SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the quarterly period ended ~~June~~September 30, 2018 or

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the transition period from ~~______to ______~~to

Commission File Number: 0-26128

NorthWest Indiana Bancorp

(Exact name of registrant as specified in its charter)

Indiana		35-1927981
(State or other jurisdiction of incorporation		(I.R.S. Employer Identification Number)
or organization)

9204 Columbia Avenue
Munster, Indiana		46321
(Address of principal executive offices)		(ZIP code)

Registrant's telephone number, including area code:(219) 836-4400

N/A

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by ~~section~~Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YesxNo¨

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files).

Yesx No¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange ~~Act (Check one):~~Act:

Large accelerated filer¨Accelerated filerxNon-accelerated filer¨~~(Do not check if a smaller reporting company)~~

Smaller Reporting Company¨xEmerging growth company¨

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes¨Nox

There were ~~2,867,911~~3,029,157 shares of the registrant’s Common Stock, without par value, outstanding at ~~July 20,~~November 2, 2018.

NorthWest Indiana Bancorp

Index

		Page
		Number
PART I. Financial Information

Item 1.	Unaudited Financial Statements and Notes	1

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2122

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	3335

Item 4.	Controls and Procedures	35

PART II. Other Information		36

SIGNATURES		37

EXHIBITS
31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1 Section 1350 Certifications
101 XBRL Interactive Data File

NorthWest Indiana Bancorp

Consolidated Balance Sheets

	June 30,						September 30,
(Dollars in thousands)	2018			December 31,			2018			December 31,
	(unaudited)			2017			(unaudited)			2017
ASSETS

Cash and non-interest bearing deposits in other financial institutions	$	16,429		$	10,529		$	9,990		$	10,529
Interest bearing deposits in other financial institutions		2,524			139			2,576			139
Federal funds sold		839			357			1,398			357

Total cash and cash equivalents		19,792			11,025			13,964			11,025

Certificates of deposit in other financial institutions		1,526			1,676			3,754			1,676

Securities available-for-sale		238,164			244,490			238,071			244,490
Loans held-for-sale		4,329			1,592			4,483			1,592
Loans receivable		646,288			620,211			742,232			620,211
Less: allowance for loan losses		(7,448	)		(7,482	)		(7,749	)		(7,482	)
Net loans receivable		638,840			612,729			734,483			612,729
Federal Home Loan Bank stock		3,017			3,000			3,236			3,000
Accrued interest receivable		3,253			3,262			3,560			3,262
Premises and equipment		19,221			19,559			24,868			19,559
Foreclosed real estate		1,087			1,699			2,125			1,699
Cash value of bank owned life insurance		19,583			19,355			23,007			19,355
Goodwill		2,792			2,792			8,170			2,792
Other assets		7,347			6,080			13,353			6,080

Total assets	$	958,951		$	927,259		$	1,073,074		$	927,259

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits:
Non-interest bearing	$	120,418		$	120,556		$	134,449		$	120,556
Interest bearing		685,559			672,448			768,307			672,448
Total		805,977			793,004			902,756			793,004
Repurchase agreements		14,236			11,300			12,585			11,300
Borrowed funds		35,679			20,881			48,314			20,881
Accrued expenses and other liabilities		12,482			10,014			12,932			10,014

Total liabilities		868,374			835,199			976,587			835,199

Stockholders' Equity:
Preferred stock, no par or stated value; 10,000,000 shares authorized, none outstanding		-			-			-			-
Common stock, no par or stated value; 10,000,000 shares authorized; shares issued: June 30, 2018 - 2,924,978 December 31, 2017 - 2,920,545 shares outstanding: June 30, 2018 - 2,867,911 December 31, 2017 - 2,864,507		361			361
Common stock, no par or stated value; 10,000,000 shares authorized; shares issued and outstanding: September 30, 2018 - 3,029,157								-			-
December 31, 2017 - 2,864,507
Additional paid-in capital		4,565			4,506			11,877			4,867
Accumulated other comprehensive income/(loss)		(4,237	)		684			(5,992	)		684
Retained earnings		89,888			86,509			90,602			86,509

Total stockholders' equity		90,577			92,060			96,487			92,060

Total liabilities and stockholders' equity	$	958,951		$	927,259		$	1,073,074		$	927,259

See accompanying notes to consolidated financial statements.

NorthWest Indiana Bancorp

Consolidated Statements of Income

(unaudited)

	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
(Dollars in thousands)	June 30,				June 30,				September 30,				September 30,
	2018		2017		2018		2017		2018		2017		2018		2017
Interest income:
Loans receivable
Real estate loans	$	6,134	$	5,606	$	12,051	$	11,027	$	7,189	$	5,773	$	19,240	$	16,800
Commercial loans		1,119		1,053		2,191		2,066		1,266		1,050		3,457		3,116
Consumer loans		4		5		9		10		97		5		106		15
Total loan interest		7,257		6,664		14,251		13,103		8,552		6,828		22,803		19,931
Securities		1,696		1,599		3,418		3,216		1,709		1,585		5,127		4,801
Other interest earning assets		43		9		60		31		74		18		134		49

Total interest income		8,996		8,272		17,729		16,350		10,335		8,431		28,064		24,781

Interest expense:
Deposits		838		498		1,513		957		1,018		518		2,531		1,475
Repurchase agreements		45		28		77		49		47		31		124		80
Borrowed funds		237		88		428		171		254		110		682		281

Total interest expense		1,120		614		2,018		1,177		1,319		659		3,337		1,836

Net interest income		7,876		7,658		15,711		15,173		9,016		7,772		24,727		22,945
Provision for loan losses		297		323		638		557		312		165		950		722

Net interest income after provision for loan losses		7,579		7,335		15,073		14,616		8,704		7,607		23,777		22,223

Noninterest income:
Fees and service charges	$	947	$	821	$	1,839	$	1,561	$	991	$	843	$	2,830	$	2,404
Wealth management operations										414		459		1,253		1,267
Gain on sale of securities, net		246		252		1,004		545		151		213		1,155		758
Wealth management operations		424		398		839		808
Gain on sale of loans held-for-sale, net		359		271		570		471		451		412		1,021		883
Increase in cash value of bank owned life insurance		120		115		228		230		130		119		358		349
Gain on sale of foreclosed real estate, net		68		93		100		93		54		2		154		95
Other		39		10		72		37		32		27		104		64

Total noninterest income	$	2,203	$	1,960	$	4,652	$	3,745	$	2,223	$	2,075	$	6,875	$	5,820

Noninterest expense:
Compensation and benefits	$	3,516	$	3,140	$	7,376	$	6,753	$	4,669	$	4,094	$	12,045	$	10,847
Occupancy and equipment		842		815		1,695		1,697		829		845		2,524		2,542
Data processing		703		360		1,064		728		1,012		364		2,076		1,092
Marketing		166		199		300		334		223		135		523		469
Federal deposit insurance premiums		75		81		159		158		91		84		250		242
Other		1,604		1,433		3,279		2,658		2,233		1,403		5,512		4,061

Total noninterest expense	$	6,906	$	6,028	$	13,873	$	12,328	$	9,057	$	6,925	$	22,930	$	19,253

Income before income tax expenses		2,876		3,267		5,852		6,033		1,870		2,757		7,722		8,790
Income tax expenses		365		738		780		1,206		245		509		1,025		1,715

Net income	$	2,511	$	2,529	$	5,072	$	4,827	$	1,625	$	2,248	$	6,697	$	7,075

Earnings per common share:
Basic	$	0.88	$	0.89	$	1.77	$	1.69	$	0.54	$	0.78	$	2.29	$	2.47
Diluted	$	0.88	$	0.89	$	1.77	$	1.69	$	0.54	$	0.78	$	2.29	$	2.47

Dividends declared per common share	$	0.30	$	0.29	$	0.59	$	0.57	$	0.30	$	0.29	$	0.89	$	0.87

See accompanying notes to consolidated financial statements.

NorthWest Indiana Bancorp

Consolidated Statements of Comprehensive Income

(unaudited)

	Three Months Ended						Six Months Ended						Three Months Ended						Nine Months Ended
(Dollars in thousands)	June 30,						June 30,						September 30,						September 30,
	2018			2017			2018			2017			2018			2017		��	2018			2017

Net income	$	2,511		$	2,529		$	5,072		$	4,827		$	1,625		$	2,248		$	6,697		$	7,075

Net change in net unrealized gains and losses on securities available-for-sale:
Unrealized gains/(losses) arising during the period		(880	)		1,978			(5,230	)		3,446			(2,071	)		747			(7,301	)		4,193
Less: reclassification adjustment for gains included in net income		(246	)		(252	)		(1,004	)		(545	)		(151	)		(213	)		(1,155	)		(758	)
Net securities gain/(loss) during the period		(1,126	)		1,726			(6,234	)		2,901			(2,222	)		534			(8,456	)		3,435
Tax effect		237			(586	)		1,313			(986	)		467			(183	)		1,780			(1,169	)
Net of tax amount		(889	)		1,140			(4,921	)		1,915			(1,755	)		351			(6,676	)		2,266

Other comprehensive income/(loss), net of tax		(889	)		1,140			(4,921	)		1,915

Comprehensive income, net of tax	$	1,622		$	3,669		$	151		$	6,742
Comprehensive income/(loss), net of tax													$	(130	)	$	2,599		$	21		$	9,341

See accompanying notes to consolidated financial statements.

NorthWest Indiana Bancorp

Consolidated Statements of Changes in Stockholders' Equity

(unaudited)

	Three Months Ended						Six Months Ended						Three Months Ended						Nine Months Ended
(Dollars in thousands)	June 30,						June 30,						September 30,						September 30,
	2018			2017			2018			2017			2018			2017			2018			2017

Balance at beginning of period	$	89,808		$	86,427		$	92,060		$	84,108		$	90,577		$	89,308		$	92,060		$	84,108

Comprehensive income:
Net income		2,511			2,529			5,072			4,827			1,625			2,248			6,697			7,075
Net unrealized gains/(losses) on securities available-for-sale, net of reclassifications and tax effects		(889	)		1,140			(4,921	)		1,915			(1,755	)		351			(6,676	)		2,266
Comprehensive income, net of tax		1,622			3,669			151			6,742			(130	)		2,599			21			9,341

Stock based compensation expense		51			43			104			90			50			51			154			142
Repurchase of shares		(45	)		-			(45	)		-
Net surrender value of restricted stock awards														(27	)		-			(72	)		-
Issuance of 161,875 shares at $42.80 per share, for acquisition of First Personal Financial Corporation														6,928			-			6,928			-
Cash dividends		(859	)		(831	)		(1,693	)		(1,632	)		(911	)		(831	)		(2,604	)		(2,464	)

Balance at end of period	$	90,577		$	89,308		$	90,577		$	89,308		$	96,487		$	91,127		$	96,487		$	91,127

See accompanying notes to consolidated financial statements.

