XML 78 R68.htm IDEA: XBRL DOCUMENT v3.23.3
Note 3 - Loans and Allowance for Credit Losses on Loans - Internally Assigned Risk Grades of Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Current Fiscal Year $ 958,287   $ 958,287   $ 1,507,564
Fiscal Year before Current Fiscal Year 1,439,463   1,439,463   1,226,933
Two Years before Current Fiscal Year 1,084,031   1,084,031   770,387
Three Years before Current Fiscal Year 678,867   678,867   380,097
Four Years before Current Fiscal Year 331,221   331,221   216,175
More than Five Years before Current Fiscal Year 423,983   423,983   354,023
Revolving 701,232   701,232   750,739
Loans [1] 5,617,084   5,617,084   5,205,918
Current period gross charge offs, current fiscal year     (1,751)    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     (639)    
Current period gross charge offs, Two Years before Current Fiscal Year     (49)    
Current period gross charge offs, Three Years before Current Fiscal Year     (97)    
Current period gross charge offs, Four Years before Current Fiscal Year     (40)    
Current period gross charge offs, More than Five Years before Current Fiscal Year     (98)    
Current period gross charge offs, Revolving     (131)    
Current period gross charge offs (2,115) $ (926) (2,805) $ (1,705)  
Revolving, Converted to Term Loan         5,205,918
Pass [Member]          
Current Fiscal Year 935,960   935,960   1,492,177
Fiscal Year before Current Fiscal Year 1,426,205   1,426,205   1,216,737
Two Years before Current Fiscal Year 1,075,634   1,075,634   760,143
Three Years before Current Fiscal Year 668,427   668,427   349,987
Four Years before Current Fiscal Year 314,090   314,090   211,733
More than Five Years before Current Fiscal Year 414,874   414,874   337,493
Revolving 682,899   682,899   735,543
Loans 5,518,089   5,518,089    
Revolving, Converted to Term Loan         5,103,813
Special Mention [Member]          
Current Fiscal Year 6,858   6,858   7,105
Fiscal Year before Current Fiscal Year 2,867   2,867   6,814
Two Years before Current Fiscal Year 6,235   6,235   4,968
Three Years before Current Fiscal Year 6,021   6,021   6,069
Four Years before Current Fiscal Year 3,881   3,881   2,226
More than Five Years before Current Fiscal Year 5,313   5,313   6,286
Revolving 8,587   8,587   14,000
Loans 39,762   39,762    
Revolving, Converted to Term Loan         47,468
Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 5,363   5,363   6,038
Fiscal Year before Current Fiscal Year 8,066   8,066   2,164
Two Years before Current Fiscal Year 1,048   1,048   4,659
Three Years before Current Fiscal Year 3,728   3,728   23,313
Four Years before Current Fiscal Year 12,841   12,841   2,068
More than Five Years before Current Fiscal Year 1,600   1,600   1,252
Revolving 9,360   9,360   901
Loans 42,006   42,006    
Revolving, Converted to Term Loan         40,395
Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 10,106   10,106   2,244
Fiscal Year before Current Fiscal Year 2,325   2,325   1,218
Two Years before Current Fiscal Year 1,114   1,114   617
Three Years before Current Fiscal Year 691   691   728
Four Years before Current Fiscal Year 409   409   148
More than Five Years before Current Fiscal Year 2,196   2,196   8,992
Revolving 386   386   295
Loans 17,227   17,227    
Revolving, Converted to Term Loan         14,242
Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Credit Card Receivable [Member]          
Loans 24,055   24,055   20,413
Commercial Real Estate Portfolio Segment [Member]          
Loans 2,453,737   2,453,737   2,231,975
Current period gross charge offs 0 (37) 0 (78)  
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member]          
Current Fiscal Year 265,232   265,232   339,841
Fiscal Year before Current Fiscal Year 356,316   356,316   383,630
Two Years before Current Fiscal Year 342,346   342,346   268,577
Three Years before Current Fiscal Year 225,739   225,739   151,515
Four Years before Current Fiscal Year 138,724   138,724   76,359
More than Five Years before Current Fiscal Year 158,145   158,145   152,449
Revolving 22,113   22,113   24,975
Loans 1,508,615   1,508,615   1,397,346
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 (37) 0 (37)  
Revolving, Converted to Term Loan         1,397,346
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Pass [Member]          
Current Fiscal Year 255,865   255,865   338,460
Fiscal Year before Current Fiscal Year 354,634   354,634   380,612
Two Years before Current Fiscal Year 338,426   338,426   264,833
Three Years before Current Fiscal Year 222,111   222,111   128,407
Four Years before Current Fiscal Year 122,851   122,851   76,359
More than Five Years before Current Fiscal Year 153,093   153,093   139,095
Revolving 22,016   22,016   24,875
Loans 1,468,996   1,468,996    
