Woodford State Bank: Regulatory Capital and Risk-Weighted Assets
As of 2Q26, from Call Report Schedule RC-R.
Capital conservation buffer: 2.90% (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: 2.90% (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 10.28% +3.78 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 | $42.9M | 42,918 | RCOAP859 |
|---|---|---|---|
| Divided by total risk-weighted assets | $417.6M | 417,603 | RCOAA223 |
| Recomputed ratio | 10.28% | numerator / denominator | |
| Filed ratio | 10.28% | RCOAP793 | |
| Regulatory minimum | 4.50% | ||
| Minimum plus conservation buffer | 7.00% | ||
| Well-capitalized level | 6.50% | ||
| Cushion over that level | +3.78 pp | $15.8M | capital that could be lost first |
Tier 1 risk-based capital ratio 10.28% +2.28 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 | $42.9M | 42,918 | RCOA8274 |
|---|---|---|---|
| Divided by total risk-weighted assets | $417.6M | 417,603 | RCOAA223 |
| Recomputed ratio | 10.28% | numerator / denominator | |
| Filed ratio | 10.28% | RCOA7206 | |
| Regulatory minimum | 6.00% | ||
| Minimum plus conservation buffer | 8.50% | ||
| Well-capitalized level | 8.00% | ||
| Cushion over that level | +2.28 pp | $9.5M | capital that could be lost first |
Total risk-based capital ratio 10.90% +0.90 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 | $45.5M | 45,513 | RCOA3792 |
|---|---|---|---|
| Divided by total risk-weighted assets | $417.6M | 417,603 | RCOAA223 |
| Recomputed ratio | 10.90% | numerator / denominator | |
| Filed ratio | 10.90% | RCOA7205 | |
| Regulatory minimum | 8.00% | ||
| Minimum plus conservation buffer | 10.50% | ||
| Well-capitalized level | 10.00% | ||
| Cushion over that level | +0.90 pp | $3.8M | capital that could be lost first |
Tier 1 leverage ratio 8.11% +3.11 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 | $42.9M | 42,918 | RCOA8274 |
|---|---|---|---|
| Divided by average total assets for the leverage ratio | $529.1M | 529,129 | RCOAA224 |
| Recomputed ratio | 8.11% | numerator / denominator | |
| Filed ratio | 8.11% | RCOA7204 | |
| Regulatory minimum | 4.00% | ||
| Well-capitalized level | 5.00% | ||
| Cushion over that level | +3.11 pp | $16.5M | 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 | 27,478 | 27,478 | 27,478 | 23,478 | 23,478 | 21,678 | RCOAP742 |
| Retained earnings | 16,465 | 16,522 | 16,207 | 15,305 | 14,668 | 14,092 | RCOAKW00 |
| Accumulated other comprehensive income | (10,839) | (11,217) | (10,508) | (11,469) | (13,110) | (13,846) | RCOAB530 |
| Common equity Tier 1 minority interest | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP839 |
| Common equity Tier 1 capital before adjustments and deductions | 33,104 | 32,783 | 33,177 | 27,314 | 25,036 | 21,924 | RCOAP840 |
| Adjustments and deductions from common equity Tier 1 | 9,814 | 10,146 | 9,391 | 10,306 | 11,901 | 12,591 | P859 - P840 |
| Common equity Tier 1 capital | 42,918 | 42,929 | 42,568 | 37,620 | 36,937 | 34,515 | RCOAP859 |
| Additional Tier 1 capital | 0 | 0 | 0 | 0 | 0 | 0 | RCOAP865 |
| Tier 1 capital | 42,918 | 42,929 | 42,568 | 37,620 | 36,937 | 34,515 | RCOA8274 |
| Tier 2 capital | 2,595 | 2,480 | 2,317 | 2,482 | 2,444 | 2,538 | RCOA5311 |
| Allowance includable in Tier 2 capital | 2,595 | 2,480 | 2,317 | 2,482 | 2,444 | 2,538 | RCOA5310 |
| Total capital | 45,513 | 45,409 | 44,885 | 40,102 | 39,381 | 37,053 | RCOA3792 |
| Total risk-weighted assets | 417,603 | 401,034 | 395,880 | 373,348 | 361,409 | 358,987 | RCOAA223 |
| Average total assets for the leverage ratio | 529,129 | 522,210 | 512,622 | 495,911 | 483,996 | 476,482 | 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 | $6.5M | $755K | 11.58% | 0.18% | RC-R Part II, item 1 |
