This discussion and analysis reflects our financial statements and other
relevant statistical data, and is intended to enhance your understanding of our
financial condition and results of operations. The information in this section
has been derived from the audited financial statements, which appear beginning
on page F-1 of this annual report. You should read the information in this
section in conjunction with the business and financial information regarding the
Company and the Bank provided in this annual report.

Overview



Our business consists primarily of taking deposits and securing borrowings and
investing those funds, together with funds generated from operations, in one- to
four-family residential real estate loans, including non-owner-occupied
properties, construction loans for owner-occupied, one- to four-family
residential real estate and home equity loans. To a lesser extent, we also
originate multifamily, commercial real estate and consumer loans. At December
31, 2019, $73.6 million, or 93.8% of our total loan portfolio, was comprised

                                       36

  Table of Contents

of one- to four-family residential real estate loans, $11.4 million of which
were non-owner-occupied loans,  $1.0 million of which were construction loans
and $1.7 million of which were home equity loans.

The significant majority of loans we originate are conforming one- to
four-family residential real estate loans, and in the low interest rate
environment in recent years, almost all of these loans have been long-term,
fixed rate loans. In order to address our interest rate risk, in recent years we
have sold a significant portion of these conforming, fixed-rate, long-term
loans on an industry-standard, servicing-released basis, as well as increasing
the percentage of adjustable rate residential loans in portfolio.

We offer a variety of deposit accounts, including savings accounts (passbook and
money market) and certificates of deposit. We utilize advances from the FHLB for
funding and asset/liability management purposes. At December 31, 2019, we had
$21.6 million in advances outstanding with the FHLB.

We do not offer checking accounts which may impact our ability to attract and
grow core deposits. We have always been dependent, in part, on retail
certificates of deposit as a funding source for our loans, and in recent years
we have accepted jumbo certificates of deposit through an online service, as
well as municipal certificates of deposit. We have used these non-retail funding
sources, as well as advances from the FHLB, to fund our loan growth. Pursuant to
our business strategy, we are seeking to increase our core deposits, which we
consider our savings and money market accounts and our retail certificates of
deposit, by more aggressively marketing and pricing our deposit products.

For the year ended December 31, 2019 we had a net loss of ($61,000) compared to
net income of $295,000 for 2018. The decrease in net income resulted primarily
from  a decrease in net interest income of $232,000, and increases in
noninterest expense of $158,000 and income tax expense of $200,000, offset, in
part, by an increase of $236,000 in noninterest income.

Eureka Homestead is subject to comprehensive regulation and examination by its primary federal regulator, the Office of the Comptroller of the Currency ("OCC").



Our executive and administrative office is located at 1922 Veterans Memorial
Boulevard,  Metairie, Louisiana 70005, and our telephone number at this address
is (504) 834-0242. Our website address is www.eurekahomestead.com. Information
on our website is not incorporated into this annual report and should not be
considered part of this annual report.

Business Strategy

Our principal objective is to build long-term value for our stockholders by operating a profitable community-oriented financial institution dedicated to meeting the banking needs of our customers by emphasizing personalized and efficient customer service. Highlights of our current business strategy include:

· Continuing to focus on one- to four-family residential real estate lending,

including our practice of originating for retention in our portfolio,

non-owner-occupied real estate loans. We have been, and will continue to be,

primarily a one- to four-family residential real estate lender for borrowers in

our market area. As of December 31, 2019, $73.6 million, or 93.8% of our total

loan portfolio, consisted of one- to four-family residential real estate loans,

including $11.4 million, or 14.5% of our total loan portfolio, of

non-owner-occupied real estate loans. We expect that one- to four-family

residential real estate lending will remain our primary lending activity.




                                       37

  Table of Contents

· Maintaining our strong asset quality through conservative loan underwriting.

We intend to maintain strict, quality-oriented loan underwriting and credit

monitoring processes. At December 31, 2019 and December 31, 2018, we had no

nonperforming assets, or 0.0% of total assets.

