Daniel Weiss
Analyst · KBW. Please go ahead.
Yes, I think you hit on a number of things and a lot of great questions and thought there. What I would tell you, from our perspective, one of the things that we did do is we had the commercial -- the entire interest loan mark revalued as of December 31, 2024 to compare that to what the original assumption was. It actually came down slightly, so -- but I would tell you two couple things. Well, I would use the 5-year more so than probably the 10-year. But the 5-year back at the time that we would evaluate was right around 4.5%. Today, or well, at the end of the year, it was still kind of in that rough range, I would say. And the interest mark on a standalone basis actually came -- went from kind of $325 million down to about $250 million to down $75 million. That's a kind of, I think, about 5% interest mark added field announcement to a 4% mark based on where rates were at the end of the year. So that actually moves in the opposite direction of what we were just discussing there. In fact, in that scenario, we see a little less tangible book value dilution, a little less interest mark accretion. And with the lower TBB dilution, it actually takes overall [indiscernible] down from kind of that 13%, 13.5% dilutive to about -- to just under 10% dilutive, which we view very positively. And I'd say the CRE ratio is something that we're very focused on, as you kind of alluded to there. And we want to keep that -- we want to -- we're very mindful of that 300% guideline and we want to maintain our portfolio or our ratios under that. But I'll tell you with the fourth quarter, the growth in capital that we experience here, Premier's very nice numbers that they reported as well, combined with the lower interest mark all kind of bode well for better capital ratios, assuming that rates are what they were December 31 of 2024. And I will say this as well, that our capital ratios kind of pro forma based on that updated analysis kind of improved across the board by about 50 basis points, about half -- like half a percent.