Revolving, Converted to Term Loan         1,352,641
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Special Mention [Member]          
Current Fiscal Year 3,287   3,287   0
Fiscal Year before Current Fiscal Year 0   0   2,006
Two Years before Current Fiscal Year 2,917   2,917   0
Three Years before Current Fiscal Year 0   0   3,534
Four Years before Current Fiscal Year 3,373   3,373   0
More than Five Years before Current Fiscal Year 4,098   4,098   5,414
Revolving 0   0   0
Loans 13,675   13,675    
Revolving, Converted to Term Loan         10,954
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   1,381
Fiscal Year before Current Fiscal Year 1,383   1,383   1,012
Two Years before Current Fiscal Year 1,003   1,003   3,744
Three Years before Current Fiscal Year 3,628   3,628   19,574
Four Years before Current Fiscal Year 12,424   12,424   0
More than Five Years before Current Fiscal Year 247   247   233
Revolving 97   97   100
Loans 18,782   18,782    
Revolving, Converted to Term Loan         26,044
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 6,080   6,080   0
Fiscal Year before Current Fiscal Year 299   299   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 76   76   0
More than Five Years before Current Fiscal Year 707   707   7,707
Revolving 0   0   0
Loans 7,162   7,162    
Revolving, Converted to Term Loan         7,707
Commercial Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member]          
Current Fiscal Year 130,853   130,853   170,139
Fiscal Year before Current Fiscal Year 187,891   187,891   206,439
Two Years before Current Fiscal Year 205,015   205,015   198,592
Three Years before Current Fiscal Year 194,746   194,746   107,662
Four Years before Current Fiscal Year 96,598   96,598   63,503
More than Five Years before Current Fiscal Year 114,205   114,205   74,722
Revolving 15,814   15,814   13,572
Loans 945,122   945,122   834,629
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 0 0 (41)  
Revolving, Converted to Term Loan         834,629
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Pass [Member]          
Current Fiscal Year 127,016   127,016   165,711
Fiscal Year before Current Fiscal Year 181,373   181,373   202,599
Two Years before Current Fiscal Year 203,605   203,605   194,052
Three Years before Current Fiscal Year 189,483   189,483   104,148
Four Years before Current Fiscal Year 96,127   96,127   60,899
More than Five Years before Current Fiscal Year 113,057   113,057   74,356
Revolving 15,814   15,814   13,062
Loans 926,475   926,475    
Revolving, Converted to Term Loan         814,827
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Special Mention [Member]          
Current Fiscal Year 3,571   3,571   2,895
Fiscal Year before Current Fiscal Year 2,002   2,002   1,777
Two Years before Current Fiscal Year 602   602   4,540
Three Years before Current Fiscal Year 5,192   5,192   1,891
Four Years before Current Fiscal Year 79   79   676
More than Five Years before Current Fiscal Year 771   771   216
Revolving 0   0   510
Loans 12,217   12,217    
Revolving, Converted to Term Loan         12,505
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 266   266   0
Fiscal Year before Current Fiscal Year 4,286   4,286   1,152
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   1,623
Four Years before Current Fiscal Year 392   392   1,928
More than Five Years before Current Fiscal Year 377   377   69
Revolving 0   0   0
Loans 5,321   5,321    
Revolving, Converted to Term Loan         4,772
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   1,533
Fiscal Year before Current Fiscal Year 230   230   911
Two Years before Current Fiscal Year 808   808   0
Three Years before Current Fiscal Year 71   71   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   81
Revolving 0   0   0
Loans 1,109   1,109    
Revolving, Converted to Term Loan         2,525
Commercial Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member]          
Current Fiscal Year         54,948
Fiscal Year before Current Fiscal Year         13,999
Two Years before Current Fiscal Year         1,896
Three Years before Current Fiscal Year         11,367
Four Years before Current Fiscal Year         1,188
More than Five Years before Current Fiscal Year         1,399
Revolving         381,016
Loans 419,999   419,999   465,813
Current period gross charge offs 0 (99) 0 (135)  
Revolving, Converted to Term Loan         465,813
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member] | Pass [Member]          
Current Fiscal Year 34,187   34,187   54,948
Fiscal Year before Current Fiscal Year 29,544   29,544   13,999
Two Years before Current Fiscal Year 3,413   3,413   991
Three Years before Current Fiscal Year 360   360   9,179
Four Years before Current Fiscal Year 9,143   9,143   1,188