· Attracting and retaining customers in our market area and increasing our "core"

deposits consisting of savings accounts and retail certificates of deposit. We

intend to increase the emphasis of our savings and money market accounts and


    retail certificates of deposits by more aggressively marketing and pricing
    these products,  thereby decreasing our dependence on non-retail certificates
    of deposit.

· Remaining a community-oriented institution and relying on high quality service

to maintain and build a loyal local customer base. We were established in 1884

and have been operating continuously in the New Orleans metropolitan area since

that time. Through the goodwill we have developed over years of providing

timely, efficient banking services, we believe that we have been able to

attract a solid base of local retail customers on which we hope to continue to

build our banking business.

Critical Accounting Policies



The discussion and analysis of the financial condition and results of operations
are based on our financial statements, which are prepared in conformity with
generally accepted accounting principles used in the United States of America.
The preparation of these financial statements requires management to make
estimates and assumptions affecting the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities, and the reported
amounts of income and expenses. We consider the accounting policies discussed
below to be critical accounting policies. The estimates and assumptions that we
use are based on historical experience and various other factors and are
believed to be reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions, resulting in a
change that could have a material impact on the carrying value of our assets and
liabilities and our results of operations.

The JOBS Act contains provisions that, among other things, reduce certain
reporting requirements for qualifying public companies. As an "emerging growth
company" we may delay adoption of new or revised accounting pronouncements
applicable to public companies until such pronouncements are made applicable to
private companies. We intend to take advantage of the benefits of this extended
transition period. Accordingly, our financial statements may not be comparable
to companies that comply with such new or revised accounting standards.

The following represent our critical accounting policies:



Allowance for Loan Losses. The allowance for loan losses is the estimated amount
considered necessary to cover inherent, but unconfirmed, credit losses in the
loan portfolio at the balance sheet date. The allowance is established through
the provision for loan losses which is charged against income. In determining
the allowance for loan losses, management makes significant estimates and has
identified this policy as one of our most critical accounting policies.

Management performs a quarterly evaluation of the allowance for loan losses.
Consideration is given to a variety of factors in establishing this estimate
including, but not limited to, current economic conditions, delinquency
statistics, geographic and industry concentrations, the adequacy of the
underlying collateral, the

                                       38

  Table of Contents

financial strength of the borrower, results of internal loan reviews and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.



The analysis has two components, specific and general allowances. The specific
allowance is for unconfirmed losses related to loans that are determined to be
impaired. Impairment is measured by determining the present value of expected
future cash flows or, for collateral-dependent loans, the fair value of the
collateral, adjusted for market conditions and selling expenses. If the fair
value of the loan is less than the loan's carrying value, a charge is recorded
for the difference. The general allowance, which is for loans reviewed
collectively, is determined by segregating the remaining loans by type of loan,
risk weighting (if applicable) and payment history. We also analyze historical
loss experience, delinquency trends, general economic conditions and geographic
and industry concentrations. This analysis establishes historical loss
percentages and qualitative factors that are applied to the loan groups to
determine the amount of the allowance for loan losses necessary for loans that
are reviewed collectively. The qualitative component is critical in determining
the allowance for loan losses as certain trends may indicate the need for
changes to the allowance for loan losses based on factors beyond the historical
loss history. Not incorporating a qualitative component could misstate the
allowance for loan losses. Actual loan losses may be significantly more than the
allowances we have established which could result in a material negative effect
on our financial results.

Fair Value Measurements. The fair value of a financial instrument is defined as
the amount at which the instrument could be exchanged in a current transaction
between willing parties, other than in a forced or liquidation sale. We estimate
the fair value of a financial instrument and any related asset impairment using
a variety of valuation methods. Where financial instruments are actively traded
and have quoted market prices, quoted market prices are used for fair value.
When the financial instruments are not actively traded, other observable market
inputs, such as quoted prices of securities with similar characteristics, may be
used, if available, to determine fair value. When observable market prices do
not exist, we estimate fair value. These estimates are subjective in nature and
imprecision in estimating these factors can impact the amount of gain or loss
recorded. A more detailed description of the fair values measured at each level
of the fair value hierarchy and the methodology utilized by the Bank can be
found in Note 18 of the Financial Statements "- Fair Values of Financial
Investments."