NorthWest Indiana Bancorp

Consolidated Statements of Cash Flows

(unaudited)

	Six Months Ended						Nine Months Ended
(Dollars in thousands)	June 30,						September 30,
	2018			2017			2018			2017
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	5,072		$	4,827		$	6,697		$	7,075
Adjustments to reconcile net income to net cash provided by/(used in) operating activities:
Origination of loans for sale		(24,266	)		(17,633	)		(41,823	)		(31,599	)
Sale of loans originated for sale		22,099			17,611			39,953			32,659
Depreciation and amortization, net of accretion		1,312			1,267			1,902			1,906
Amortization of mortgage servicing rights		32			31			48			48
Stock based compensation expense		104			90			154			142
Repurchase of shares		(45	)		-
Net surrender value of restricted stock awards								(72	)		-
Gain on sale of securities, net		(1,004	)		(545	)		(1,155	)		(758	)
Gain on sale of loans held-for-sale, net		(570	)		(471	)		(1,021	)		(883	)
Gain on sale of foreclosed real estate, net		(100	)		(93	)		(154	)		(95	)
Provision for loan losses		638			557			950			722
Net change in:
Interest receivable		9			80			(298	)		65
Other assets		(17	)		(476	)		(345	)		(538	)
Accrued expenses and other liabilities		2,468			(212	)		(2,544	)		372
Total adjustments		660			206			(4,405	)		2,041
Net cash - operating activities		5,732			5,033			2,292			9,116

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities of certificates of deposits in other financial institutions		150			-			1,150			-
Proceeds from maturities and pay downs of securities available-for-sale		10,314			12,995			17,747			18,887
Proceeds from sales of securities available-for-sale		22,545			26,428			29,049			48,063
Purchase of securities available-for-sale		(32,339	)		(43,656	)		(48,464	)		(73,503	)
Loan participations purchased								-			(362	)
Net change in loans receivable		(27,002	)		(18,434	)		(28,385	)		(25,260	)
Purchase of Federal Home Loan Bank Stock		(17	)		-			(17	)		-
Purchase of premises and equipment, net		(398	)		(1,064	)		(624	)		(1,373	)
Proceeds from sale of foreclosed real estate, net		965			550			1,273			902
Cash and cash equivalents from acquisition activity								26,950			-
Cash paid for acquisition								(8,689	)		-
Change in cash value of bank owned life insurance		(228	)		(230	)		(358	)		(349	)
Net cash - investing activities		(26,010	)		(23,411	)		(10,368	)		(32,995	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Net change in deposits		12,973			7,210			(15,180	)		(22,211	)
Proceeds from FHLB advances		44,000			-			62,000			7,000
Repayment of FHLB advances		(29,000	)		(6,000	)		(44,000	)		(8,000	)
Change in other borrowed funds		2,734			1,419			10,718			18,541
Dividends paid		(1,662	)		(1,601	)		(2,523	)		(2,432	)
Net cash - financing activities		29,045			1,028			11,015			(7,102	)
Net change in cash and cash equivalents		8,767			(17,350	)		2,939			(30,981	)
Cash and cash equivalents at beginning of period		11,025			45,109			11,025			45,109
Cash and cash equivalents at end of period	$	19,792		$	27,759		$	13,964		$	14,128

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest	$	1,949		$	1,186		$	3,258		$	1,832
Income taxes		955			920			1,080			1,355
Acquisition activity:
Fair value of assets acquired, including cash and cash equivalents							$	137,449		$	-
Value of goodwill and other intangible assets								8,481			-
Fair value of liabilities assumed								130,313			-
Cash paid for acquisition								8,689			-
Issuance of common stock for acquisition								6,928			-
Noncash activities:
Transfers from loans to foreclosed real estate	$	253		$	-		$	253		$	51

See accompanying notes to consolidated financial statements.

NorthWest Indiana Bancorp

Notes to Consolidated Financial Statements

Note 1 - Basis of Presentation

The consolidated financial statements include the accounts of NorthWest Indiana Bancorp (the “Bancorp” or “NWIN”), its wholly-owned subsidiaries NWIN Risk Management, Inc. (a captive insurance subsidiary) and Peoples Bank SB (the “Bank”), and the Bank’s wholly-owned subsidiaries, Peoples Service Corporation, NWIN, LLC, NWIN Funding, Incorporated, and Columbia Development Company, LLC. The Bancorp’s business activities include being a holding company for the Bank as well as a holding company for NWIN Risk Management, Inc. The Bancorp’s earnings are primarily dependent upon the earnings of the Bank. The accompanying unaudited consolidated financial statements were prepared in accordance with instructions for Form 10-Q and, therefore, do not include all disclosures required by U.S. generally accepted accounting principles for complete presentation of consolidated financial statements. In the opinion of management, the consolidated financial statements contain all adjustments necessary to present fairly the consolidated balance sheets of the Bancorp as of ~~June~~September 30, 2018 and December 31, 2017, and the consolidated statements of income, comprehensive income, and changes in stockholders’ equity for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 and consolidated statements of cash flows for the ~~six~~nine months ended ~~June~~September 30, 2018 and 2017. The income reported for the ~~six~~nine month period ended ~~June~~September 30, 2018 is not necessarily indicative of the results to be expected for the full year.

Note 2 - Use of Estimates

Preparing financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period, as well as the disclosures provided. Actual results could differ from those estimates. Estimates associated with the allowance for loan losses, fair values of foreclosed real estate, loan servicing rights, investment securities, deferred tax assets, goodwill, and the status of contingencies are particularly susceptible to material change in the near term.

Note 3 - Acquisition Activity

On ~~February 20,~~July 26, 2018, the Bancorp ~~entered into an Agreement and Plan~~completed its previously announced acquisition of ~~Merger (the “Merger Agreement”) with~~ First Personal Financial Corp., a Delaware corporation (“First Personal”). pursuant to an Agreement and Plan of Merger dated February 20, 2018 (the “First Personal Merger Agreement”) between NWIN and First Personal. Pursuant to the terms of the First Personal Merger Agreement, First Personal ~~will merge~~merged with and into ~~the Bancorp,~~NWIN, with ~~the Bancorp~~NWIN as the surviving corporation (the ~~“Merger”~~“First Personal Merger”). AtSimultaneous with the ~~time of the~~First Personal Merger, First Personal Bank, an Illinois state chartered commercial bank and wholly-owned subsidiary of First Personal, ~~(“First Personal Bank”), will merge~~merged with and into Peoples Bank SB ~~the wholly-owned Indiana state chartered savings bank subsidiary of the Bancorp~~ (“Peoples Bank”), with Peoples Bank as the surviving ~~bank (the “Bank Merger”).~~bank.

~~The boards of directors of~~In connection with the ~~Bancorp and~~ First Personal and the stockholders of First Personal, have approved the Merger and the Merger Agreement. In addition, all regulatory approvals necessary for the consummation of the Merger and Bank Merger have been received. Subject to remaining customary closing conditions, the parties anticipate completing the Merger on July 26, 2018.

~~Upon completion of the~~ Merger, each First Personal stockholder ~~will have the right to receive~~holding 100 or more shares of First Personal common stock received fixed consideration of (i) 0.1246 shares of ~~Bancorp~~NWIN common stock, and (ii) $6.67 per share in cash for each outstanding share of First Personal’s common stock. Stockholders holding less than 100 shares of First Personal common stock ~~will have the right to receive~~received $12.12 in cash and no stock consideration for each outstanding share of First Personal common stock. Any fractional shares of NWIN common stock that a First Personal stockholder would have otherwise received in the First Personal Merger were cashed out in the amount of such fraction multiplied by $42.95.

NWIN issued a total of 161,875 shares of NWIN common stock to the former First Personal stockholders, and paid cash consideration of approximately $8.7 million. Based upon the closing price of NWIN common stock on July 25, 2018, the transaction had an implied valuation of approximately $15.6 million.

As of the closing date of the First Personal Merger, First Personal reported total assets of $138.9 million, total loans of $98.0 million, and total deposits of $125.1 million. Additionally, upon the closing of the merger the three former First Personal Bank branches in Cook County, Illinois became branches of Peoples Bank, thereby expanding the Peoples Bank branch network into Illinois.

Consideration paid for the First Personal acquisition included $8.7 million of cash and the issuance of $6.9 million of NWIN stock in exchange for First Personal common stock. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the First Personal acquisition added assets with fair values of approximately $140.5 million, including loans with a fair market value of approximately 94.6 million, and liabilities with a fair market value of approximately $130.3 million, including deposits with a fair market value of approximately $124.9 million. The amount of consideration paid, less the net fair value of assets and liabilities, resulted in goodwill of $5.4 million.

Final estimates of fair value on the date of acquisition have not been finalized yet. Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation prospectively. If any adjustments are made to the preliminary assumptions (provisional amounts), disclosures will be made in the notes to the financial statements of the amounts recorded in the current period earnings by line item that have been recorded in previous reporting periods if the adjustments to the provisional amounts had been recognized as of the acquisition date.

On July 30, 2018, NorthWest Indiana Bancorp entered into an Agreement and Plan of Merger (the “AJSB Merger Agreement”) with AJS Bancorp, Inc., a Maryland corporation (“AJSB”). Pursuant to the AJSB Merger Agreement, AJSB will merge with and into NWIN, with NWIN as the surviving corporation (the “AJSB Merger”). Simultaneously with the AJSB Merger, A.J. Smith Federal Savings Bank, a federally chartered savings bank and wholly-owned subsidiary of AJSB (“ AJS Bank”), will merge with and into Peoples Bank SB, with Peoples Bank as the surviving bank.

The boards of directors of each of NWIN and AJSB have approved the AJSB Merger and the AJSB Merger Agreement. Subject to the approval of the AJSB Merger by AJSB’s stockholders, regulatory approvals, and other customary closing conditions, the parties anticipate completing the AJSB Merger early in the first quarter of 2019.

AJSB has a home office and two branch offices in Cook County, Illinois. As of ~~June~~September 30, ~~First Personal~~2018, AJS Bank reported total assets of ~~$143.2~~$182.9 million, total loans of ~~$98.8~~$96.8 million, and total deposits of ~~$127.5~~$153.5 million. The combined bank is expected to have approximately ~~$1.1~~$1.3 billion in total assets, ~~$745.1~~$839.0 million in total loans, and ~~$933.5 million~~$1.1 billion in deposits. The acquisition will further expand the Bank’s banking center network ~~into~~in Cook County, Illinois.

Note 4 -– Securities

The estimated fair value of available-for-sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income were as follows:

	(Dollars in thousands)									(Dollars in thousands)
			Gross		Gross			Estimated				Gross		Gross			Estimated
	Cost		Unrealized		Unrealized			Fair		Cost		Unrealized		Unrealized			Fair
June 30, 2018	Basis		Gains		Losses			Value
September 30, 2018										Basis		Gains		Losses			Value
Money market fund	$	1,608	$	-	$	-		$	1,608	$	2,018	$	-	$	-		$	2,018
U.S. government sponsored entities		7,997		2		(178	)		7,821		9,997		-		(229	)		9,768
Collateralized mortgage obligations and residential mortgage-backed securities		139,149		24		(4,042	)		135,131		137,628		7		(4,965	)		132,670
Municipal securities		89,963		972		(814	)		90,121		92,519		446		(1,549	)		91,416
Collateralized debt obligations		4,810		-		(1,327	)		3,483		3,494		-		(1,295	)		2,199
Total securities available-for-sale	$	243,527	$	998	$	(6,361	)	$	238,164	$	245,656	$	453	$	(8,038	)	$	238,071

	(Dollars in thousands)
			Gross		Gross			Estimated
	Cost		Unrealized		Unrealized			Fair
December 31, 2017	Basis		Gains		Losses			Value
Money market fund	$	476	$	-	$	-		$	476
U.S. government sponsored entities		3,996		-		(106	)		3,890
Collateralized mortgage obligations and residential mortgage-backed securities		134,224		170		(1,456	)		132,938
Municipal securities		100,088		3,709		(50	)		103,747
Collateralized debt obligations		4,835		-		(1,396	)		3,439
Total securities available-for-sale	$	243,619	$	3,879	$	(3,008	)	$	244,490

	(Dollars in thousands)
			Gross		Gross			Estimated
	Cost		Unrealized		Unrealized			Fair
December 31, 2017	Basis		Gains		Losses			Value
Money market fund	$	476	$	-	$	-		$	476
U.S. government sponsored entities		3,996		-		(106	)		3,890
Collateralized mortgage obligations and residential mortgage-backed securities		134,224		170		(1,456	)		132,938
Municipal securities		100,088		3,709		(50	)		103,747
Collateralized debt obligations		4,835		-		(1,396	)		3,439
Total securities available-for-sale	$	243,619	$	3,879	$	(3,008	)	$	244,490

The estimated fair value of available-for-sale debt securities at ~~June~~September 30, 2018, by contractual maturity, were as follows. Securities not due at a single maturity date, primarily collateralized mortgage obligations and residential mortgage-backed securities, are shown separately.