| Securities (HTM and AFS) | $107.6M | $21.7M | 20.18% | 5.20% | RC-R Part II, item 2.a, 2.b |
| Fed funds sold and repo-style transactions | $17.0M | $4.8M | 28.04% | 1.14% | RC-R Part II, item 3.a, 16 |
| Loans: residential mortgage | $131.1M | $69.7M | 53.15% | 16.68% | RC-R Part II, item 4.a, 5.a |
| Loans: past due and nonaccrual | $1.4M | $2.0M | 150.00% | 0.49% | RC-R Part II, item 4.c, 5.c |
| Loans: all other | $262.5M | $252.5M | 96.17% | 60.46% | RC-R Part II, item 4.d, 5.d |
| All other assets | $22.3M | $18.9M | 84.44% | 4.52% | RC-R Part II, item 8 |
| Securitization exposures at 1250% | $2.1M | $25.9M | 1250.00% | 6.19% | RC-R Part II, item 9, 10 |
| Off-balance-sheet commitments and letters of credit | $21.5M | $21.5M | 100.00% | 5.14% | RC-R Part II, item 12, 13, 14, 15, 17, 18.a, 18.b |
| Market risk and other approaches | NA | $600 | 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 | $417.6M | ties to item 31 ($417.6M) |
|---|---|---|
| Risk-weighted assets before deductions | $417.6M | RCONB704 |
| Less: excess allowance for credit losses | $0 | A222 |
| Less: allocated transfer risk reserve | $0 | 3128 |
| Total risk-weighted assets | $417.6M | 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 | 10.28% | 10.28% | 10.90% | 8.11% | 15.12% | 15.12% | 16.26% | 10.99% |
| 1Q26 | Risk-based | 10.70% | 10.70% | 11.32% | 8.22% | 14.98% | 15.01% | 16.09% | 10.86% |
| 4Q25 | Risk-based | 10.75% | 10.75% | 11.34% | 8.30% | 14.89% | 14.90% | 16.02% | 10.79% |
| 3Q25 | Risk-based | 10.08% | 10.08% | 10.74% | 7.59% | 14.82% | 14.86% | 15.98% | 10.87% |
| 2Q25 | Risk-based | 10.22% | 10.22% | 10.90% | 7.63% | 14.75% | 14.79% | 15.93% | 10.80% |
| 1Q25 | Risk-based | 9.61% | 9.61% | 10.32% | 7.24% | 14.77% | 14.82% | 15.94% | 10.70% |
| 4Q24 | Risk-based | 9.48% | 9.48% | 10.16% | 7.42% | 14.67% | 14.74% | 15.75% | 10.61% |
| 3Q24 | Risk-based | 9.63% | 9.63% | 10.25% | 7.69% | 14.69% | 14.72% | 15.80% | 10.69% |
| 2Q24 | Risk-based | 10.19% | 10.19% | 10.81% | 8.18% | 14.55% | 14.57% | 15.69% | 10.61% |
| 1Q24 | Risk-based | 10.46% | 10.46% | 11.07% | 8.23% | 14.58% | 14.60% | 15.70% | 10.54% |
| 4Q23 | Risk-based | 10.67% | 10.67% | 11.27% | 8.48% | 14.42% | 14.45% | 15.56% | 10.55% |
| 3Q23 | Risk-based | 10.50% | 10.50% | 11.13% | 8.51% | 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 |
|---|---|---|---|---|---|---|
| Woodford State Bank (this bank) | Risk-based | 10.28% | 10.28% | 10.90% | 8.11% | |
| United Midwest Savings Bank, N.A. | $523.4M | Risk-based | 18.41% | 18.41% | 19.68% | 12.93% |
| Equitable Bank | $523.5M | Risk-based | 12.77% | 12.77% | 14.03% | 10.45% |
| Shelby County State Bank | $523.6M | Risk-based | 13.64% | 13.64% | 14.81% | 10.00% |
| Germantown Trust & Savings Bank | $523.6M | CBLR | NA | NA | NA | 11.58% |
| Denali State Bank | $522.6M | Risk-based | 14.77% | 14.77% | 16.03% | 11.65% |
| Coulee Bank | $524.4M | Risk-based | 11.54% | 11.54% | 12.79% | 9.13% |
| Select Bank | $524.4M | Risk-based | 11.52% | 11.52% | 12.37% | 9.54% |
| Enterprise Bank | $524.6M | Risk-based | 11.34% | 11.34% | 11.67% | 8.15% |
| Iowa Trust & Savings Bank | $522.0M | CBLR | NA | NA | NA | 10.82% |
| United Community Bank of West Kentucky, Inc. | $524.9M | CBLR | NA | NA | NA | 11.01% |
| Peer 25th percentile | 11.53% | 11.53% | 12.58% | 9.65% | ||
| Peer median | 12.77% | 12.77% | 14.03% | 10.64% | ||
| Peer 75th percentile | 14.21% | 14.21% | 15.42% | 11.44% | ||
| This bank's percentile | 0 | 0 | 0 | 0 |
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/93244/regulatory-capital/ and in the Excel workbook. Next: the capital tab, the peer group page, or the full profile.