Comparison of Financial Condition at December 31, 2019 and December 31, 2018

Total Assets. Total assets increased $7.9 million, or 8.1%, to $106.0 million at December 31, 2019 from $98.1 million at December 31, 2018. The increase resulted primarily from increases in cash and cash equivalents of $8.8 million,

interest-earning deposits of $1.0 million and loans held-for-sale of $1.1 million, offset in part by decreases in investment securities available-for-sale of $461,000, net loans of $2.3 million and deferred tax asset of $275,000.



Cash and Cash Equivalents.  Cash and cash equivalents increased $8.8 million, or
284.3%, to $11.9 million at December 31, 2019 from $3.1 million at December 31,
2018. The increase was principally due to the proceeds received from the
conversion.

Net Loans.   Net loans decreased $2.3 million, or 2.8%, to $78.8 million at
December 31, 2019 from $81.1 million at December 31, 2018. During the year ended
December 31, 2019,  one- to four-family residential real estate loans decreased
$1.6 million, or 2.1%, to $73.6 million from $75.2 million at December 31, 2018,
multifamily loans decreased $552,000, or 13.4%, to $3.6 million from $4.1
million at December 31, 2018, commercial real estate loans decreased $59,000, or
5.0%, to $1.1 million from $1.2 million at December 31, 2018 and consumer loans
decreased $2,000, or 0.9%, to $209,000 from $211,000 at December 31, 2018.
Decreases in our loan balances reflected our strategy to manage interest rate
risk in 2019 by selling

                                       39

  Table of Contents

most of our conforming one- to four-family residential real estate loan originations which bore lower interest rates.

Securities available-for-sale. Investment securities available-for-sale,


 consisting of government-sponsored mortgage-backed securities and SBA 7a Pools
backed by real estate and equipment loans, decreased $461,000, or 8.0%, to $5.3
million at December 31, 2019 from $5.8 million at December 31, 2018 as a result
of proceeds from sales and principal repayments of $2.5 million exceeding
securities purchases of $2.0 million during the year.

Bank-Owned Life Insurance. At December 31, 2019, our investment in bank owned
life insurance was $4.0 million, an increase of $100,000, or 2.4%, from $4.0
million at December 31, 2018. We invest in bank-owned life insurance to provide
us with a funding offset for our benefit plan obligations. Bank-owned life
insurance also generally provides us noninterest income that is
non-taxable. Federal regulations generally limit our investment in bank-owned
life insurance to 25% of our Tier 1 capital plus our allowance for loan losses.

Our investment in bank-owned life insurance at December 31, 2019 was 20.4% of our Tier 1 capital plus our allowance for loan losses.



Deposits. Deposits increased $1.9 million, or 3.3%, to $58.0 million at December
31, 2019 from $56.2 million at December 31, 2018. Savings accounts and money
market accounts decreased $390,000, or 12.2%, to $2.8 million at December 31,
2019 from $3.2 million at December 31, 2018. Certificates of deposit increased
$2.3 million, or 4.2%, to $55.2 million at December 31, 2019 from $53.0 million
at December 31, 2018.  The increase in certificates of deposit resulted
primarily from increases in local retail certificates of deposits. We also
utilize non-retail funding sources, such as deposits derived from an online
service and from municipalities, to fund our loan origination and growth.

Borrowings. Borrowings, consisting entirely of Federal Home Loan Bank advances, decreased $4.4 million or 17.1% to $21.6 million at December 31, 2019 from $26.0 million at December 31 2018 due to maturities not renewed as liquidity was available from the proceeds of the stock conversion and the increase in deposits.

Total Equity. Total equity increased $12.0 million, or 98.4%, to $24.3 million at December 31, 2019 from $12.2 million at December 31, 2018. The increase resulted primarily from proceeds of the conversion and stock offering which closed in July 2019 of $12.0 million.