(Dollars in thousands)
Available-for-sale
Estimated
Fair Tax-Equivalent
June 30, 2018 Value Yield (%)
Due in one year or less $ 2,279 5.48
Due from one to five years 9,996 3.50
Due from five to ten years 16,804 4.21
Due over ten years 73,954 4.03
Collateralized mortgage obligations and residential mortgage-backed securities 135,131 2.72
Total $ 238,164 3.29

	(Dollars in thousands)
	Available-for-sale
	Estimated
	Fair		Tax-Equivalent
September 30, 2018	Value		Yield (%)
Due in one year or less	$	2,689		5.48
Due from one to five years		8,580		3.18
Due from five to ten years		16,972		4.03
Due over ten years		77,160		4.09

Collateralized mortgage obligations and residential mortgage-backed securities		132,670		2.76
Total	$	238,071		3.32

Sales of available-for-sale securities were as follows for the ~~six~~nine months ended:

	(Dollars in thousands)					(Dollars in thousands)
	June 30,		June 30,			September 30,			September 30,
	2018		2017			2018			2017

Proceeds	$	22,545	$	26,428		$	29,049		$	48,063
Gross gains		1,004		589			1,159			848
Gross losses		-		(44	)		(4	)		(90	)

Accumulated other comprehensive income/(loss) balances, net of tax, related to available-for-sale securities, were as follows:

(Dollars in
thousands)

Unrealized
gain/(loss)
Ending balance, December 31, 2017 $ 684
Current period change (4,921 )
Ending balance, June 30, 2018 $ (4,237 )

	(Dollars in thousands)
	Unrealized gain/(loss)
Ending balance, December 31, 2017	$	684
Current period change		(6,676	)
Ending balance, September 30, 2018	$	(5,992	)

Securities with carrying values of approximately ~~$14.4~~$13.4 million and $21.2 million were pledged as of ~~June~~September 30, 2018 and December 31, 2017, respectively, as collateral for repurchase agreements, public funds, and for other purposes as permitted or required by law.

Securities with gross unrealized losses at ~~June~~September 30, 2018 and December 31, 2017 not recognized in income are as follows:

	(Dollars in thousands)															(Dollars in thousands)
	Less than 12 months					12 months or longer					Total					Less than 12 months					12 months or longer					Total
	Estimated					Estimated					Estimated					Estimated					Estimated					Estimated
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
June 30, 2018	Value		Losses			Value		Losses			Value		Losses
September 30, 2018																Value		Losses			Value		Losses			Value		Losses
U.S. government sponsored entities	$	1,995	$	(5	)	$	3,824	$	(173	)	$	5,819	$	(178	)	$	3,812	$	(185	)	$	5,956	$	(44	)	$	9,768	$	(229	)
Collateralized mortgage obligations and residential mortgage-backed securities		97,556		(2,303	)		33,685		(1,739	)		131,241		(4,042	)		61,506		(3,133	)		70,448		(1,832	)		131,954		(4,965	)
Municipal securities		29,715		(675	)		1,721		(139	)		31,436		(814	)		1,683		(177	)		51,144		(1,372	)		52,827		(1,549	)
Collateralized debt obligations		-		-			3,483		(1,327	)		3,483		(1,327	)		-		-			2,199		(1,295	)		2,199		(1,295	)
Total temporarily impaired	$	129,266	$	(2,983	)	$	42,713	$	(3,378	)	$	171,979	$	(6,361	)	$	67,001	$	(3,495	)	$	129,747	$	(4,543	)	$	196,748	$	(8,038	)
Number of securities				105					37					142					52					128					180

	(Dollars in thousands)
	Less than 12 months					12 months or longer					Total
	Estimated					Estimated					Estimated
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
December 31, 2017	Value		Losses			Value		Losses			Value		Losses
U.S. government sponsored entities	$	-	$	-		$	3,890	$	(106	)	$	3,890	$	(106	)
Collateralized mortgage obligations and residential mortgage-backed securities		66,917		(511	)		37,003		(945	)		103,920		(1,456	)
Municipal securities		1,790		(3	)		1,815		(47	)		3,605		(50	)
Collateralized debt obligations		-		-			3,439		(1,396	)		3,439		(1,396	)
Total temporarily impaired	$	68,707	$	(514	)	$	46,147	$	(2,494	)	$	114,854	$	(3,008	)
Number of securities				40					37					77

Unrealized losses on securities have not been recognized into income because the securities are of high credit quality or have undisrupted cash flows. Management has the intent and ability to hold those securities for the foreseeable future, and the decline in fair value is largely due to changes in interest rates and volatility in securities markets. The fair values are expected to recover as the securities approach maturity.

Note 5 - Loans Receivable

Loans receivable are summarized below:

(Dollars in thousands)

June 30, 2018 December 31, 2017
Loans secured by real estate:
Residential real estate $ 175,677 $ 172,780
Home equity 38,247 36,718
Commercial real estate 223,598 211,090
Construction and land development 51,947 50,746
Farmland 245 -
Multifamily 44,781 43,369
Total loans secured by real estate 534,495 514,703
Consumer 485 460
Commercial business 83,941 77,122
Government 27,736 28,785
Subtotal 646,657 621,070
Less:
Net deferred loan origination fees (180 ) (130 )
Undisbursed loan funds (189 ) (729 )
Loans receivable $ 646,288 $ 620,211

	September 30, 2018			December 31, 2017
Loans secured by real estate:
Residential real estate		221,054			172,780
Home equity		43,175			36,718
Commercial real estate		243,304			211,090
Construction and land development		54,755			50,746
Farmland		242			-
Multifamily		45,752			43,369
Total loans secured by real estate		608,282			514,703
Consumer		5,633			460
Commercial business		102,820			77,122
Government		25,763			28,785
Subtotal		742,498			621,070
Less:
Net deferred loan origination fees		(188	)		(130	)
Undisbursed loan funds		(78	)		(729	)
Loans receivable	$	742,232		$	620,211

(Dollars in thousands)														Beginning Balance		Charge-offs			Recoveries		Provisions			Ending Balance
	Beginning Balance		Charge-offs			Recoveries		Provisions			Ending Balance

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended June 30, 2018:
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended September 30, 2018:													The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended September 30, 2018:

Allowance for loan losses:
Residential real estate	$	1,493	$	(38	)		-	$	68		$	1,523		$	1,523	$	(30	)		-	$	82		$	1,575
Home equity		159		(5	)		-		29			183			183		-			-		10			193
Commercial real estate		2,996		-			2		172			3,170			3,170		-			22		48			3,240
Construction and land development		661		-			-		(50	)		611			611		-			-		(32	)		579
Multifamily		615		-			-		(8	)		607			607		-			-		(150	)		457
Farmland		4		-			-		-			4			4		-			-		(1	)		3
Consumer		35		(14	)		5		10			36			36		(19	)		8		298			323
Commercial business		1,077		(3	)		107		83			1,264			1,264		-			8		61			1,333
Government		57		-			-		(7	)		50			50		-			-		(4	)		46
Total	$	7,097	$	(60	)	$	114	$	297		$	7,448		$	7,448	$	(49	)	$	38	$	312		$	7,749

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended June 30, 2017:
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended September 30, 2017:													The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended September 30, 2017:

Allowance for loan losses:
Residential real estate	$	1,295	$	(71	)	$	-	$	337		$	1,561		$	1,561	$	(10	)	$	3	$	17		$	1,571
Home equity		306		-			-		(230	)		76			76		(35	)		-		41			82
Commercial real estate		3,198		-			-		(307	)		2,891			2,890		-			-		28			2,918
Construction and land development		593		-			-		6			599			600		-			-		(30	)		570
Multifamily		561		-			-		(60	)		501			501		-			-		40			541
Farmland		-		-			-		-			-			-		-			-		-			-
Consumer		28		(24	)		2		24			30			30		(29	)		7		22			30
Commercial business		795		-			9		553			1,357			1,357		(120	)		5		49			1,291
Government		58		-			-		-			58			58		-			-		(2	)		56
Total	$	6,834	$	(95	)	$	11	$	323		$	7,073		$	7,073	$	(194	)	$	15	$	165		$	7,059

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the six months ended June 30, 2018:
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the nine months ended September 30, 2018:													The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the nine months ended September 30, 2018:

Allowance for loan losses:
Residential real estate	$	1,568	$	(106	)	$	-	$	61		$	1,523		$	1,568	$	(136	)	$	-	$	143		$	1,575
Home equity		166		(24	)		-		41			183			166		(24	)		-		51			193
Commercial real estate		3,125		(119	)		2		162			3,170			3,125		(119	)		24		210			3,240
Construction and land development		618		-			-		(7	)		611			618		-			-		(39	)		579
Multifamily		622		-			-		(15	)		607			622		-			-		(165	)		457
Farmland		-		-			-		4			4			-		-			-		3			3
Consumer		31		(22	)		9		18			36			31		(41	)		17		316			323
Commercial business		1,298		(529	)		117		378			1,264			1,298		(529	)		125		439			1,333
Government		54		-			-		(4	)		50			54		-			-		(8	)		46
Total	$	7,482	$	(800	)	$	128	$	638		$	7,448		$	7,482	$	(849	)	$	166	$	950		$	7,749

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the six months ended June 30, 2017:
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the nine months ended September 30, 2017:													The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the nine months ended September 30, 2017:

Allowance for loan losses:
Residential real estate	$	2,111	$	(928	)	$	-	$	378		$	1,561		$	2,111	$	(913	)	$	3	$	370		$	1,571
Home equity		299		-			-		(223	)		76			299		(60	)		-		(157	)		82
Commercial real estate		3,113		-			-		(222	)		2,891			3,113		-			-		(195	)		2,918
Construction and land development		617		-			-		(18	)		599			617		-			-		(47	)		570
Multifamily		572		-			-		(71	)		501			572		-			-		(31	)		541
Farmland		-		-			-		-			-
Consumer		34		(30	)		4		22			30			34		(59	)		11		44			30
Commercial business		896		(245	)		17		689			1,357			896		(365	)		22		738			1,291
Government		56		-			-		2			58			56		-			-		-			56
Total	$	7,698	$	(1,203	)	$	21	$	557		$	7,073		$	7,698	$	(1,397	)	$	36	$	722		$	7,059

The Bancorp's impairment analysis is summarized below:

	Ending Balances

									Purchased
									credit					Ending Balances
(Dollars in thousands)	*Individually*		*Collectively*						impaired					Individually evaluated for impairment reserves		Collectively evaluated for impairment reserves		Loan receivables		Individually evaluated for impairment		Purchased credit impaired individually evaluated for impairment		Collectively evaluated for impairment
	evaluated for		*evaluated*				Individually		individually		Collectively
	impairment		for impairment		Loan		evaluated for		evaluated for		evaluated for
	reserves		reserves		receivables		impairment		impairment		impairment

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at June 30, 2018:
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at September 30, 2018:													The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at September 30, 2018:

Residential real estate	$	30	$	1,493	$	175,492	$	548	$	693	$	174,251		$	20	$	1,555	$	220,862	$	536	$	1,095	$	219,231
Home equity		10		173		38,303		124		-		38,179			9		184		43,234		147		123		42,964
Commercial real estate		14		3,156		223,598		1,289		-		222,309			278		2,962		243,304		1,804		1,605		239,895
Construction and land development		-		611		51,947		-		-		51,947			-		579		54,755		-		-		54,755
Multifamily		-		607		44,781		-		-		44,781			-		457		45,752		-		-		45,752
Farmland		-		4		245		-		-		245			-		3		242		-		-		242
Consumer															-		323		5,633		-		-		5,633
Commercial business		8		1,256		83,699		413		-		83,286			69		1,264		102,687		473		1,436		100,778
Consumer		-		36		487		-		-		487
Government		-		50		27,736		-		-		27,736			-		46		25,763		-		-		25,763
Total	$	62	$	7,386	$	646,288	$	2,374	$	693	$	643,221		$	376	$	7,373	$	742,232	$	2,960	$	4,259	$	735,013

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2017:

