Sandhills State Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 3.82% (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: 3.82% (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 10.78% +4.28 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 | $31.2M | 31,201 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $289.4M | 289,448 | RCOAA223 |
| Recomputed ratio | 10.78% | numerator / denominator | |
| Filed ratio | 10.78% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +4.28 pp | $12.4M | capital that could be lost first |
Tier 1 risk-based capital ratio 10.78% +2.78 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 | $31.2M | 31,201 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $289.4M | 289,448 | RCOAA223 |
| Recomputed ratio | 10.78% | numerator / denominator | |
| Filed ratio | 10.78% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +2.78 pp | $8.0M | capital that could be lost first |
Total risk-based capital ratio 11.82% +1.82 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 | $34.2M | 34,224 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $289.4M | 289,448 | RCOAA223 |
| Recomputed ratio | 11.82% | numerator / denominator | |
| Filed ratio | 11.82% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +1.82 pp | $5.3M | capital that could be lost first |
Tier 1 leverage ratio 8.42% +3.42 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 | $31.2M | 31,201 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $370.6M | 370,622 | RCOAA224 |
| Recomputed ratio | 8.42% | numerator / denominator | |
| Filed ratio | 8.42% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +3.42 pp | $12.7M | 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 | 31,070 | 31,070 | 31,070 | 31,070 | 31,070 | 31,070 | RCOAP742 |
| Retained earnings | 7,429 | 7,052 | 6,810 | 6,651 | 6,458 | 6,202 | RCOAKW00 |
| Accumulated other comprehensive income | (4,570) | (4,791) | (4,303) | (4,697) | (5,646) | (6,061) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 33,929 | 33,331 | 33,577 | 33,024 | 31,882 | 31,211 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | (2,728) | (2,507) | (3,008) | (2,655) | (1,747) | (1,373) | P859 - P840 |
| Common equity Tier 1 capital | 31,201 | 30,824 | 30,569 | 30,369 | 30,135 | 29,838 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 31,201 | 30,824 | 30,569 | 30,369 | 30,135 | 29,838 | RCOA8274 |
| Tier 2 capital | 3,023 | 2,970 | 2,949 | 2,772 | 2,773 | 2,698 | RCOA5311 |
| Allowance includable in Tier 2 capital | 3,023 | 2,970 | 2,949 | 2,772 | 2,773 | 2,698 | RCOA5310 |
| Total capital | 34,224 | 33,794 | 33,518 | 33,141 | 32,908 | 32,536 | RCOA3792 |
| Total risk-weighted assets | 289,448 | 277,812 | 284,363 | 274,544 | 280,733 | 272,101 | RCOAA223 |
| Average total assets for the leverage ratio | 370,622 | 367,957 | 378,882 | 343,881 | 337,541 | 338,178 | 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 | $27.4M | $1.1M | 4.03% | 0.38% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $65.4M | $10.9M | 16.74% | 3.78% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $120K | $24K | 20.00% | 0.01% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $16.7M | $8.3M | 50.00% | 2.88% | RC-R Part II, item 4.a, 5.a |
| Loans: past due and nonaccrual | $458K | $687K | 150.00% | 0.24% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $261.3M | $252.5M | 96.64% | 87.25% | RC-R Part II, item 4.d, 5.d |
| All other assets | $11.7M | $11.0M | 94.71% | 3.81% | RC-R Part II, item 8 |
| Securitization exposures at 1250% | $299K | $3.7M | 1250.00% | 1.29% | RC-R Part II, item 9, 10 |
| Off-balance-sheet commitments and letters of credit | $1.0M | $1.0M | 100.00% | 0.35% | 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 | $289.4M | ties to item 31 ($289.4M) |
|---|---|---|
| Risk-weighted assets before deductions | $289.4M | RCONB704 |
| Less: excess allowance for credit losses | $0 | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $289.4M | 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 | 10.78% | 10.78% | 11.82% | 8.42% | 15.12% | 15.13% | 16.26% | 10.99% |
| 1Q26 | Risk-based | 11.10% | 11.10% | 12.16% | 8.38% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | Risk-based | 10.75% | 10.75% | 11.79% | 8.07% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | Risk-based | 11.06% | 11.06% | 12.07% | 8.83% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | Risk-based | 10.73% | 10.73% | 11.72% | 8.93% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | Risk-based | 10.97% | 10.97% | 11.96% | 8.82% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | Risk-based | 10.72% | 10.72% | 11.68% | 8.51% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | Risk-based | 10.61% | 10.61% | 11.56% | 8.64% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | Risk-based | 10.81% | 10.81% | 11.75% | 8.97% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | Risk-based | 11.41% | 11.41% | 12.43% | 8.82% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | Risk-based | 11.05% | 11.05% | 12.03% | 8.85% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | Risk-based | 11.46% | 11.46% | 12.45% | 8.83% | 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 |
|---|---|---|---|---|---|---|
| Sandhills State Bank (this bank) | Risk-based | 10.78% | 10.78% | 11.82% | 8.42% | |
| American Community Bank of Indiana | $383.0M | Risk-based | 10.97% | 10.97% | 12.22% | 9.83% |
| Earlham Savings Bank | $382.5M | Risk-based | 16.78% | 16.78% | 18.05% | 9.53% |
| TCM Bank, N.A. | $382.4M | Risk-based | 20.89% | 20.89% | 22.16% | 18.27% |
| The Harbor Bank of Maryland | $383.2M | CBLR | NA | NA | NA | 12.36% |
| Municipal Trust and Savings Bank | $382.2M | CBLR | NA | NA | NA | 15.56% |
| Commercial Bank | $382.2M | Risk-based | 16.24% | 16.24% | 17.45% | 8.33% |
| Citizens Bank & Trust Company | $383.4M | CBLR | NA | NA | NA | 13.12% |
| City Bank & Trust Co. | $382.0M | Risk-based | 17.75% | 17.75% | 18.78% | 11.35% |
| Lakeside Bank | $381.9M | Risk-based | 14.79% | 14.79% | 16.03% | 9.69% |
| First Federal Savings & Loan Association of Pascagoula-Moss Point | $381.4M | CBLR | NA | NA | NA | 9.72% |
| Peer 25th percentile | 15.15% | 15.15% | 16.39% | 9.69% | ||
| Peer median | 16.51% | 16.51% | 17.75% | 10.59% | ||
| Peer 75th percentile | 17.51% | 17.51% | 18.60% | 12.93% | ||
| This bank's percentile | 0 | 0 | 0 | 10 |
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/987259/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.