Comparison of Operating Results for the Years Ended December 31, 2019 and December 31, 2018



General.  We had a net loss of ($61,000) for the year ended December 31, 2019,
compared to net income of $295,000 for the year ended December 31, 2018, a
decrease of $356,000.   The decrease in net income resulted from a decrease in
net interest income of $232,000, a decrease in benefit for loan losses of $2,000
and increases in noninterest expense of $158,000 and income tax expense of
$200,000, offset, in part, by an increase of $236,000 in noninterest income.

Interest Income.  Interest income increased $57,000, or 1.5%, to $3.8 million
for the year ended December 31, 2019 from $3.7 million for the year ended
December 31, 2018. This increase was primarily attributable to a $128,000
increase in interest on other interest-earning assets, offset, in part, by a
$71,000 decrease in interest on loans receivable. The average balance of loans
decreased $127,000, or 0.2%, to $80.5 million for the year ended December 31,
2019 from $80.6 million for the year ended December 31, 2018, and the average
yield on loans decreased eight basis points to 4.31% during 2019 from 4.39%
during 2018.  The average balance of investment securities increased $340,000,
or 5.5%, to $6.5 million for the year ended December 31, 2019 from $6.1 million
for the year ended December 21, 2018, while the average yield on

                                       40

Table of Contents



investment securities increased 46 basis points to 2.40% for 2019 from 1.94% for
2018. The average balance of other interest-earning assets increased $4.8
million, or 125.7%, to $8.5 million for the year ended December 31, 2019 from
$3.8 million for the year ended December 31, 2018, and the average yield on
other interest-earning assets increased six basis points to 1.88% for 2019 from
1.82% for 2018.

Interest Expense. Total interest expense increased $289,000, or 17.5%, to $1.9
million for the year ended December 31, 2019 from $1.7 million for the year
ended December 31, 2018. The increase was primarily due to an increase of
$333,000, or 35.9%, in interest expense on deposits, offset, in part, by a
decrease of $44,000, or 6.1%, in interest expense on FHLB advances. The average
balance of interest-bearing deposits increased $3.8 million, or 6.9%, to
$59.4 million for the year ended December 31, 2019 from $55.6 million for the
year ended December 31, 2018, and the average cost of interest-bearing deposits
increased 45 basis points to 2.12% for 2019 from 1.67% for 2018, reflecting the
higher market interest rate environment. The average balance of FHLB advances
decreased $3.3 million, or 12.2%, to $23.8 million for the year ended December
31, 2019 from $27.1 million for the year ended December 31, 2018. The average
cost of these advances increased 19 basis points to 2.87% for 2019 from 2.68%
for 2018.

Net Interest Income.  Net interest income decreased $232,000, or 11.1%, to $1.9
million for the year ended December 31, 2019 from $2.1 million for the year
ended December 31, 2018. Average net interest-earning assets increased $4.5
million year to year. This increase was due primarily to an increase in the
average balance of other interest-earning assets year to year. Our interest rate
spread decreased 49 basis points to 1.63% for the year ended December 31, 2019
from 2.12% for the year ended December 31, 2018, and our net interest margin
decreased 36 basis points to 1.94% for the year ended December 31, 2019 from
2.30% for the year ended December 31, 2018. The decreases in interest rate
spread and net interest margin was primarily the result of an increasing
interest rate environment during 2019 resulting in our interest-bearing
liabilities repricing at a faster rate than the yields on our interest-earning
assets, the majority of which are long-term, fixed-rate loans.

Provision for Loan Losses.   We recorded credits in the provision for loan
losses of $9,000 for the year ended December 31, 2019 and $11,000 for the year
ended December 31, 2018.  The decrease in the credit in the provision for loan
losses in 2019 compared to 2018 resulted from our analysis of the factors
described in "Critical Accounting Policies - Allowance for Loan Losses." The
allowance for loan losses was $850,000, or 1.08% of total loans, at December 31,
2019, compared to $850,000, or 1.05% of total loans, at December 31, 2018.

Classified (substandard, doubtful and loss) loans decreased to $567,000 at December 31, 2019 from $580,000 at December 31, 2018. There were no non-performing loans at December 31, 2019 or December 31, 2018. Net recoveries were $9,000 in 2019 compared to $11,000 in 2018, a decrease of $2,000.