Residential real estate	$	21	$	1,547	$	172,141	$	462	$	690	$	170,989		$	21	$	1,547	$	172,141	$	462	$	690	$	170,989
Home equity		-		166		36,769		-		-		36,769			-		166		36,769		-		-		36,769
Commercial real estate		144		2,981		211,090		512		-		210,578			144		2,981		211,090		512		-		210,578
Construction and land development		-		618		50,746		134		-		50,612			-		618		50,746		134		-		50,612
Multifamily		-		622		43,368		-		-		43,368			-		622		43,368		-		-		43,368
Farmland		-		-		-		-				-			-		-		-		-		-		-
Consumer															-		31		461		-		-		461
Commercial business		539		759		76,851		724		-		76,127			539		759		76,851		724		-		76,127
Consumer		-		31		461		-		-		461
Government		-		54		28,785		-		-		28,785			-		54		28,785		-		-		28,785
Total	$	704	$	6,778	$	620,211	$	1,832	$	690	$	617,689		$	704	$	6,778	$	620,211	$	1,832	$	690	$	617,689

The Bancorp's credit quality indicators are summarized below at ~~June~~September 30, 2018 and December 31, 2017:

	Credit Exposure - Credit Risk Portfolio By Creditworthiness Category																Credit Exposure - Credit Risk Portfolio By Creditworthiness Category
	June 30, 2018																September 30, 2018
(Dollars in thousands)	2		3		4		5		6		7		8				2		3		4		5		6		7		8
			Above average				Marginally				Special
Loan Segment	Moderate		acceptable		Acceptable		acceptable		Pass/monitor		mention		Substandard		Total		Moderate		Above average acceptable		Acceptable		Marginally acceptable		Pass/monitor		Special mention		Substandard		Total
Residential real estate	$	406	$	16,577	$	94,660	$	9,170	$	46,790	$	3,999	$	3,890	$	175,492	$	143	$	55,619	$	99,366	$	8,920	$	47,779	$	4,685	$	4,350	$	220,862
Home equity		105		956		36,471		-		152		228		391	$	38,303		108		4,552		37,472		-		126		544		432		43,234
Commercial real estate		-		2,074		78,741		93,683		43,224		4,587		1,289	$	223,598		-		6,133		80,598		102,712		46,018		5,972		1,871		243,304
Construction and land development		-		-		20,477		21,194		10,276		-		-	$	51,947		-		330		22,127		22,895		9,403		-		-		54,755
Multifamily		-		-		19,676		23,301		1,582		222		-	$	44,781		-		574		19,575		23,686		1,763		154		-		45,752
Farmland		-		-		-		245		-		-		-	$	245		-		-		-		-		242		-		-		242
Commercial business		7,957		20,484		15,241		25,579		12,263		1,762		413	$	83,699		9,872		22,398		22,229		31,540		12,724		3,144		780		102,687
Consumer		115		4		368		-		-		-		-	$	487		794		3,007		678		221		913		20		-		5,633
Government		-		2,220		19,786		5,730		-		-		-	$	27,736		-		2,111		18,707		4,945		-		-		-		25,763
Total	$	8,583	$	42,315	$	285,420	$	178,902	$	114,287	$	10,798	$	5,983	$	646,288	$	10,917	$	94,724	$	300,752	$	194,919	$	118,968	$	14,519	$	7,433	$	742,232

	December 31, 2017
	2		3		4		5		6		7		8
			Above average				Marginally				Special
Loan Segment	Moderate		acceptable		Acceptable		acceptable		Pass/monitor		mention		Substandard		Total
Residential real estate	$	887	$	12,317	$	92,241	$	8,759	$	50,075	$	4,130	$	3,732	$	172,141
Home equity		-		1,065		34,871		-		250		233		350	$	36,769
Commercial real estate		-		2,372		79,847		81,547		40,054		6,758		512	$	211,090
Construction and land development		-		-		20,719		19,583		10,310		-		134	$	50,746
Multifamily		-		-		20,159		20,965		2,076		168		-	$	43,368
Farmland		-		-		-		-		-		-		-	$	-
Commercial business		7,169		17,202		16,784		21,087		13,041		394		1,174	$	76,851
Consumer		-		131		330		-		-		-		-	$	461
Government		-		2,318		20,202		6,265		-		-		-	$	28,785
Total	$	8,056	$	35,405	$	285,153	$	158,206	$	115,806	$	11,683	$	5,902	$	620,211

	December 31, 2017
	2		3		4		5		6		7		8
Loan Segment	Moderate		Above average acceptable		Acceptable		Marginally acceptable		Pass/monitor		Special mention		Substandard		Total
Residential real estate	$	887	$	12,317	$	92,241	$	8,759	$	50,075	$	4,130	$	3,732	$	172,141
Home equity		-		1,065		34,871		-		250		233		350		36,769
Commercial real estate		-		2,372		79,847		81,547		40,054		6,758		512		211,090
Construction and land development		-		-		20,719		19,583		10,310		-		134		50,746
Multifamily		-		-		20,159		20,965		2,076		168		-		43,368
Farmland		-		-		-		-		-		-		-		-
Commercial business		7,169		17,202		16,784		21,087		13,041		394		1,174		76,851
Consumer		-		131		330		-		-		-		-		461
Government		-		2,318		20,202		6,265		-		-		-		28,785
Total	$	8,056	$	35,405	$	285,153	$	158,206	$	115,806	$	11,683	$	5,902	$	620,211

The Bancorp has established a standard loan grading system to assist management, lenders and review personnel in their analysis and supervision of the loan portfolio. The use and application of these grades by the Bancorp is uniform and conforms to regulatory definitions. The loan grading system is as follows:

1 – Minimal Risk

Borrower demonstrates exceptional credit fundamentals, including stable and predictable profit margins, strong liquidity and a conservative balance sheet with superior asset quality. Excellent cash flow coverage of existing and projected debt service. Historic and projected performance indicates borrower is able to meet obligations under almost any economic circumstances.

2 – Moderate risk

Borrower consistently internally generates sufficient cash flow to fund debt service, working assets, and some capital expenditures. Risk of default considered low.

3 – Above average acceptable risk

Borrower generates sufficient cash flow to fund debt service and some working assets and/or capital expansion needs. Profitability and key balance sheet ratios are at or slightly above peers. Current trends are positive or stable. Earnings may be level or trending down slightly or be erratic; however, positive strengths are offsetting. Risk of default is reasonable but may warrant collateral protection.

4 – Acceptable risk

Borrower generates sufficient cash flow to fund debt service, but most working asset and all capital expansion needs are provided from external sources. Profitability ratios and key balance sheet ratios are usually close to peers but one or more ratios (e.g. leverage) may be higher than peer. Earnings may be trending down over the last three years. Borrower may be able to obtain similar financing from other banks with comparable or less favorable terms. Risk of default is acceptable but requires collateral protection.

5 – Marginally acceptable risk

Borrower may exhibit excessive growth, declining earnings, strained cash flow, increasing leverage and/or weakening market position that indicate above average risk. Limited additional debt capacity, modest coverage, and average or below average asset quality, margins and market share. Interim losses and/or adverse trends may occur, but not to the level that would affect the Bank’s position. The potential for default is higher than normal but considered marginally acceptable based on prospects for improving financial performance and the strength of the collateral.

6 – Pass/monitor

The borrower has significant weaknesses resulting from performance trends or management concerns. The financial condition of the company has taken a negative turn and may be temporarily strained. Cash flow may be weak but cash reserves remain adequate to meet debt service. Management weaknesses are evident. Borrowers in this category will warrant more than the normal level of supervision and more frequent reporting.

7 – Special mention (watch)

Special mention credits are considered bankable assets with no apparent loss of principal or interest envisioned but requiring a high level of management attention. Assets in this category are currently protected but are potentially weak. These borrowers are subject to economic, industry, or management factors having an adverse impact upon their prospects for orderly service of debt. The perceived risk in continued lending is considered to have increased beyond the level where such loans would normally be granted. These assets constitute an undue and unwarranted credit risk, but not to the point of justifying a classification of Substandard.

8 – Substandard

This classification consists of loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Loans are still considered collectible, but due to increased risks and defined weaknesses of the credit, some loss could be incurred in collection if the deficiencies are not corrected.

Performing loans are loans that are paying as agreed and are approximately less than ninety days past due on payments of interest and principal.

During the first ~~six~~nine months of 2018, three commercial business loans totaling $355 thousand, three commercial real estate loans totaling $935 thousand, two residential real estate loans totaling $114 thousand and ~~three~~five home equity loans totaling ~~$124~~$149 thousand were modified as a troubled debt restructuring. No troubled debt restructurings have subsequently defaulted during the periods presented. All of the loans classified as troubled debt restructurings are also considered impaired. The valuation basis for the Bancorp’s troubled debt restructurings is based on the present value of cash flows, unless consistent cash flows are not present, then the fair value of the collateral securing the loan is the basis for valuation.

1011

The Bancorp's individually evaluated impaired loans are summarized below:

As of June 30, 2018 June 30, 2018
(Dollars in thousands) Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized
With no related allowance recorded:
Residential real estate $ 1,110 $ 2,841 $ - $ 1,108 $ 16
Home equity 65 65 - 45
Commercial real estate 1,180 1,180 - 561 -
Construction and land development - - - 89 -
Commercial business 405 405 - 257 -
With an allowance recorded:
Residential real estate 131 131 30 114 10
Home equity 59 59 10 20 -
Commercial real estate. 109 109 14 160 16
Construction and land development - - - - -
Commercial business 8 8 8 186 8
Total:
Residential real estate $ 1,241 $ 2,972 $ 30 $ 1,222 $ 26
Home equity $ 124 $ 124 $ 10 $ 65 $ -
Commercial real estate $ 1,289 $ 1,289 $ 14 $ 721 $ 16
Construction and land development $ - $ - $ - $ 89 $ -
Commercial business $ 413 $ 413 $ 8 $ 443 $ 8

							For the nine months ended
	As of September 30, 2018						September 30, 2018
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Residential real estate	$	1,518	$	3,922	$	-	$	1,208	$	61
Home equity		212		219		-		87		1
Commercial real estate		2,772		3,471		-		1,114		46
Construction and land development		-		-		-		67		-
Multifamily		-		-		-		-		-
Farmland		-		-		-		-		-
Commercial business		1,831		2,091		-		651		20
Consumer		-		-		-		-		-
Government		-		-		-		-		-

With an allowance recorded:
Residential real estate		113		113		20		114		4
Home equity		58		58		9		29		-
Commercial real estate		637		637		278		280		3
Construction and land development		-		-		-		-		-
Multifamily		-		-		-		-		-
Farmland		-		-		-		-		-
Commercial business		78		78		69		159		1
Consumer		-		-		-		-		-
Government		-		-		-		-		-

Total:
Residential real estate	$	1,631	$	4,035	$	20	$	1,322	$	65
Home equity	$	270	$	277	$	9	$	116	$	1
Commercial real estate	$	3,409	$	4,108	$	278	$	1,394	$	49
Construction & land development	$	-	$	-	$	-	$	67	$	-
Multifamily	$	-	$	-	$	-	$	-	$	-
Farmland	$	-	$	-	$	-	$	-	$	-
Commercial business	$	1,909	$	2,169	$	69	$	810	$	21
Consumer	$	-	$	-	$	-	$	-	$	-
Government	$	-	$	-	$	-	$	-	$	-

As of December 31, 2017 June 30, 2017
(Dollars in thousands) Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized
With no related allowance recorded:
Residential real estate $ 1,072 $ 3,351 $ - $ 1,333 $ 22
Home equity - - - - -
Commercial real estate 253 253 - 381 3
Construction and land development 134 134 - 134 -
Commercial business 184 184 - 206 2
With an allowance recorded:
Residential real estate 80 270 21 380 -
Home equity - - - - -
Commercial real estate 259 259 144 99 -
Construction and land development - - - - -
Commercial business 540 540 539 454 4
Total:
Residential real estate $ 1,152 $ 3,621 $ 21 $ 1,713 $ 22
Home equity $ - $ - $ - $ - $ -
Commercial real estate $ 512 $ 512 $ 144 $ 480 $ 3
Construction and land development $ 134 $ 134 $ - $ 134 $ -
Commercial business $ 724 $ 724 $ 539 $ 660 $ 6

							For the nine months ended
	As of December 31, 2017						September 30, 2017
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Residential real estate	$	1,072	$	3,351	$	-	$	1,302	$	48
Home equity		-		-		-		-		-
Commercial real estate		253		253		-		361		4
Construction and land development		134		134		-		134		-
Multifamily		-		-		-		-		-
Commercial business		184		184		-		201		3

With an allowance recorded:
Residential real estate		80		270		21		300		1
Home equity		-		-		-		-		-
Commercial real estate		259		259		144		139		-
Construction & land development		-		-		-		-		-
Multifamily		-		-		-		-		-
Commercial business		540		540		539		481		4

Total:
Residential real estate	$	1,152	$	3,621	$	21	$	1,602	$	49
Home equity	$	-	$	-	$	-	$	-	$	-
Commercial real estate	$	512	$	512	$	144	$	500	$	4
Construction & land development	$	134	$	134	$	-	$	134	$	-
Commercial business	$	724	$	724	$	539	$	682	$	7

As a result of acquisition activity, the Bancorp acquired loans for which there was evidence of credit quality deterioration since origination and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. At ~~June~~September 30, 2018, total purchased credit impaired loans with unpaid principal balances totaled ~~$2.4~~$7.6 million with a recorded investment of ~~$693 thousand.~~$4.3 million. At December 31, 2017, purchased credit impaired loans with unpaid principal balances totaled $2.6 million with a recorded investment of $690 thousand.

