00B | 1,001,261 | RCOAA224 |
| Recomputed ratio | 11.54% | numerator / denominator | |
| Filed ratio | 11.54% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +6.54 pp | $65.5M | 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 | 18,690 | 18,690 | 18,690 | 18,690 | 18,690 | 18,690 | RCOAP742 |
| Retained earnings | 101,847 | 99,105 | 96,987 | 94,254 | 92,093 | 89,869 | RCOAKW00 |
| Accumulated other comprehensive income | (19,717) | (21,765) | (19,750) | (22,818) | (26,595) | (30,514) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 100,820 | 96,030 | 95,927 | 90,126 | 84,188 | 78,045 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | 14,746 | 16,742 | 14,675 | 17,692 | 21,417 | 25,284 | P859 - P840 |
| Common equity Tier 1 capital | 115,566 | 112,772 | 110,602 | 107,818 | 105,605 | 103,329 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 115,566 | 112,772 | 110,602 | 107,818 | 105,605 | 103,329 | RCOA8274 |
| Tier 2 capital | 9,029 | 8,908 | 8,638 | 8,252 | 7,843 | 7,895 | RCOA5311 |
| Allowance includable in Tier 2 capital | 9,029 | 8,908 | 8,638 | 8,252 | 7,843 | 7,895 | RCOA5310 |
| Total capital | 124,595 | 121,680 | 119,240 | 116,070 | 113,448 | 111,224 | RCOA3792 |
| Total risk-weighted assets | 721,483 | 711,868 | 690,046 | 658,709 | 625,635 | 629,761 | RCOAA223 |
| Average total assets for the leverage ratio | 1,001,261 | 990,255 | 970,261 | 940,395 | 934,064 | 929,719 | 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 | $27.9M | $4.6M | 16.64% | 0.64% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $284.9M | $51.9M | 18.21% | 7.18% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $10.3M | $2.1M | 20.00% | 0.29% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $118.2M | $59.1M | 50.00% | 8.18% | RC-R Part II, item 4.a, 5.a |
| Loans: high-volatility commercial real estate | $12.1M | $18.2M | 150.00% | 2.52% | RC-R Part II, item 4.b, 5.b |
| Loans: past due and nonaccrual | $1.4M | $2.0M | 147.75% | 0.28% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $516.0M | $506.6M | 98.19% | 70.13% | RC-R Part II, item 4.d, 5.d |
| All other assets | $44.5M | $39.6M | 89.05% | 5.49% | RC-R Part II, item 8 |
| Securitization exposures at 1250% | $1.9M | $23.3M | 1250.00% | 3.23% | RC-R Part II, item 9, 10 |
| Off-balance-sheet commitments and letters of credit | $13.0M | $13.0M | 100.00% | 1.81% | RC-R Part II, item 12, 13, 14, 15, 17, 18.a, 18.b |
| Market risk and other approaches | NA | $1.8M | NA | 0.25% | RC-R Part II, item 27 |
How the categories add up to total risk-weighted assets
| Categories above, excluding market risk and other approaches | $720.5M | ties to item 31 ($720.5M) |
|---|---|---|
| Risk-weighted assets before deductions | $722.4M | RCONB704 |
| Less: excess allowance for credit losses | $875K | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $721.5M | 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 | 16.02% | 16.02% | 17.27% | 11.54% | 15.12% | 15.13% | 16.26% | 10.99% |
| 1Q26 | Risk-based | 15.84% | 15.84% | 17.09% | 11.39% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | Risk-based | 16.03% | 16.03% | 17.28% | 11.40% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | Risk-based | 16.37% | 16.37% | 17.62% | 11.47% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | Risk-based | 16.88% | 16.88% | 18.13% | 11.31% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | Risk-based | 16.41% | 16.41% | 17.66% | 11.11% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | Risk-based | 16.65% | 16.65% | 17.90% | 10.99% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | Risk-based | 15.65% | 15.65% | 16.90% | 10.61% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | Risk-based | 16.96% | 16.96% | 18.21% | 11.37% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | Risk-based | 16.92% | 16.92% | 18.18% | 11.24% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | Risk-based | 17.41% | 17.41% | 18.67% | 11.34% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | Risk-based | 18.16% | 18.16% | 19.42% | 11.28% | 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 |
|---|---|---|---|---|---|---|
| Peoples State Bank (this bank) | Risk-based | 16.02% | 16.02% | 17.27% | 11.54% | |
| Ciera Bank | $992.9M | Risk-based | 13.36% | 13.36% | 14.62% | 11.13% |
| First Federal Bank of Kansas City | $992.5M | CBLR | NA | NA | NA | 11.32% |
| First Federal Community Bank, N.A. | $994.6M | Risk-based | 12.74% | 12.74% | 13.82% | 9.40% |
| The Bank of Old Monroe | $994.6M | CBLR | NA | NA | NA | 10.55% |
| Tennessee State Bank | $990.8M | Risk-based | 12.63% | 12.63% | 13.85% | 9.31% |
| Hometown Bank, N.A. | $990.4M | Risk-based | 14.29% | 14.29% | 15.23% | 11.33% |
| The Farmers National Bank of Danville | $989.8M | Risk-based | 13.52% | 13.52% | 14.78% | 10.58% |
| First National Bank of Michigan | $988.9M | Risk-based | 10.96% | 10.96% | 12.21% | 9.54% |
| HCN Bank | $998.4M | CBLR | NA | NA | NA | 11.70% |
| Farmers and Merchants Bank | $998.8M | Risk-based | 25.46% | 25.46% | 26.72% | 15.25% |
| Peer 25th percentile | 12.68% | 12.68% | 13.84% | 9.79% | ||
| Peer median | 13.36% | 13.36% | 14.62% | 10.86% | ||
| Peer 75th percentile | 13.91% | 13.91% | 15.00% | 11.33% | ||
| This bank's percentile | 86 | 86 | 86 | 80 |
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/262844/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.