Noninterest Income. Noninterest income increased $236,000, or 46.7%, to $741,000
for the year ended December 31, 2019 from $505,000 for the year ended December
31, 2018. The increase was primarily due to an increase in fees on loans sold of
$234,000 and in gains on sales of securities of $61,000. These increases were
partially offset by a decreases in service charges and other income of $24,000,
net income from other real estate owned of $23,000 and income from life
insurance of $12,000.

Noninterest Expense.   Noninterest expense increased $158,000, or 7.0%, to $2.4
million for 2019 from $2.3 million for 2018. The increase was due primarily to
an increase of $95,000, or 6.7%, in salaries and employee benefits, primarily
from increased commissions paid on higher loan volume in 2019. The increase in
noninterest expense also resulted from increases of $60,000, or 30.6%, in
occupancy expense,  $26,000, or 19.7%, in accounting and consulting expense and
$3,000, or 0.7% in other expenses.  The increase in occupancy expense resulted
from higher maintenance and repairs expenses in 2019 and the increase in
accounting and consulting expense resulted from increased accounting and legal
fees associated with

                                       41

  Table of Contents

operating as a public company. These increases were offset, in part, by a decrease in FDIC deposit insurance premiums of $26,000, or 32.5%.



We expect noninterest expense to increase because of costs associated with
operating as a public company for a full year in 2020,  including the expected
hiring of additional accounting personnel, and the increased compensation
expenses associated with the purchase of shares of common stock by our employee
stock ownership plan and the possible implementation of a stock-based benefit
plan, if approved by our stockholders.

Income Tax Expense. Income tax expense increased $200,000 to $254,000 for
2019 compared to $54,000 in 2018.  The increase resulted from a  charge to
earnings of $222,000 to establish a valuation allowance on our deferred tax
asset. At this time we believe that it is more likely than not that the benefit
from a portion of the NOL carryforwards will not be realized within a reasonable
time period to offset the amount of tax net operating losses which are the
principal cause of our deferred tax asset.

Average balances and yields.    The following table sets forth average balance
sheets, average yields and costs, and certain other information at and for the
years indicated. No tax-equivalent yield adjustments were made, as the effect
thereof was not material. All average balances are daily average balances.
Nonaccrual loans were included in the computation of average balances, but have
been reflected in the table as loans carrying a zero yield. The yields set forth
below include the effect of deferred fees, discounts and premiums that are
amortized or accreted to interest income or interest expense.



                                                                   For the Year Ended December 31,
                                                         2019                                           2018
                                        Average                                        Average
                                       Outstanding                   Yield/ Rate     Outstanding                    Yield/ Rate
                                         Balance        Interest         (1)            Balance        Interest         (1)


Interest-earning assets:
Loans, net                            $      80,834    $    3,484            4.31 %  $      80,957    $    3,555            4.39 %
Investment securities                         6,471           155            2.40            6,131           119            1.94
Other interest-earning assets                 8,542           161            1.88            3,785            69            1.82
Total interest-earning assets                95,847         3,800            3.96           90,873         3,743            4.12
Noninterest-earning assets                    7,562                                          7,387
Total assets                          $     103,409                                  $      98,260

Interest-bearing liabilities:
Savings/Money Market accounts         $       3,958             6            0.15    $       3,384             7            0.21
Certificates of deposit                      55,468         1,255            2.26           52,223           921            1.76
Total interest-bearing deposits              59,426         1,261            2.12           55,607           928            1.67
Borrowings                                   23,764           682            2.87           27,068           726            2.68
Total interest-bearing liabilities           83,190         1,943            2.34           82,675         1,654            2.00
Other noninterest-bearing
liabilities                                   2,665                                          3,409
Total liabilities                            85,855                                         86,084
Equity                                       17,554                                         12,176
Total liabilities and equity          $     103,409                                  $      98,260

Net interest income                                    $    1,857                                     $    2,089
Net interest rate spread (1)                                                 1.63 %                                         2.12 %
Net interest-earning assets (2)       $      12,657                                  $       8,198
Net interest margin (3)                                                      1.94 %                                         2.30 %
Average of interest-earning assets
to interest-bearing liabilities              115.21 %                                       109.92 %


--------------------------------------------------------------------------------

(1) Net interest rate spread represents the difference between the yield on


      average interest-earning assets and the cost of average interest-bearing
      liabilities.