More than Five Years before Current Fiscal Year 2,053   2,053   1,033
Revolving 323,574   323,574   367,688
Loans 402,274   402,274    
Revolving, Converted to Term Loan         449,026
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 829   829   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   366
Revolving 7,588   7,588   12,491
Loans 8,417   8,417    
Revolving, Converted to Term Loan         12,857
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   905
Three Years before Current Fiscal Year 0   0   1,915
Four Years before Current Fiscal Year 25   25   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 9,225   9,225   762
Loans 9,250   9,250    
Revolving, Converted to Term Loan         3,582
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   273
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 58   58   75
Loans 58   58    
Revolving, Converted to Term Loan         348
Commercial and Industrial Portfolio Segment [Member] | Lines of Credit [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial and Industrial Portfolio Segment [Member] | Term [Member]          
Current Fiscal Year 197,474   197,474   362,022
Fiscal Year before Current Fiscal Year 323,753   323,753   213,880
Two Years before Current Fiscal Year 183,396   183,396   90,549
Three Years before Current Fiscal Year 62,748   62,748   39,673
Four Years before Current Fiscal Year 27,928   27,928   31,344
More than Five Years before Current Fiscal Year 30,902   30,902   27,695
Revolving 0   0   0
Loans 826,201   826,201    
Current period gross charge offs, current fiscal year     (1,274)    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     (621)    
Current period gross charge offs, Two Years before Current Fiscal Year     (26)    
Current period gross charge offs, Three Years before Current Fiscal Year     (57)    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     (28)    
Current period gross charge offs, Revolving     0    
Current period gross charge offs (1,878) (466) (2,006) (594)  
Revolving, Converted to Term Loan         765,163
Commercial and Industrial Portfolio Segment [Member] | Term [Member] | Pass [Member]          
Current Fiscal Year 192,704   192,704   357,470
Fiscal Year before Current Fiscal Year 322,039   322,039   210,906
Two Years before Current Fiscal Year 180,682   180,682   90,063
Three Years before Current Fiscal Year 62,307   62,307   39,068
Four Years before Current Fiscal Year 27,539   27,539   29,901
More than Five Years before Current Fiscal Year 30,438   30,438   27,354
Revolving 0   0   0
Loans 815,709   815,709    
Revolving, Converted to Term Loan         754,762
Commercial and Industrial Portfolio Segment [Member] | Term [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   3,835
Fiscal Year before Current Fiscal Year 855   855   2,935
Two Years before Current Fiscal Year 2,625   2,625   0
Three Years before Current Fiscal Year 0   0   303
Four Years before Current Fiscal Year 167   167   1,426
More than Five Years before Current Fiscal Year 164   164   0
Revolving 0   0   0
Loans 3,811   3,811    
Revolving, Converted to Term Loan         8,499
Commercial and Industrial Portfolio Segment [Member] | Term [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 922   922   178
Fiscal Year before Current Fiscal Year 85   85   0
Two Years before Current Fiscal Year 45   45   0
Three Years before Current Fiscal Year 100   100   201
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 300   300   341
Revolving 0   0   0
Loans 1,452   1,452    
Revolving, Converted to Term Loan         720
Commercial and Industrial Portfolio Segment [Member] | Term [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 3,848   3,848   539
Fiscal Year before Current Fiscal Year 774   774   39
Two Years before Current Fiscal Year 44   44   486
Three Years before Current Fiscal Year 341   341   101
Four Years before Current Fiscal Year 222   222   17
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 5,229   5,229    
Revolving, Converted to Term Loan         1,182
Commercial and Industrial Portfolio Segment [Member] | Term [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   14,212
Two Years before Current Fiscal Year 2,753   2,753   4,381
Three Years before Current Fiscal Year 2,074   2,074   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 4,827   4,827    
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs     0    
Revolving, Converted to Term Loan         18,593
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member] | Pass [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   14,212
Two Years before Current Fiscal Year 2,753   2,753   4,047
Three Years before Current Fiscal Year 2,074   2,074   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 4,827   4,827    