1112

The Bancorp's age analysis of past due loans is summarized below:

(Dollars in thousands) 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Past Due Total Past Due Current Total Loans Recorded Investments Greater than 90 Days Past Due and Accruing
June 30, 2018
Residential real estate $ 2,848 $ 1,612 $ 2,750 $ 7,210 $ 168,282 $ 175,492 $ 71
Home equity 167 200 298 665 37,638 38,303 -
Commercial real estate 8 935 85 1,028 222,570 223,598 -
Construction and land development - - - - 51,947 51,947 -
Multifamily 66 - - 66 44,715 44,781 -
Farmland - - - - 245 245 -
Commercial business 76 198 8 282 83,417 83,699 -
Consumer - - - - 487 487 -
Government - - - - 27,736 27,736 -
Total $ 3,165 $ 2,945 $ 3,141 $ 9,251 $ 637,037 $ 646,288 $ 71

December 31, 2017
Residential real estate $ 4,921 $ 1,751 $ 3,092 $ 9,764 162,377 $ 172,141 $ 225
Home equity 295 18 234 547 36,222 36,769 2
Commercial real estate 951 96 332 1,379 209,711 211,090 -
Construction and land development - - 133 133 50,613 50,746 -
Multifamily 319 - - 319 43,049 43,368 -
Farmland - - - - - -
Commercial business 285 162 539 986 75,865 76,851 -
Consumer 1 - - 1 460 461 -
Government - - - - 28,785 28,785 -
Total $ 6,772 $ 2,027 $ 4,330 $ 13,129 $ 607,082 $ 620,211 $ 227

(Dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		Greater Than 90 Days Past Due		Total Past Due		Current		Total Loans		Recorded Investments Greater than 90 Days Past Due and Accruing
September 30, 2018
Residential real estate	$	2,329	$	1,518	$	3,942	$	7,789	$	213,073	$	220,862	$	885
Home equity		225		183		164		572		42,662		43,234		50
Commercial real estate		-		352		680		1,032		242,272		243,304		-
Construction and land development		-		-		-		-		54,755		54,755		-
Multifamily		-		154		-		154		45,598		45,752		-
Farmland		-		-		-		-		242		242		-
Commercial business		1,397		184		207		1,788		100,899		102,687		-
Consumer		52		20		-		72		5,561		5,633		-
Government		-		-		-		-		25,763		25,763		-
Total	$	4,003	$	2,411	$	4,993	$	11,407	$	730,825	$	742,232	$	935

December 31, 2017
Residential real estate	$	4,921	$	1,751	$	3,092	$	9,764	$	162,377	$	172,141	$	225
Home equity		295		18		234		547		36,222		36,769		2
Commercial real estate		951		96		332		1,379		209,711		211,090		-
Construction and land development		-		-		133		133		50,613		50,746		-
Multifamily		319		-		-		319		43,049		43,368		-
Farmland		-		-		-		-		-		-		-
Commercial business		285		162		539		986		75,865		76,851		-
Consumer		1		-		-		1		460		461		-
Government		-		-		-		-		28,785		28,785		-
Total	$	6,772	$	2,027	$	4,330	$	13,129	$	607,082	$	620,211	$	227

The Bancorp's loans on nonaccrual status are summarized below:

(Dollars in thousands)

	June 30, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Residential real estate	$	3,478	$	3,509	$	3,861	$	3,509
Home equity		332		350		328		350
Commercial real estate		175		332		768		332
Construction and land development		-		133		-		133
Multifamily		-		-		-		-
Farmland		-		-		-		-
Commercial business		137		672		514		672
Consumer		-		-		-		-
Government		-		-		-		-
Total	$	4,122	$	4,996	$	5,471	$	4,996

For the acquisitions of First Federal Savings & Loan (“First Federal”), Liberty Savings Bank (“Liberty Savings”), and First Personal Bank (“First Personal”), as part of the fair value of loans receivable, a net fair value discount was established for loans as summarized below:

(dollars in thousands)	First Federal				Liberty Savings				First Personal
	Net fair value discount		Accretable period in months		Net fair value discount		Accretable period in months		Net fair value discount		Accretable period in months
Residential real estate	$	1,100		55	$	1,200		44	$	948		56
Home equity		-		-		-		-		51		50
Commercial real estate		-		-		-		-		208		56
Construction and land development		-		-		-		-		1		30
Multifamily		-		-		-		-		11		48
Consumer		-		-		-		-		146		50
Commercial business		-		-		-		-		348		24
Purchased credit impaired loans		-		-		-		-		424		32
Total	$	1,100			$	1,200			$	2,137

Accretable yield, or income collected for the nine months ended September 30, is as follows:

(dollars in thousands)	First Federal		Liberty Savings		First Personal		Total
2017	$	112	$	239	$	-	$	351
2018		105		200		114		419

Accretable yield, or income expected to be collected is as follows:

(dollars in thousands)	First Federal		Liberty Savings		First Personal		Total
Remainder 2018	$	33	$	65	$	157	$	255
2019		22		43		627		692
2020		-		-		554		554
2021		-		-		335		335
2022		-		-		283		283
2023		-		-		67		67
Total	$	55	$	108	$	2,023	$	2,186

Note 6 - Foreclosed Real Estate

Foreclosed real estate at period-end is summarized below:

(Dollars in thousands)
June 30, 2018 December 31, 2017
Residential real estate $ 399 $ 914
Home equity - -
Commercial real estate - 97
Construction and land development 468 468
Multifamily - -
Farmland - -
Commercial business 220 220
Consumer - -
Government - -
Total $ 1,087 $ 1,699

	(Dollars in thousands)
	September 30, 2018		December 31, 2017
Residential real estate	$	1,311	$	914
Commercial real estate		126		97
Construction and land development		468		468
Commercial business		220		220
Total	$	2,125	$	1,699

Note 7 ~~- Goodwill, Other Intangible Assets,~~– Intangibles and Acquisition Related Accounting

The Bancorp established a goodwill balance totaling ~~$2.8~~$8.2 million with the acquisitions of First Personal, First Federal ~~Savings & Loan (First Federal)~~ and Liberty ~~Savings Bank (Liberty Savings).~~Savings. Goodwill of $5.4 million, $2.0 million, ~~was~~and $804 thousand were established with the acquisition of First Personal, First Federal, and ~~goodwill of $804 thousand was established with the acquisition of~~ Liberty ~~Savings.~~Savings, respectively. Goodwill is tested annually for impairment. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. The Bancorp’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of the Bancorp to provide quality, cost effective banking services in a competitive marketplace. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and goodwill is written down to its implied fair value. There has not been any impairment of goodwill identified or recorded. Goodwill totaled $8.2 million and $2.8 million ~~at June~~as of September 30, 2018 and December 31, ~~2017.~~2017, respectively.

In addition to goodwill, a core deposit intangible of $93 thousand for the acquisition of First Federal was established and is being amortized over 7.9 years on a straight line basis. Approximately $6 thousand of amortization was taken during the six months ended June 30, 2018 and June 30, 2017. It is estimated that an additional $6 thousand of additional amortization will occur during 2018, and $12 thousand of additional amortization will occur annually from 2019 to 2021, and the remaining amount will be amortized through to the first quarter of 2022. A core deposit intangible of $471 thousand for the acquisition of Liberty Savings was established and is being amortized over 8.2 years on a straight line basis. ~~Approximately $29 thousand~~A core deposit intangible of ~~amortization~~$3.0 million for the acquisition of First Personal was ~~taken during~~established and is being amortized over 6.4 years on a straight line basis. The table below summarizes the six months ended June 30, 2018 and June 30, 2017. It is estimated that $29 thousand of additional amortization will occur during 2018, and $58 thousand of additional amortization will occur annually from 2019 to 2022, and the remaining amount will be amortized through to the third quarter of 2023.annual amortization:

(dollars in thousands)	First Federal		Liberty Savings		First Personal		Total
Current period	$	8	$	38	$	79	$	125
Remainder 2018		4		20		119		143
2019		12		58		475		545
2020		12		58		475		545
2021		12		58		475		545
2022		1		58		475		534
2023		-		38		475		513
2024		-		-		470		470
Total	$	49	$	328	$	3,043	$	3,420

For the First ~~Federal~~Personal acquisition, as part of the fair value of ~~loans receivable,~~certificates of deposit, a ~~net~~ fair value ~~discount~~premium was established ~~for residential real estate, including home equity lines~~ of ~~credit, of $1.1 million~~$133 thousand that is being ~~accreted~~amortized over 558 months on a straight line basis. Approximately ~~$70~~$32 thousand of ~~accretion~~amortization was taken ~~into income for~~as expense during the ~~six~~nine months ended ~~June~~September 30, ~~2018, compared to $73 thousand for the six months ended June 30, 2017.~~2018. It is estimated that ~~$90~~an additional $48 thousand of ~~additional accretion~~amortization will occur ~~in 2018. Similarly, for the Liberty Savings acquisition, as~~during 2018 and an additional $53 thousand of amortization will occur during 2019.

As part of the First Personal acquisition, the Bancorp acquired First Personal Statutory Trust I. NWIN guarantees the payment of distributions on the trust preferred securities issued by First Personal Statutory Trust I. First Personal Statutory Trust I issued $4.124 million in trust preferred securities in May 2004. The trust preferred securities carry a variable rate of interest priced at the three-month LIBOR plus 275 basis points, payable quarterly and maturing on June 17, 2034. Proceeds from the issuance of these securities were used to purchase junior subordinated debentures with the same financial terms as the trust preferred securities issued by First Personal Statutory Trust I. Management of the Bancorp has determined that the continued maintenance of the trust preferred securities issued by First Personal Statutory Trust I and the corresponding junior subordinated debentures are unnecessary to the Bancorp’s ongoing operations. As a result, the Bancorp’s board of directors has approved the redemption of the junior subordinated debentures, which also will result in the trustee of the First Personal Statutory Trust I redeeming all $4.124 million of the trust preferred securities. The junior subordinated debentures and trust preferred securities will be redeemed on or before December 31, 2018, and therefore, the fair value of loans receivable, a net fair value discount was established for residential real estate, including home equity lines of credit, of $1.2 million that is being accreted over 44 months on a straight line basis. Approximately $134 thousand of accretion was taken into income for the six months ended June 30, 2018, compared to $152 thousand for the six months ended June 30, 2017. It is estimated that $131 thousand of additional accretion will occur in 2018, and accretion of $44 thousand will occur during 2019.trust preferred securities approximated their carrying value.

Note 8 - Concentrations of Credit Risk

The primary lending area of the Bancorp encompasses ~~all of~~ Lake County in northwest Indiana and Cook County in northeast Illinois, where collectively a majority of loan activity is concentrated. The Bancorp is also an active lender in Porter County, and to a lesser extent, LaPorte, Newton and Jasper counties in ~~Indiana,~~Indiana; and Lake ~~Cook~~ and Will counties in Illinois. Substantially all loans are secured by specific items of collateral including residences, commercial real estate, land development, business assets and consumer assets.