                                       42

  Table of Contents


 (2)  Net interest-earning assets represents total interest-earning assets less
      total interest-bearing liabilities.


 (3)  Net interest margin represents net interest income divided by total
      interest-earning assets.

Rate/Volume Analysis



The following table presents the effects of changing rates and volumes on our
net interest income for the years indicated. The rate column shows the effects
attributable to changes in rate (changes in rate multiplied by prior
volume). The volume column shows the effects attributable to changes in volume
(changes in volume multiplied by prior rate). The total column represents the
sum of the prior columns. For purposes of this table, changes attributable to
both rate and volume, which cannot be segregated, have been allocated
proportionately, based on the changes due to rate and the changes due to volume.


                                                   Years Ended December 31,
                                                         2019 vs. 2018
                                          Increase (Decrease) Due to          Total
                                                                            Increase
                                            Volume              Rate        (Decrease)
                                                        (In thousands)

  Interest-earning assets:
  Loans, net                            $           (6)       $   (65)    $        (71)
  Investment securities                               7             29               36
  Other interest-earning assets                      90              2               92

  Total interest-earning assets                      91           (34)               57

  Interest-bearing liabilities:
  Savings accounts                                    1            (2)              (1)
  Certificates of deposit                            60            274              334
  Total deposits                                     61            272              333

  Borrowings                                      (105)             61             (44)

  Total interest-bearing liabilities               (44)            333              289

  Change in net interest income         $           135       $  (367)    $       (232)




Management of Market Risk

General. Our most significant form of market risk is interest rate risk because,
as a financial institution, the majority of our assets and liabilities are
sensitive to changes in interest rates. Therefore, a principal part of our
operations is to manage interest rate risk and limit the exposure of our
financial condition and results of operations to changes in market interest
rates. All directors participate in discussions during the regular board
meetings evaluating the interest rate risk inherent in our assets and
liabilities, and the level of risk that is appropriate. These discussions take
into consideration our business strategy, operating environment, capital,
liquidity and performance objectives consistent with the policy and guidelines
approved by them.

                                       43

  Table of Contents

Our asset/liability management strategy attempts to manage the impact of changes
in interest rates on net interest income, our primary source of earnings. Among
the techniques we are using to manage interest rate risk are:

· selling a significant portion of our conforming, long-term, fixed-rate one- to

four-family residential real estate loan originations and retaining the

non-conforming and shorter-term, fixed-rate and adjustable-rate one- to

four-family residential real estate loans that we originate, subject to market


    conditions and periodic review of our asset/liability management needs;

· trying to reduce our dependence on non-retail certificates of deposit and

borrowings to support lending and investment activities and increasing our

reliance on our savings accounts and money market accounts, which are less

interest rate sensitive than certificates of deposit;

· lengthening the weighted average maturity of our liabilities through

longer-term funding sources such as fixed-rate advances from the FHLB with

terms to maturity of up to 10 years;

· utilizing a rate lock program for loans that we originate for sale and selling

loans pursuant to best efforts delivery contracts to eliminate warehouse and

pipeline risk; and

· holding relatively short-duration, adjustable rate, highly liquid investment


    securities.




Our board of directors is responsible for the review and oversight of our
executive management team and other essential operational staff which are
responsible for our asset/liability analysis. These officers act as an
asset/liability committee and are charged with developing and implementing an
asset/liability management plan, and generally meet monthly to review pricing
and liquidity needs and assess our interest rate risk. We currently utilize a
third-party modeling program, prepared on a quarterly basis, to evaluate our
sensitivity to changing interest rates, given our business strategy, operating
environment, capital, liquidity and performance objectives, and for managing
this risk consistent with the guidelines approved by the board of directors.

We do not engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage backed securities.