Revolving, Converted to Term Loan         18,259
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   313
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         313
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   21
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         21
Commercial and Industrial Portfolio Segment [Member] | PPP Loans [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Consumer Portfolio Segment [Member]          
Current Fiscal Year 25,219   25,219   27,329
Fiscal Year before Current Fiscal Year 20,018   20,018   18,452
Two Years before Current Fiscal Year 11,871   11,871   5,576
Three Years before Current Fiscal Year 3,380   3,380   5,512
Four Years before Current Fiscal Year 2,490   2,490   2,279
More than Five Years before Current Fiscal Year 2,099   2,099   1,652
Revolving 78,626   78,626   78,661
Loans 143,703   143,703   139,461
Current period gross charge offs, current fiscal year     (477)    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     (18)    
Current period gross charge offs, Two Years before Current Fiscal Year     (23)    
Current period gross charge offs, Three Years before Current Fiscal Year     (40)    
Current period gross charge offs, Four Years before Current Fiscal Year     (40)    
Current period gross charge offs, More than Five Years before Current Fiscal Year     (27)    
Current period gross charge offs, Revolving     (14)    
Current period gross charge offs (232) (307) (639) (796)  
Revolving, Converted to Term Loan         139,461
Consumer Portfolio Segment [Member] | Pass [Member]          
Current Fiscal Year 25,219   25,219   27,308
Fiscal Year before Current Fiscal Year 19,908   19,908   18,396
Two Years before Current Fiscal Year 11,791   11,791   5,536
Three Years before Current Fiscal Year 3,355   3,355   5,450
Four Years before Current Fiscal Year 2,477   2,477   2,270
More than Five Years before Current Fiscal Year 2,073   2,073   1,621
Revolving 78,614   78,614   78,646
Loans 143,437   143,437    
Revolving, Converted to Term Loan         139,227
Consumer Portfolio Segment [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Consumer Portfolio Segment [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Consumer Portfolio Segment [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   21
Fiscal Year before Current Fiscal Year 110   110   56
Two Years before Current Fiscal Year 80   80   40
Three Years before Current Fiscal Year 25   25   62
Four Years before Current Fiscal Year 13   13   9
More than Five Years before Current Fiscal Year 26   26   31
Revolving 12   12   15
Loans 266   266    
Revolving, Converted to Term Loan         234
Consumer Portfolio Segment [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial and Industrial Loans [Member] | Lines of Credit [Member]          
Current Fiscal Year 34,187   34,187    
Fiscal Year before Current Fiscal Year 29,544   29,544    
Two Years before Current Fiscal Year 3,413   3,413    
Three Years before Current Fiscal Year 1,189   1,189    
Four Years before Current Fiscal Year 9,168   9,168    
More than Five Years before Current Fiscal Year 2,053   2,053    
Revolving 340,445   340,445    
Loans 419,999   419,999    
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs     0    
Residential Real Estate Portfolio Segment [Member]          
Loans 1,046,548   1,046,548   904,763
Current period gross charge offs 0 (17) (43) (30)  
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member]          
Current Fiscal Year 65,058   65,058   97,414
Fiscal Year before Current Fiscal Year 88,158   88,158   83,479
Two Years before Current Fiscal Year 80,248   80,248   55,902
Three Years before Current Fiscal Year 51,062   51,062   34,575
Four Years before Current Fiscal Year 32,079   32,079   19,424
More than Five Years before Current Fiscal Year 33,781   33,781   22,454
Revolving 0   0   0
Loans 350,386   350,386   313,248
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 0 0 0  
Revolving, Converted to Term Loan         313,248
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Pass [Member]          
Current Fiscal Year 65,058   65,058   97,313
Fiscal Year before Current Fiscal Year 87,911   87,911   83,458
Two Years before Current Fiscal Year 80,228   80,228   55,787
Three Years before Current Fiscal Year 51,062   51,062   34,304
Four Years before Current Fiscal Year 31,771   31,771   19,300
More than Five Years before Current Fiscal Year 33,108   33,108   21,720
Revolving 0   0   0
Loans 349,138   349,138    
Revolving, Converted to Term Loan         311,882
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   15
Fiscal Year before Current Fiscal Year 10   10   0
Two Years before Current Fiscal Year 0   0   115
Three Years before Current Fiscal Year 0   0   271