Note 9 - Earnings per Share

Earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding. A reconciliation of the numerators and denominators of the basic and diluted earnings per common share computations for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 are as follows:

	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
(Dollars in thousands, except per share data)	June 30,				June 30,				September 30,				September 30,
	2018		2017		2018		2017		2018		2017		2018		2017
Basic earnings per common share:
Net income as reported	$	2,511	$	2,529	$	5,072	$	4,827	$	1,625	$	2,248	$	6,697	$	7,075
Weighted average common shares outstanding		2,868,250		2,864,246		2,867,834		2,863,704		3,029,369		2,864,007		2,922,271		2,863,806
Basic earnings per common share	$	0.88	$	0.89	$	1.77	$	1.69	$	0.54	$	0.78	$	2.29	$	2.47
Diluted earnings per common share:						-
Net income as reported	$	2,511	$	2,529	$	5,072	$	4,827	$	1,625	$	2,248	$	6,697	$	7,075
Weighted average common shares outstanding		2,868,250		2,864,246		2,867,834		2,863,704		3,029,369		2,864,007		2,922,271		2,863,806
Add: Dilutive effect of assumed stock option exercises		-		146		-		143		-		155		-		147
Weighted average common and dilutive potential common shares outstanding		2,868,250		2,864,392		2,867,834		2,863,847		3,029,369		2,864,162		2,922,271		2,863,953
Diluted earnings per common share	$	0.88	$	0.89	$	1.77	$	1.69	$	0.54	$	0.78	$	2.29	$	2.47

Note 10 - Stock Based Compensation

The Bancorp’s 2015 Stock Option and Incentive Plan (the Plan), which was adopted by the Bancorp’s Board of Directors on February 27, 2015 and approved by the Bancorp’s shareholders on April 24, 2015, permits the grant of equity awards for up to 250,000 shares of common stock. Awards granted under the Plan may be in the form of incentive stock options, non-qualified stock options, restricted stock, unrestricted stock, performance shares, or performance units.

As required by the Stock Compensation Topic, companies are required to record compensation cost for stock options and awards provided to employees in return for employment service. For the ~~six~~nine months ended ~~June~~September 30, 2018, stock based compensation expense of ~~$104~~$154 thousand was recorded, compared to ~~$90~~$142 thousand for the ~~six~~nine months ended ~~June~~September 30, 2017. It is anticipated that current outstanding unvested awards will result in additional compensation expense of approximately ~~$489~~$441 thousand through ~~2021~~2022 with ~~$100~~an additional $50 thousand in 2018, $184 thousand in 2019, $150 thousand in 2020, ~~and $55~~$54 thousand in ~~2021.~~2021 and $3 thousand in 2022.

There were no incentive stock options granted during the first ~~six~~nine months of 2018 or 2017. When options are granted, the cost is measured at the fair value of the options when granted, and this cost is expensed over the employment service period, which is normally the vesting period of the options or awards. At ~~June~~September 30, 2018, there were no outstanding incentive stock options.

There were 4,433 shares of restricted stock granted during the first ~~six~~nine months of 2018 compared to 4,575 shares granted during the first ~~six~~nine months of 2017. Restricted stock awards are issued with an award price equal to the market price of the Bancorp’s common stock on the award date and vest between three and five years after the grant date. Forfeiture provisions exist for personnel that separate employment before the vesting period expires. A summary of restricted stock activity under the Bancorp’s incentive stock option and incentive plans described above for the year ended December 31, 2017 and ~~six~~nine months ended ~~June~~September 30, 2018 ~~follows:~~

follows:

									Weighted
									Average
									Grant
									Date
Non-vested Shares	Shares			Weighted Average Grant Date Fair Value		Shares			Fair Value
Non-vested at January 1, 2017		28,465		$	26.67		28,465		$	26.67
Granted		4,575			39.00		4,575			39.00
Vested		(1,625	)		25.81		(1,625	)		25.81
Forefited		(725	)		28.62
Forfeited							(725	)		28.62
Non-vested at December 31, 2017		30,690		$	28.51		30,690		$	28.51

Non-vested at January 1, 2018		30,690		$	28.51		30,690		$	28.51
Granted		4,433			43.50		4,433			43.50
Vested		(6,200	)		22.43		(7,700	)		22.64
Forefited		-
Non-vested at June 30, 2018		28,923		$	32.11
Forfeited							-			-
Non-vested at September 30, 2018							27,423		$	32.58

Note 11 -– Change in Accounting Principles

In May 2014, FASB issued Accounting Standards Update (ASU) No. 2014-09 and ASU 2015-14,Revenue from Contracts with Customers (Topic 606), superseding the current revenue recognition requirements in Topic 605, Revenue Recognition. The ASU is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU also requires additional disclosure about the nature, amount, timing, and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. The new guidance is effective for the Bancorp's year ending December 31, 2018 and has been adopted as of January 1, 2018. The use of the modified retrospective approach has been used for implementing this standard. Interest income is outside of the scope of the new standard and was not impacted by the adoption of the standard. Management mapped noninterest income accounts to their associated income streams and applied the five step model to identify the contract, identify the performance obligations in the contract, determine the total transaction price, allocate the transaction price to each performance obligation, and ensure revenue is recognized when the performance obligation is satisfied. A review of the Bancorp’s noninterest income has not resulted in a change in revenue recognition since adoption.

In January 2016, FASB issued Accounting Standards Update (ASU) No. 2016-01,Recognition and Measurement of Financial Assets and Financial Liabilities. The ASU covers various changes to the accounting, measurement, and disclosures related to certain financial instruments, including requiring equity investments to be accounted for at fair value with changes recorded through earnings, the use of the exit price when measuring fair value, and disaggregation of financial assets and liabilities by category for disclosure purposes. The new guidance is effective for the Bancorp's year ending December 31, 2018 and was adopted on January 1, 2018. The adoption of this ASU has not had a material impact on the consolidated financial statements, as the Bancorp does not hold any equity securities with unrealized gains or losses. The new reporting requirements have been incorporated into the fair value of financial instruments table and disclosures.

In March 2016, FASB issued ASU No. 2016-09:Compensation—Stock Compensation (Topic 718)—Improvements to Employee Share-Based Payment Accounting. This ASU seeks to reduce complexity in accounting standards. The areas for simplification in ASU No. 2016-09, identified through outreach for the Simplification Initiative, pre-agenda research for the Private Company Council, and the August 2014 Post-Implementation Review Report on FASB Statement No. 123(R), Share-Based Payment, involve several aspects of the accounting for share-based payment transactions, including (1) accounting for income taxes, (2) classification of excess tax benefits on the statement of cash flow, (3) forfeitures; (4) minimum statutory tax withholding requirements, (5) classification of employee taxes paid on the statement of cash flows when an employer withholds shares for tax withholding purposes, (6) the practical expedient for estimating the expected term, and (7) intrinsic value. The Bancorp adopted this ASU during 2017, and the adoption of this ASU has not had a material impact on the consolidated financial statements.

Note 12 - Upcoming Accounting Standards

In February 2016, FASB issued ASU No. 2016-02,Leases, which will supersede the current lease requirements in ASC 840. The ASU requires lessees to recognize a right-of-use asset and related lease liability for all leases, with a limited exception for short-term leases. Leases will be classified as either finance or operating, with the classification affecting the pattern of expense recognition in the statement of operations. Currently, leases are classified as either capital or operating, with only capital leases recognized on the balance sheet. The reporting of lease-related expenses in the statements of operations and cash flows will be generally consistent with the current guidance. The new lease guidance will be effective for the Bancorp's year ending December 31, 2019 and will be applied using a modified retrospective transition method to the beginning of the earliest period presented. Management does not believe the adoption of this update will have a material effect on the Bancorp’s consolidated financial statements, as the Bancorp does not engage in the leasing of property or in leasing of any significant furniture, fixtures, equipment, or software.

In June 2016, FASB issued ASU No. 2016-13,Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments. The ASU includes increased disclosures and various changes to the accounting and measurement of financial assets including the Bancorp’s loans and available-for-sale and held-to-maturity debt securities. Each financial asset presented on the balance sheet would have a unique allowance for credit losses valuation account that is deducted from the amortized cost basis to present the net carrying value at the amount expected to be collected on the financial asset. The amendments in this ASU also eliminate the probable initial recognition threshold in current GAAP and instead, reflect an entity’s current estimate of all expected credit losses using reasonable and supportable forecasts. The new credit loss guidance will be effective for the Bancorp's year ending December 31, 2020. Upon adoption, the ASU will be applied using a modified retrospective transition method to the beginning of the first reporting period in which the guidance is effective. A prospective transition approach is required for debt securities for which an other-than-temporary impairment had been recognized before the effective date. Early adoption for all institutions is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Management is in the process of evaluating the impact adoption of this update will have on the Bancorp’s consolidated financial statements. This process of evaluation has engaged multiple areas of the Bancorp’s management in discussing loss estimation methods and the application of these methods to specific segments of the loans receivable portfolio. Given the amount of time left to adoption, the appropriateness of the loss estimation methods chosen, and the continuing development of understanding of application, additional time is needed to fully understand how this ASU will impact the Bancorp’s financial statements.

In January 2017, the FASB issued ASU 2017-04,Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This Standard simplifies the manner in which an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of that goodwill. In computing the implied fair value of goodwill under Step 2, an entity, prior to the amendments in ASU No. 2017-04, had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities, including unrecognized assets and liabilities, in accordance with the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. However, under the amendments in this ASU, an entity should (1) perform its annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and (2) recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value, with the understanding that the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, ASU No. 2017-04 removes the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails such qualitative test, to perform Step 2 of the goodwill impairment test. Finally, this ASU amends the Overview and Background sections of the Accounting Standards Codification as part of the FASB’s initiative to unify and improve such sections across Topics and Subtopics. The new guidance will be effective for the Company’s year ending December 31, 2020.

In March 2017, the FASB issued ASU 2017-08,Receivables—Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities. This Standard amends the amortization period for certain purchased callable debt securities held at a premium. In particular, the amendments in this ASU require the premium to be amortized to the earliest call date. The amendments do not, however, require an accounting change for securities held at a discount; instead, the discount continues to be amortized to maturity. The amendments in this ASU more closely align the amortization period of premiums and discounts to expectations incorporated in market pricing on the underlying securities. In fact, in most cases, market participants price securities to the call date that produces the worst yield when the coupon is above current market rates (i.e., the security is trading at a premium), and price securities to maturity when the coupon is below market rates (i.e., the security is trading at a discount), in anticipation that the borrower will act in its economic best interest. The new guidance will be effective for the Company’s year ending December 31, 2020. Management will recognize amortization expense as dictated by the amount of premiums and the differences between maturity and call dates at the time of adoption.

Note 13 - Fair Value

The Fair Value Measurements Topic establishes a hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The Topic describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of securities available-for-sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges or pricing models utilizing significant observable inputs such as matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities. Different judgments and assumptions used in pricing could result in different estimates of value. In certain cases where market data is not readily available because of a lack of market activity or little public disclosure, values may be based on unobservable inputs and classified in Level 3 of the fair value hierarchy.

At the end of each reporting period, securities held in the investment portfolio are evaluated on an individual security level for other-than-temporary impairment in accordance with theInvestments – Debt and Equity SecuritiesTopic. Impairment is other-than-temporary if the decline in the fair value is below its amortized cost and it is probable that all amounts due according to the contractual terms of a debt security will not be received. Significant judgments are required in determining impairment, which include making assumptions regarding the estimated prepayments, loss assumptions and the change in interest rates. The Bancorp considers the following factors when determining an other-than-temporary impairment for a security: the length of time and the extent to which the market value has been less than amortized cost; the financial condition and near-term prospects of the issuer; the underlying fundamentals of the relevant market and the outlook for such market for the near future; an assessment of whether the Bancorp (1) has the intent to sell the debt securities or (2) more likely than not will be required to sell the debt securities before their anticipated market recovery. If either of these conditions is met, management will recognize other-than-temporary impairment. If, in management’s judgment, an other-than-temporary impairment exists, the cost basis of the security will be written down for the credit loss, and the unrealized loss will be transferred from accumulated other comprehensive loss as an immediate reduction of current earnings.