Economic Value of Equity and Changes in Net Interest Income. We monitor interest
rate risk through the use of a simulation model that estimates the amounts by
which the fair value of our assets and liabilities (our economic value of equity
or "EVE") would change in the event of a range of assumed changes in market
interest rates. The quarterly reports developed in the simulation model assist
us in identifying, measuring, monitoring and controlling interest rate risk to
ensure compliance within our policy guidelines.

The table below sets forth, as of December 31, 2019, the estimated changes in
our EVE that would result from the designated instantaneous changes in market
interest rates. Computations of prospective effects of hypothetical interest
rate changes are based on numerous assumptions including relative levels of
market

                                       44

  Table of Contents

interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results.




 Change in                           Estimated Increase                NPV as a Percentage of
 Interest                             (Decrease) in NPV               Present Value of Assets (3)
   Rates        Estimated                                                        Increase (Decrease)
   (basis
points) (1)       EVE (2)          Amount          Amount       NPV Ratio (4)       (basis points)
                                       (Dollars in thousands)
   +400        $      12,751    $     (6,642)        (34.25) %          13.34 %              (437.82)
   +300               14,703          (4,690)        (24.18)            14.81                (289.89)
   +200               16,586          (2,807)        (14.47)            16.12                (159.33)
   +100               18,251          (1,142)         (5.89)            17.15                 (56.00)
     -                19,393                -              -            17.71                       -
   (100)              19,647              254           1.31            17.58                 (13.36)
   (200)              19,400                7           0.04            17.16                 (55.54)

--------------------------------------------------------------------------------

(1) Assumes an instantaneous uniform change in interest rates at all maturities.

(2) EVE is the discounted present value of expected cash flows from assets,

liabilities and off-balance sheet contracts.

(3) Present value of assets represents the discounted present value of incoming


      cash flows on interest-earning assets.


 (4)  NPV Ratio represents NPV divided by the present value of assets.


The table above indicates that at December 31, 2019, in the event of a 200 basis
point decrease in interest rates, we would have experienced a 0.04% increase in
EVE. In the event of a 200 basis point increase in interest rates at December
31, 2019, we would have experienced a 14.47% decrease in EVE.

In addition to modeling changes to our EVE, we also analyze estimated changes to
net interest income ("NII") for a prospective twelve-month period under the
interest rate scenarios set forth above. The following tables set forth our NII
model as of December 31, 2019.


                                                            Increase (Decrease)
   Change in Interest Rates     Estimated Net Interest       in Estimated Net
        (Basis Points)                Income (1)              Interest Income

             +400              $                   2,769                   11.12 %
             +300                                  2,709                    8.71
             +200                                  2,644                    6.10
             +100                                  2,573                    3.25
              -                                    2,492                       -
            (100)                                  2,376                  (4.65)
            (200)                                  2,222                 (10.83)

--------------------------------------------------------------------------------

(1) The calculated changes assume an immediate shock of the static yield curve.




Certain shortcomings are inherent in the methodology used in the above interest
rate risk measurement. Modeling changes in EVE and NII require making certain
assumptions that may or may not reflect the manner in which actual yields and
costs respond to changes in market interest rates. In this regard, the EVE and
NII tables presented assume that the composition of our interest-sensitive
assets and liabilities existing at the beginning of a period remains constant
over the period being measured and assumes that a particular change in interest
rates is reflected uniformly across the yield curve regardless of the duration
or repricing of specific assets and liabilities. Accordingly, although the EVE
and NII tables provide an indication of our interest rate risk exposure at a
particular point in time, such measurements are not intended

                                       45

Table of Contents

to and do not provide a precise forecast of the effect of changes in market interest rates on EVE and NII and will differ from actual results.

EVE and NII calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of our loans, deposits and borrowings.

Liquidity and Capital Resources



Liquidity describes our ability to meet the financial obligations that arise in
the ordinary course of business. Liquidity is primarily needed to meet the
borrowing and deposit withdrawal requirements of our customers and to fund
current and planned expenditures. Our primary sources of funds are deposits,
principal and interest payments on loans and securities, proceeds from the sale
of loans, and proceeds from maturities of securities. We also have the ability
to borrow from the FHLB. At December 31, 2019, we had $21.6 million outstanding
in advances from the FHLB, and had the capacity to borrow approximately an
additional $16.3 million from the FHLB and an additional $4.3 million on a line
of credit with First National Bankers Bank at this date.