Four Years before Current Fiscal Year 262   262   124
More than Five Years before Current Fiscal Year 280   280   290
Revolving 0   0   0
Loans 552   552    
Revolving, Converted to Term Loan         815
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 318   318   332
Revolving 0   0   0
Loans 318   318    
Revolving, Converted to Term Loan         332
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   86
Fiscal Year before Current Fiscal Year 237   237   21
Two Years before Current Fiscal Year 20   20   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 46   46   0
More than Five Years before Current Fiscal Year 75   75   112
Revolving 0   0   0
Loans 378   378    
Revolving, Converted to Term Loan         219
Residential Real Estate Portfolio Segment [Member] | Non-owner Occupied [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member]          
Current Fiscal Year 149,162   149,162   189,208
Fiscal Year before Current Fiscal Year 181,792   181,792   189,294
Two Years before Current Fiscal Year 179,573   179,573   96,898
Three Years before Current Fiscal Year 88,347   88,347   28,678
Four Years before Current Fiscal Year 23,430   23,430   15,543
More than Five Years before Current Fiscal Year 73,858   73,858   71,894
Revolving 0   0   0
Loans 696,162   696,162   591,515
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     (43)    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 (17) (43) (30)  
Revolving, Converted to Term Loan         591,515
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Pass [Member]          
Current Fiscal Year 148,984   148,984   188,765
Fiscal Year before Current Fiscal Year 181,101   181,101   189,007
Two Years before Current Fiscal Year 179,320   179,320   96,818
Three Years before Current Fiscal Year 88,093   88,093   28,316
Four Years before Current Fiscal Year 23,378   23,378   15,281
More than Five Years before Current Fiscal Year 72,112   72,112   70,556
Revolving 0   0   0
Loans 692,988   692,988    
Revolving, Converted to Term Loan         588,743
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   360
Fiscal Year before Current Fiscal Year 0   0   96
Two Years before Current Fiscal Year 91   91   0
Three Years before Current Fiscal Year 0   0   70
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 91   91    
Revolving, Converted to Term Loan         526
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   18
Fiscal Year before Current Fiscal Year 16   16   0
Two Years before Current Fiscal Year 0   0   10
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   140
More than Five Years before Current Fiscal Year 358   358   277
Revolving 0   0   0
Loans 374   374    
Revolving, Converted to Term Loan         445
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 178   178   65
Fiscal Year before Current Fiscal Year 675   675   191
Two Years before Current Fiscal Year 162   162   70
Three Years before Current Fiscal Year 254   254   292
Four Years before Current Fiscal Year 52   52   122
More than Five Years before Current Fiscal Year 1,388   1,388   1,061
Revolving 0   0   0
Loans 2,709   2,709    
Revolving, Converted to Term Loan         1,801
Residential Real Estate Portfolio Segment [Member] | Owner Occupied [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Finance Leases Portfolio Segment [Member]          
Current Fiscal Year 3,688   3,688   4,643
Fiscal Year before Current Fiscal Year 3,360   3,360   4,344
Two Years before Current Fiscal Year 1,937   1,937   2,589
Three Years before Current Fiscal Year 307   307   535
Four Years before Current Fiscal Year 315   315   576
More than Five Years before Current Fiscal Year 5,103   5,103   635
Revolving 0   0   0
Loans 14,710   14,710   13,322
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 0 0 0  
Revolving, Converted to Term Loan         13,322
Finance Leases Portfolio Segment [Member] | Pass [Member]          
Current Fiscal Year 3,688   3,688   4,643
Fiscal Year before Current Fiscal Year 3,360   3,360   4,344
Two Years before Current Fiscal Year 1,937   1,937   2,589
Three Years before Current Fiscal Year 307   307   535
Four Years before Current Fiscal Year 315   315   576
More than Five Years before Current Fiscal Year 5,103   5,103   635
Revolving 0   0   0
Loans 14,710   14,710    
Revolving, Converted to Term Loan         13,322
Finance Leases Portfolio Segment [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Finance Leases Portfolio Segment [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Finance Leases Portfolio Segment [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Finance Leases Portfolio Segment [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 24,055   24,055   20,413
Loans 24,055   24,055   20,413
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     (105)    