The Bancorp’s management utilizes a specialist to perform an other-than-temporary impairment analysis for each of its ~~four~~ pooled trust preferred securities. The analysis is performed annually onduring December 31 and utilizes analytical models used to project future cash flows for the pooled trust preferred securities based on current assumptions for prepayments, default and deferral rates, and recoveries. The projected cash flows are then tested for impairment consistent with theInvestments – OtherTopic and theInvestments – Debt and Equity SecuritiesTopic. The other-than-temporary impairment testing compares the present value of the cash flows from quarter to quarter to determine if there is a “favorable” or “adverse” change. Other-than-temporary impairment is recorded if the projected present value of cash flows is lower than the book value of the security. To perform the annual other-than-temporary impairment analysis, management utilizes current reports issued by the trustee, which contain principal and interest tests, waterfall distributions, note valuations, collection detail and credit ratings for each pooled trust preferred security. In addition, a detailed review of the performing collateral was performed. Based on current market conditions and a review of the trustee reports, management performed an analysis of the ~~four~~ pooled trust preferred securities and no additional impairment was taken at December 31, 2017. During the second quarter of 2018, upon management review, the Bancorp decided to review for trust preferred security impairment annually, a change from semi-annual review previously disclosed. A specialist will be used to review all ~~four~~ pooled trust preferred securities again at December 31, 2018.

The table below shows the credit loss roll forward on a year-to-date basis for the Bancorp’s pooled trust preferred securities that have been classified with other-than-temporary impairment:

Collateralized
debt obligations

(Dollars in thousands)
other-than-temporary
impairment

Ending balance, December 31, 2017 $ 271
Additions not previously recognized -
Ending balance, June 30, 2018 $ 271

	Collateralized
	debt obligations
	other-than-temporary
(Dollars in thousands)	impairment
Ending balance, December 31, 2017	$	271
Additions not previously recognized		-
Ending balance, September 30, 2018	$	271

At ~~June~~September 30, 2018, ~~three of the~~ trust preferred securities with a cost basis of $3.5 million continue to be in “payment in kind” status. ~~The Bancorp’s~~These trust preferred securities ~~that are~~ classified as “payment in kind” are a result of not receiving the scheduled quarterly interest payments. For ~~the~~these trust preferred securities in “payment in kind” status, management anticipates to receive the unpaid contractual interest payments from the issuer, because of the self-correcting cash flow waterfall provisions within the structure of the securities. When a tranche senior to the Bancorp’s position fails the coverage test, the Bancorp’s interest cash flows are paid to the senior tranche and recorded as a reduction of principal. The coverage test represents an over collateralization target by stating the balance of the performing collateral as a percentage of the balance of the Bancorp’s tranche, plus the balance of all senior tranches. The principal reduction in the senior tranche continues until the appropriate coverage test is passed. As a result of the principal reduction in the senior tranche, more cash is available for future payments to the Bancorp’s tranche. Consistent with theInvestments – Debt and Equity Securities Topic, management considered the failure of the issuer of the security to make scheduled interest payments in determining whether a credit loss existed. Management will not capitalize the “payment in kind” interest payments to the book value of the securities and will keep these securities in non-accrual status until the quarterly interest payments resume on a consistent basis.

1718

Assets and Liabilities Measured at Fair Value on a Recurring Basis

There were no transfers to or from Levels 1 and 2 during the ~~six~~nine months ended ~~June~~September 30, 2018. Assets measured at fair value on a recurring basis are summarized below:

			(Dollars in thousands)
			Fair Value Measurements at June 30, 2018 Using
(Dollars in thousands)	Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-sale debt securities:
Money market fund	$	1,608	$	1,608	$	-	$	-
U.S. government sponsored entities		7,821		-		7,821		-
Collateralized mortgage obligations and
residential mortgage-backed securities		135,131		-		135,131		-
Municipal securities		90,121		-		90,121		-
Collateralized debt obligations		3,483		-		-		3,483
Total securities available-for-sale	$	238,164	$	1,608	$	233,073	$	3,483

			Fair Value Measurements at December 31, 2017 Using								Fair Value Measurements at September 30, 2018 Using
(Dollars in thousands)	Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-sale debt securities:
Money market fund	$	476	$	476	$	-	$	-	$	2,018	$	2,018	$	-	$	-
U.S. government sponsored entities		3,890		-		3,890		-		9,768		-		9,768		-
Collateralized mortgage obligations and residential mortgage-backed securities		132,938		-		132,938		-		132,670		-		132,670		-
Municipal securities		103,747		-		103,747		-		91,416		-		91,416		-
Collateralized debt obligations		3,439		-		-		3,439		2,199		-		-		2,199
Total securities available-for-sale	$	244,490	$	476	$	240,575	$	3,439	$	238,071	$	2,018	$	233,854	$	2,199

			Fair Value Measurements at December 31, 2017 Using
(Dollars in thousands)	Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-sale debt securities:
Money market fund	$	476	$	476	$	-	$	-
U.S. government sponsored entities		3,890		-		3,890		-
Collateralized mortgage obligations and residential mortgage-backed securities		132,938		-		132,938		-
Municipal securities		103,747		-		103,747		-
Collateralized debt obligations		3,439		-		-		3,439
Total securities available-for-sale	$	244,490	$	476	$	240,575	$	3,439

A roll forward of available-for-sale securities, which require significant adjustment based on unobservable data, are presented in the following table:

(Dollars in thousands)	Estimated Fair Value Measurements Using Significant Unobservable Inputs (Level 3)			Estimated Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
	Available-for- sale securities			Available-for- sale securities
Beginning balance, January 1, 2017	$	2,409		$	2,409
Principal payments		(154	)		(154	)
Total unrealized gains, included in other comprehensive income		1,184			1,184
Transfers in and/or (out) of Level 3		-			-
Ending balance, December 31, 2017	$	3,439		$	3,439

Beginning balance, January 1, 2018	$	3,439		$	3,439
Principal payments		(25	)		(38	)
Total unrealized gains, included in other comprehensive income		69			101
Transfers in and/or (out) of Level 3		-
Ending balance, June 30, 2018	$	3,483
Sale out of Level 3					(1,303	)
Ending balance, September 30, 2018				$	2,199

1819

Assets measured at fair value on a non-recurring basis are summarized below:

			(Dollars in thousands)								(Dollars in thousands)
			Fair Value Measurements at June 30, 2018 Using								Fair Value Measurements at September 30, 2018 Using
(Dollars in thousands)	Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired loans	$	3,005	$	-	$	-	$	3,005	$	6,843	$	-	$	-	$	6,843
Foreclosed real estate		1,087		-		-		1,087		2,125		-		-		2,125

			(Dollars in thousands)
			Fair Value Measurements at December 31, 2017 Using
(Dollars in thousands)	Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired loans	$	1,818	$	-	$	-	$	1,818
Foreclosed real estate		1,699		-		-		1,699

The fair value of impaired loans with specific allocations of the allowance for loan losses or loans for which charge-offs have been taken is generally based on a present value of cash flows or, for collateral dependent loans, based on recent real estate appraisals. Appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. The recorded investment in impaired loans was approximately ~~$3.1~~$7.2 million and the related specific reserves totaled approximately ~~$62~~$376 thousand, resulting in a fair value of impaired loans totaling approximately ~~$3.0~~$6.8 million, at ~~June~~September 30, 2018. The recorded investment of impaired loans was approximately $2.5 million and the related specific reserves totaled approximately $704 thousand, resulting in a fair value of impaired loans totaling approximately $1.8 million, at December 31, 2017. Fair value is determined, where possible, using market prices derived from an appraisal or evaluation, which are considered to be Level 2 inputs. However, certain assumptions and unobservable inputs are often used by the appraiser, therefore, qualifying the assets as Level 3 in the fair value hierarchy. The fair value of foreclosed real estate is similarly determined by using the results of recent real estate appraisals. The numerical range of unobservable inputs for these valuation assumptions is not meaningful to this presentation.

The following table shows carrying values and related estimated fair values of financial instruments as of the dates indicated. Estimated fair values are further categorized by the inputs used to measure fair value. Items that are not financial instruments are not included.

	June 30, 2018				Estimated Fair Value Measurements at June 30, 2018 Using						September 30, 2018				Estimated Fair Value Measurements at September 30, 2018 Using
(Dollars in thousands)	Carrying Value		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Value		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents	$	19,792	$	19,792	$	19,792	$	-	$	-	$	13,964	$	13,964	$	13,964	$	-	$	-
Certificates of deposit in other financial institutions		1,526		1,493		-		1,493		-		3,754		3,673		-		3,673		-
Securities available-for-sale		238,164		238,164		1,608		233,073		3,483		238,071		238,071		2,018		233,854		2,199
Loans held-for-sale		4,329		4,411		4,411		-		-		4,483		4,566		4,566		-		-
Loans receivable, net		638,840		627,250		-		-		627,250		734,483		717,640		-		-		717,640
Federal Home Loan Bank stock		3,017		3,017		-		3,017		-		3,236		3,236		-		3,236		-
Accrued interest receivable		3,253		3,253		-		3,253		-		3,560		3,560		-		3,560		-

Financial liabilities:
Non-interest bearing deposits		120,418		120,418		120,418		-		-		134,449		134,449		134,449		-		-
Interest bearing deposits		685,559		683,809		478,974		204,835		-		768,307		765,232		514,311		250,921		-
Repurchase agreements		14,236		14,231		12,482		1,749		-		12,585		12,580		10,823		1,757		-
Borrowed funds		35,679		35,519		579		34,940		-		48,314		48,698		13,766		34,932		-
Interest rate swap agreements		111		111		-		111		-		111		111		-		111		-
Accrued interest payable		110		110		-		110		-		110		110		-		110		-

1920

	December 31, 2017				Estimated Fair Value Measurements at December 31, 2017 Using
(Dollars in thousands)	Carrying Value		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents	$	11,025	$	11,025	$	11,025	$	-	$	-
Certificates of deposit in other financial institutions		1,676		1,640		-		1,640		-
Securities available-for-sale		244,490		244,490		476		240,575		3,439
Loans held-for-sale		1,592		1,625		1,625		-		-
Loans receivable, net		612,729		608,506		-		-		608,506
Federal Home Loan Bank stock		3,000		3,000		-		3,000		-
Accrued interest receivable		3,262		3,262		-		3,262		-

Financial liabilities:
Non-interest bearing deposits		120,556		120,556		120,556		-		-
Interest bearing deposits		672,448		670,967		488,528		182,439		-
Repurchase agreements		11,300		11,292		9,545		1,747		-
Borrowed funds		20,881		20,818		600		20,218		-
Accrued interest payable		42		42		-		42		-

December 31, 2017 Estimated Fair Value Measurements at December 31, 2017 Using
(Dollars in thousands) Carrying
Value Estimated
Fair Value Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Financial assets:
Cash and cash equivalents $ 11,025 $ 11,025 $ 11,025 $ - $ -
Certificates of deposit in other financial institutions 1,676 1,640 - 1,640 -
Securities available-for-sale 244,490 244,490 476 240,575 3,439
Loans held-for-sale 1,592 1,625 1,625 - -
Loans receivable, net 612,729 608,506 - - 608,506
Federal Home Loan Bank stock 3,000 3,000 - 3,000 -
Accrued interest receivable 3,262 3,262 - 3,262 -

Financial liabilities:
Non-interest bearing deposits 120,556 120,556 120,556 - -
Interest bearing deposits 672,448 670,967 488,528 182,439 -
Repurchase agreements 11,300 11,292 9,545 1,747 -
Borrowed funds 20,881 20,818 600 20,218 -
Accrued interest payable 42 42 - 42 -

The following methods were used to estimate the fair value of financial instruments presented in the preceding table for the ~~periods~~period ended ~~June~~September 30, 2018:

Cash and cash equivalents carrying amounts approximate fair value. ~~The~~Certificates of deposit in other financial institutions carrying amounts approximate fair value (Level 2).The fair values of securities available-for-sale are obtained from broker pricing (Level 2), with the exception of collateralized debt obligations, which are valued by a third-party specialist (Level 3). Loans held-for-sale comprise residential mortgages and are priced based on values established by the secondary mortgage markets (Level 1). The estimated fair value for net loans receivable is based on an exit price basis incorporating discounts for credit, liquidity, and marketability factors (Level 3). This is not comparable with the fair values disclosed for December 31, 2017, which were based on estimates of the rate the Bancorp would charge for similar such loans, applied for the time period until estimated repayment, in addition to appraisals which may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Federal Home Loan Bank stock is estimated at book value due to restrictions that limit the sale or transfer of the security. Fair value of accrued interest receivable and payable approximates book value, as the carrying values are determined using the observable interest rate, balance, and last payment date.

