Security State Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 6.55% (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: 6.55% (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 13.55% +7.05 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 | $8.5M | 8,542 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $63.0M | 63,041 | RCOAA223 |
| Recomputed ratio | 13.55% | numerator / denominator | |
| Filed ratio | 13.55% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +7.05 pp | $4.4M | capital that could be lost first |
Tier 1 risk-based capital ratio 13.55% +5.55 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 | $8.5M | 8,542 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $63.0M | 63,041 | RCOAA223 |
| Recomputed ratio | 13.55% | numerator / denominator | |
| Filed ratio | 13.55% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +5.55 pp | $3.5M | capital that could be lost first |
Total risk-based capital ratio 14.55% +4.55 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 | $9.2M | 9,172 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $63.0M | 63,041 | RCOAA223 |
| Recomputed ratio | 14.55% | numerator / denominator | |
| Filed ratio | 14.55% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +4.55 pp | $2.9M | capital that could be lost first |
Tier 1 leverage ratio 8.24% +3.24 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 | $8.5M | 8,542 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $103.7M | 103,682 | RCOAA224 |
| Recomputed ratio | 8.24% | numerator / denominator | |
| Filed ratio | 8.24% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +3.24 pp | $3.4M | 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 | 5,700 | 5,700 | 5,700 | 5,700 | 5,700 | 5,700 | RCOAP742 |
| Retained earnings | 2,842 | 1,714 | 2,605 | 2,934 | 2,412 | 4,085 | RCOAKW00 |
| Accumulated other comprehensive income | (1,477) | (1,053) | (950) | (1,072) | (1,359) | (1,649) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 7,065 | 6,361 | 7,355 | 7,562 | 6,753 | 8,136 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | 1,477 | 1,053 | 950 | 1,072 | 1,359 | 1,649 | P859 - P840 |
| Common equity Tier 1 capital | 8,542 | 7,414 | 8,305 | 8,634 | 8,112 | 9,785 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 8,542 | 7,414 | 8,305 | 8,634 | 8,112 | 9,785 | RCOA8274 |
| Tier 2 capital | 630 | 802 | 706 | 709 | NA | NA | RCOA5311 |
| Allowance includable in Tier 2 capital | 630 | 802 | 706 | 709 | NA | NA | RCOA5310 |
| Total capital | 9,172 | 8,216 | 9,011 | 9,343 | NA | NA | RCOA3792 |
| Total risk-weighted assets | 63,041 | 63,275 | 67,338 | 65,981 | NA | NA | RCOAA223 |
| Average total assets for the leverage ratio | 103,682 | 100,058 | 108,124 | 105,505 | 104,002 | 102,858 | 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 | $4.3M | $210K | 4.83% | 0.33% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $40.1M | $3.5M | 8.85% | 5.63% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $2.0M | $400K | 20.00% | 0.63% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $2.4M | $1.8M | 72.95% | 2.81% | RC-R Part II, item 4.a, 5.a |
| Loans: past due and nonaccrual | $923K | $1.4M | 150.00% | 2.20% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $50.9M | $49.2M | 96.69% | 78.09% | RC-R Part II, item 4.d, 5.d |
| All other assets | $4.4M | $4.1M | 93.61% | 6.53% | RC-R Part II, item 8 |
| Off-balance-sheet commitments and letters of credit | $2.4M | $2.4M | 100.00% | 3.77% | RC-R Part II, item 12, 13, 14, 15, 17, 18.a, 18.b |
| Market risk and other approaches | NA | $700 | 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 | $63.0M | ties to item 31 ($63.0M) |
|---|---|---|
| Risk-weighted assets before deductions | $63.0M | RCONB704 |
| Less: excess allowance for credit losses | $0 | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $63.0M | 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 | 13.55% | 13.55% | 14.55% | 8.24% | 15.12% | 15.12% | 16.26% | 10.99% |
| 1Q26 | Risk-based | 11.72% | 11.72% | 12.98% | 7.41% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | Risk-based | 12.33% | 12.33% | 13.38% | 7.68% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | Risk-based | 13.09% | 13.09% | 14.16% | 8.18% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | CBLR | NA | NA | NA | 7.80% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | CBLR | NA | NA | NA | 9.51% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | CBLR | NA | NA | NA | 9.18% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | CBLR | NA | NA | NA | 10.39% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | CBLR | NA | NA | NA | 10.47% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | CBLR | NA | NA | NA | 10.10% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | CBLR | NA | NA | NA | 9.52% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | CBLR | NA | NA | NA | 9.91% | 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 |
|---|---|---|---|---|---|---|
| Security State Bank (this bank) | Risk-based | 13.55% | 13.55% | 14.55% | 8.24% | |
| Bar Harbor Savings and Loan Association | $103.2M | CBLR | NA | NA | NA | 11.54% |
| Auburn Savings Bank, FSB | $103.2M | Risk-based | 11.84% | 11.84% | 12.99% | 8.03% |
| Community Bank Owatonna | $103.3M | Risk-based | 11.20% | 11.20% | 12.18% | 7.98% |
| California Pacific Bank | $102.6M | Risk-based | 40.47% | 40.47% | 41.77% | 40.98% |
| The International Bank of Amherst | $103.6M | CBLR | NA | NA | NA | 14.42% |
| Citizens State Bank and Trust Company | $103.6M | Risk-based | 29.83% | 29.83% | 30.80% | 18.31% |
| American Exchange Bank | $103.7M | CBLR | NA | NA | NA | 13.54% |
| First National Bank of Lacon | $103.7M | Risk-based | 16.01% | 16.01% | 16.68% | 11.78% |
| Gunnison Savings and Loan Association | $102.2M | CBLR | NA | NA | NA | 12.90% |
| Glen Burnie Mutual Savings Bank | $103.9M | Risk-based | 18.64% | 18.64% | 19.37% | 8.80% |
| Peer 25th percentile | 12.88% | 12.88% | 13.91% | 9.49% | ||
| Peer median | 17.33% | 17.33% | 18.03% | 12.34% | ||
| Peer 75th percentile | 27.03% | 27.03% | 27.94% | 14.20% | ||
| This bank's percentile | 33 | 33 | 33 | 20 |
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/270652/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.