Current period gross charge offs (5) 0 (105) 0  
Revolving, Converted to Term Loan         20,413
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Performing Financial Instruments [Member]          
Loans 24,043   24,043   20,413
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Nonperforming Financial Instruments [Member]          
Loans 12   12   0
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Pass [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 24,043   24,043   20,413
Loans 24,043   24,043    
Revolving, Converted to Term Loan         20,413
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 12   12   0
Loans 12   12    
Revolving, Converted to Term Loan         0
Commercial Portfolio Segment [Member] | Credit Card Receivable [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Construction and Development [Member]          
Current Fiscal Year 87,414   87,414   262,020
Fiscal Year before Current Fiscal Year 248,631   248,631   99,204
Two Years before Current Fiscal Year 73,479   73,479   45,427
Three Years before Current Fiscal Year 49,275   49,275   580
Four Years before Current Fiscal Year 489   489   5,959
More than Five Years before Current Fiscal Year 3,837   3,837   1,123
Revolving 16,995   16,995   31,377
Loans 480,120   480,120   445,690
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     0    
Current period gross charge offs 0 $ 0 0 $ (72)  
Revolving, Converted to Term Loan         445,690
Construction and Development [Member] | Pass [Member]          
Current Fiscal Year 83,239   83,239   257,559
Fiscal Year before Current Fiscal Year 246,335   246,335   99,204
Two Years before Current Fiscal Year 73,479   73,479   45,427
Three Years before Current Fiscal Year 49,275   49,275   580
Four Years before Current Fiscal Year 489   489   5,959
More than Five Years before Current Fiscal Year 3,837   3,837   1,123
Revolving 15,996   15,996   30,378
Loans 472,650   472,650    
Revolving, Converted to Term Loan         440,230
Construction and Development [Member] | Special Mention [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 999   999   999
Loans 999   999    
Revolving, Converted to Term Loan         999
Construction and Development [Member] | Substandard [Member] | Performing Financial Instruments [Member]          
Current Fiscal Year 4,175   4,175   4,461
Fiscal Year before Current Fiscal Year 2,296   2,296   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 6,471   6,471    
Revolving, Converted to Term Loan         4,461
Construction and Development [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Construction and Development [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Home Equity Line of Credit [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 203,184   203,184   200,725
Loans 203,184   203,184    
Current period gross charge offs, current fiscal year     0    
Current period gross charge, Fiscal Year before Current Fiscal Year offs     0    
Current period gross charge offs, Two Years before Current Fiscal Year     0    
Current period gross charge offs, Three Years before Current Fiscal Year     0    
Current period gross charge offs, Four Years before Current Fiscal Year     0    
Current period gross charge offs, More than Five Years before Current Fiscal Year     0    
Current period gross charge offs, Revolving     (12)    
Current period gross charge offs     (12)    
Revolving, Converted to Term Loan         200,725
Home Equity Line of Credit [Member] | Pass [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 202,842   202,842   200,481
Loans 202,842   202,842    
Revolving, Converted to Term Loan         200,481
Home Equity Line of Credit [Member] | Substandard [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 38   38   39
Loans 38   38    
Revolving, Converted to Term Loan         39
Home Equity Line of Credit [Member] | Substandard [Member] | Nonperforming Financial Instruments [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 304   304   205
Loans 304   304    
Revolving, Converted to Term Loan         205
Home Equity Line of Credit [Member] | Doubtful [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans 0   0    
Revolving, Converted to Term Loan         0
Home Equity Line of Credit [Member] | OAEM [Member]          
Current Fiscal Year 0   0   0
Fiscal Year before Current Fiscal Year 0   0   0
Two Years before Current Fiscal Year 0   0   0
Three Years before Current Fiscal Year 0   0   0
Four Years before Current Fiscal Year 0   0   0
More than Five Years before Current Fiscal Year 0   0   0
Revolving 0   0   0
Loans $ 0   $ 0    
Revolving, Converted to Term Loan         $ 0
[1] Total loans are presented inclusive of premiums, discounts and net loan origination fees and costs.