Bank Analysis School Case Study

Proforma Capital Calculations

12/31/ 20x5 Amended Call Report

Anticipated $1.5M Capital Raised

Post - Offering Capital Position

Total Equity Less: AOCI

$6,912

1,500

$8,412

(738) 6,174 (327)

(738) 7,674 (327)

Subtotal

1,500

DTA Adjustment AOCI Adjustment

738

738

Tier 1 Capital

$6,585

1,500

$8,085

ALLL Adjustment

388

388

Total Capital

$6,973

1,500

$8,473

Average Assets

$80,548

1,500

$82,048

Risk-weighted Assets*

48,294

750

49,044

Tier 1 Leverage Ratio

8.18%

9.85%

Total Capital Ratio

14.44%

17.28%

Note: Calculations assume a static balance sheet. *Assume 50% risk weight for usage of new capital for illustration purposes.

Page 3 of 3

Made with FlippingBook Digital Proposal Maker