| Cash flows from operating activities | |
| Net income | 678K |
| Adjustments to reconcile to net income to net cash from operating activities | |
| Provision for loan losses | 722K |
| ESOP shares earned | |
| Stock-based compensation expense | 0 |
| Depreciation and amortization | 1.11M |
| Amortization of premiums and discounts on securities and loans | -214K |
| Amortization of core deposit intangible | |
| Amortization and impairment of servicing assets | 33K |
| Net change in net deferred loan origination costs | 14K |
| Net loss (gain) on sale of other real estate owned | 69K |
| Net gain on sale of loans | -1.42M |
| Net gain on sale of securities | |
| Net loss disposition of premises and equipment | |
| Loans originated for sale | -3.36M |
| Proceeds from sale of loans | 4.16M |
| Net change in: | |
| Deferred income tax | |
| Accrued interest receivable | 195K |
| Earnings on bank owned life insurance | -70K |
| Other assets | 1.16M |
| Accrued interest payable and other liabilities | -1.26M |
| Net cash from operating activities | 2.27M |
| Cash flows from investing activities | |
| Proceeds from maturities | 14.63M |
| Proceeds from principal repayments | 4.94M |
| Proceeds from sales of securities | |
| Purchases of securities | -3.18M |
| Loans receivable | |
| Principal payments on loans receivable | 130.46M |
| Purchases of loans | 0 |
| Originated for investment | -105.57M |
| Proceeds of redemption of Federal Reserve Bank stock | |
| Proceeds from sale of other real estate owned | 2.67M |
| Purchases of premises and equipment, net | -14K |
| Cash acquired in acquisition | |
| Net cash from (used) investing activities | 47.64M |
| Cash flows from financing activities | |
| Net change in deposits | -10.8M |
| Net change in borrowings | -2.83M |
| Net change in advance payments by borrowers for taxes and insurance | -915K |
| Repurchase and retirement of common stock | 0 |
| Cash dividends paid on common stock | 0 |
| Net cash from financing activities | -14.54M |
| Net change in cash and cash equivalents | 35.36M |
| Beginning cash and cash equivalents | 275.76M |
| Ending cash and cash equivalents | 311.13M |
| Supplemental disclosures of cash flow information: | |
| Interest paid | 1.01M |
| Income taxes paid | 0 |
| Income taxes refunded | 461K |
| Loans transferred to real estate owned | 555K |
| Supplemental disclosures of noncash investing activities - Acquisition: | |
| Securities | |
| Loans receivable | |
| Other real estate owned | |
| Stock in Federal Home Loan Bank and Federal Reserve Bank | |
| Premises and equipment, net | |
| Accrued interest receivable | |
| Core deposit intangible | |
| FDIC prepaid expense | |
| Income tax receivable | |
| Deferred taxes, net | |
| Other assets | |
| Total noncash items acquired | |
| Liabilities assumed: | |
| Deposits | |
| Advance payments by borrowers taxes and insurance | |
| Accrued interest payable and other liabilities | |
| Total liabilities assumed | |
| Cash and cash equivalents acquired | |