While maturities and scheduled amortization of loans and securities are
predictable sources of funds, deposit flows and loan prepayments are greatly
influenced by general interest rates, economic conditions, and competition. Our
most liquid assets are cash and short-term investments. The levels of these
assets are dependent on our operating, financing, lending, and investing
activities during any given period.

Our cash flows are comprised of three primary classifications: cash flows from
operating activities, investing activities, and financing activities. Net cash
(used in) provided by operating activities was ($2.3 million) and $345,000 for
the years ended December 31, 2019 and 2018, respectively. Net cash provided by
(used in) investing activities, which consisted primarily of net change in loans
receivable, net change in interest-bearing deposits and net change in investment
securities, was $1.8 million and ($1.1 million) for the years ended December 31,
2019 and 2018, respectively. Net cash provided by financing activities,
consisting primarily of the proceeds from the issuance of common stock due to
the conversion and the activity in deposit accounts and FHLB advances, was $9.3
million and $3.2 million for the years ended December 31, 2019 and 2018,
respectively, resulting from our strategy of generating liquidity through our
deposit base at lower interest rates to fund loan originations.

We are committed to maintaining a strong liquidity position. We monitor our
liquidity position on a daily basis. We anticipate that we will have sufficient
funds to meet our current funding commitments. Based on our deposit retention
experience and current pricing strategy, we anticipate that a significant
portion of maturing time deposits will be retained. We also anticipate continued
use of FHLB advances.

At December 31, 2019, we exceeded all of our regulatory capital requirements
with a Tier 1 leverage capital level of $18.9 million, or 17.47% of adjusted
total assets, which is above the well-capitalized required level of $5.4
million, or 5.00%; and total risk-based capital of $19.6 million, or 38.94% of
risk-weighted assets, which is above the well-capitalized required level of $5.0
million, or 10.00%. At December 31, 2018, we exceeded all of our regulatory
capital requirements with a Tier 1 leverage capital level of $12.3 million, or
12.23% of adjusted total assets, which is above the well-capitalized required
level of $5.0 million, or 5.0%; and total risk-based capital of $13.0 million,
or 25.98% of risk-weighted assets, which is above the well-capitalized required
level of $5.0 million, or 10.0%. Accordingly, Eureka Homestead was categorized
as well-capitalized at December 31, 2019 and 2018. Management is not aware of
any conditions or events since the most recent notification that would change
our category.

                                       46

  Table of Contents

Off-Balance Sheet Arrangements. At December 31, 2019, we had $524,000 of
outstanding commitments to originate loans, all of which represented the balance
of remaining funds to be disbursed on construction loans in
process. Certificates of deposit that are scheduled to mature in less than one
year from December 31, 2019 total $26.0 million at December 31, 2019. Management
expects that a substantial portion of the maturing certificates of deposit will
be renewed. However, if a substantial portion of these deposits is not retained,
we may utilize FHLB advances or raise interest rates on deposits to attract new
accounts, which may result in higher levels of interest expense.

Recent Accounting Pronouncements



For a discussion of the impact of recent accounting pronouncements, see Note 1
of the notes to our financial statements beginning on page F-7 of this annual
report.

Impact of Inflation and Changing Prices



The financial statements and related data presented herein have been prepared in
accordance with generally accepted accounting principles in the United States of
America which require the measurement of financial position and operating
results in terms of historical dollars without considering changes in the
relative purchasing power of money over time due to inflation. The primary
impact of inflation on our operations is reflected in increased operating costs.
Unlike most industrial companies, virtually all of the assets and liabilities of
a financial institution are monetary in nature. As a result, interest rates,
generally, have a more significant impact on a financial institution's
performance than does inflation. Interest rates do not necessarily move in the
same direction or to the same extent as the prices of goods and services.

ITEM 7A. Quantitative and Qualitative Disclosures about Market Risk

Not required for smaller reporting companies.

© Edgar Online, source Glimpses