Non-interest and interest bearing deposits, which include checking, savings, and money market deposits, are estimated to have fair values based on the amount payable as of the reporting date (Level 1). The fair value of fixed-maturity certificates of deposit (included in interest bearing deposits) are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level 2). Estimated fair values for short-term repurchase agreements, which represent sweeps from demand deposits to accounts secured by pledged securities, are estimated based on the amount payable as of the reporting date (Level 1). Longer-term repurchase agreements, with contractual maturity dates of quarter or more, are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level 2). Short-term borrowings are generally only held overnight, therefore, their carrying amount is a reasonable estimate of fair value (Level 1). The fair value of FHLB Advances (included in borrowed funds) are estimated by discounting the future cash flows using quoted rates from the FHLB for similar advances with similar maturities (Level 2). The estimated fair value of other financial instruments, and off-balance sheet loan commitments, approximate cost and are not considered significant to this presentation.

The following methods were used to estimate the fair value of financial instruments presented in the preceding table for the ~~periods~~period ended December 31, 2017:

Cash and cash equivalent carrying amounts approximate fair value. Certificates of ~~deposits~~deposit in other financial institutions carrying amounts approximate fair value (Level 2). The fair values of securities available-for-sale are obtained from broker pricing (Level 2), with the exception of collateralized debt obligations, which are valued by a third-party specialist (Level 3). Loans held-for-sale comprise residential mortgages and are priced based on values established by the secondary mortgage markets (Level 1). The estimated fair value for net loans receivable is based on estimates of the rate the Bancorp would charge for similar such loans, applied for the time period until estimated repayment, in addition to appraisals which may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach (Level 3). Federal Home Loan Bank stock is estimated at book value due to restrictions that limit the sale or transfer of the security. Fair values of accrued interest receivable and payable approximate book value, as the carrying values are determined using the observable interest rate, balance, and last payment date.

2021

Non-interest and interest bearing deposits, which include checking, savings, and money market deposits, are estimated to have fair values based on the amount payable as of the reporting date (Level 1). The fair value of fixed-maturity certificates of deposit (included in interest bearing deposits) are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level 2). Estimated fair values for short-term repurchase agreements, which represent sweeps from demand deposits to accounts secured by pledged securities, are estimated based on the amount payable as of the reporting date (Level 1). Longer-term repurchase agreements, with contractual maturity dates of three months or more, are based on estimates of the rate the Bancorp would pay on similar deposits, applied for the time period until maturity (Level 2). Short-term borrowings are generally only held overnight, therefore, their carrying amount is a reasonable estimate of fair value (Level 1). The fair value of FHLB Advances are estimated by discounting the future cash flows using quoted rates from the FHLB for similar advances with similar maturities (Level 2). The estimated fair value of other financial instruments, and off-balance sheet loan commitments, approximate cost and are not considered significant to this presentation.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Summary

NorthWest Indiana Bancorp (the “Bancorp”) is a financial holding company registered with the Board of Governors of the Federal Reserve System. Peoples Bank SB (“the Bank”), an Indiana savings bank, and NWIN Risk Management, Inc., a captive insurance company, are wholly-owned subsidiaries of the Bancorp. The Bancorp has no other business activity other than being a holding company for the Bank and NWIN Risk Management, Inc. The following management’s discussion and analysis presents information concerning our financial condition as of ~~June~~September 30, 2018, as compared to December 31, 2017, and the results of operations for the quarter and ~~six~~nine months ending ~~June~~September 30, 2018, and ~~June~~September 30, 2017. This discussion should be read in conjunction with the consolidated financial statements and other financial data presented elsewhere herein and with the financial statements and other financial data, as well as the Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

At ~~June~~September 30, 2018, the Bancorp had total assets of ~~$959.0 million,~~$1.1 billion, total loans receivable of ~~$646.3~~$742.2 million and total deposits of ~~$806.0~~$902.8 million. Stockholders' equity totaled ~~$90.6~~$96.5 million or ~~9.45%~~8.99% of total assets, with a book value per share of ~~$31.58.~~$31.85. Net income for the quarter ended ~~June~~September 30, 2018, was ~~$2.5~~$1.6 million, or ~~$0.88~~$0.54 earnings per common share for both basic and diluted calculations. For the quarter ended ~~June~~September 30, 2018, the return on average assets (ROA) was ~~1.07%~~0.62%, while the return on average stockholders’ equity (ROE) was ~~11.04%~~6.70%. Net income for the ~~six~~nine months ended ~~June~~September 30, 2018, was ~~$5.1~~$6.7 million, or ~~$1.77~~$2.29 earnings per common share for both basic and diluted calculations. For the ~~six~~nine months ended ~~June~~September 30, 2018, the ROA was ~~1.08%~~0.92%, while the ROE was ~~11.12%~~9.56%.

Recent Developments

Acquisition of First Personal Financial Corp.On ~~February 21,~~July 26, 2018, the Bancorp completed its previously announced ~~the execution~~acquisition of ~~an Agreement and Plan of Merger (the “Merger Agreement”) on February 20, 2018 with~~ First Personal Financial Corp., a Delaware corporation (“First Personal”), pursuant to ~~which~~an Agreement and Plan of Merger dated February 20, 2018 (the “First Personal Merger Agreement”) between the Bancorp ~~will acquire~~and First ~~Personal and its wholly-owned subsidiary, First Personal Bank, through a stock and cash merger. Under~~Personal. Pursuant to the terms of the First Personal Merger Agreement, First Personal merged with and into the Bancorp, with the Bancorp as the surviving corporation (the “First Personal Merger”). Simultaneous with the First Personal Merger, First Personal Bank, an Illinois state chartered commercial bank and wholly-owned subsidiary of First Personal, merged with and into Peoples Bank SB, with Peoples Bank as the surviving bank.

In connection with the First Personal Merger, each First Personal stockholder ~~will have the right to receive~~holding 100 or more shares of First Personal common stock received fixed consideration of (i) 0.1246 shares of Bancorp common stock, and (ii) $6.67 per share in cash for each outstanding share of First ~~Personal’s~~Personal common stock. ~~First Personal stockholders~~Stockholders holding less than 100 shares of First Personal common stock ~~will have the right to receive~~received $12.12 in cash and no stock consideration for each outstanding share of First Personal common stock. Any fractional shares of Bancorp common stock that a First Personal stockholder would have otherwise received in the First Personal Merger were cashed out in the amount of such fraction multiplied by $42.95.

The ~~merger is expected~~Bancorp issued a total of approximately 161,875 shares of Bancorp common stock to ~~close~~the former First Personal stockholders, and paid cash consideration of approximately $8.7 million. Based upon the closing price of Bancorp’s common stock on July ~~26, 2018.~~25, 2018, the transaction had an implied valuation of approximately $15.6 million.

Merger Agreement with AJS Bancorp, Inc. On July 30, 2018, the Bancorp entered into an Agreement and Plan of Merger (the “AJSB Merger Agreement”) with AJS Bancorp, Inc., a Maryland corporation (“AJSB”). Pursuant to the AJSB Merger Agreement, AJSB will merge with and into NWIN, with NWIN as the surviving corporation (the “AJSB Merger”). Simultaneously with the AJSB Merger, A.J. Smith Federal Savings Bank, a federally chartered savings bank and wholly-owned subsidiary of AJSB (“ AJS Bank”), will merge with and into Peoples Bank SB, with Peoples Bank as the surviving bank.

Upon completion of the AJSB Merger, each AJSB stockholder who holds 100 or more shares of AJSB common stock will have the right to receive fixed consideration of (i) 0.2030 shares of NWIN common stock, and (ii) $7.20 per share in cash for each outstanding share of AJSB’s common stock, subject to adjustment as provided in the AJSB Merger Agreement. Stockholders holding less than 100 shares of AJSB common stock will have the right to receive $16.00 in cash and no stock consideration for each outstanding share of AJSB common stock. In lieu of any fractional shares of NWIN common stock, NWIN will distribute an amount in cash equal to such fraction multiplied by the volume-weighted average per share closing price of a share of NWIN common stock as quoted on the OTC Pink Marketplace during the fifteen consecutive trading days preceding the second business day prior to the closing of the AJSB Merger. Based upon the closing price of the Bancorp’s common stock of $43.00 on July 30, 2018, the transaction had an implied valuation of approximately $34.6 million.

Financial Condition

During the ~~six~~nine months ended ~~June~~September 30, 2018, total assets increased by ~~$31.7~~$145.8 million ~~(3.4%~~(15.7%), with interest-earning assets increasing by ~~$25.2~~$124.3 million ~~(2.9%~~(14.3%). At ~~June~~September 30, 2018, interest-earning assets totaled ~~$896.7~~$995.8 million compared to $871.5 million at December 31, 2017. Earning assets represented ~~93.5%~~92.8% of total assets at ~~June~~September 30, 2018 and 94.0% of total assets at December 31, 2017. The increase in total assets and interest earning assets for the ~~six~~nine months was the result of the completion of the acquisition of First Personal as well as internally generated growth.

Net loans receivable totaled ~~$638.8~~$734.5 million at ~~June~~September 30, 2018, compared to $612.7 million at December 31, 2017. The loan portfolio, which is the Bancorp’s largest asset, is the primary source of both interest and fee income. The Bancorp’s lending strategy emphasizes quality loan growth, product diversification, and competitive and profitable pricing.

The Bancorp’s end-of-period loan balances were as follows:

	June 30,										September 30,
	2018					December 31,					2018					December 31,
(Dollars in thousands)	(unaudited)					2017					(unaudited)					2017
	Balance		% Loans			Balance		% Loans			Balance		% Loans			Balance		% Loans

Residential real estate	$	175,492		27.2	%		172,141		27.8	%	$	220,862		29.8	%	$	172,141		27.8	%
Home equity		38,303		5.9	%		36,769		5.9	%		43,234		5.8	%		36,769		5.9	%
Commercial real estate		223,598		34.6	%		211,090		34.0	%		243,304		32.8	%		211,090		34.0	%
Construction and land development		51,947		8.0	%		50,746		8.2	%		54,755		7.4	%		50,746		8.2	%
Multifamily		44,781		6.9	%		43,368		7.0	%		45,752		6.2	%		43,368		7.0	%
Farmland		245		0.1	%		-		0.0	%		242		0.0	%		-		0.0	%
Consumer		487		0.1	%		461		0.1	%		5,633		0.8	%		461		0.1	%
Commercial business		83,699		13.0	%		76,851		12.4	%		102,687		13.8	%		76,851		12.4	%
Government		27,736		4.2	%		28,785		4.6	%		25,763		3.4	%		28,785		4.6	%
Loans receivable	$	646,288		100.0	%	$	620,211		100.0	%	$	742,232		100.0	%	$	620,211		100.0	%

Adjustable rate loans / loans receivable	$	379,815		58.8	%	$	348,559		56.2	%	$	417,367		56.2	%	$	348,559		56.2	%

	June 30,						September 30,
	2018			December 31,			2018			December 31,
	(unaudited)			2017			(unaudited)			2017

Loans receivable to total assets		67.4	%		66.9	%		69.2	%		66.9	%
Loans receivable to earning assets		72.1	%		71.2	%		74.5	%		71.2	%
Loans receivable to total deposits		80.2	%		78.2	%		82.2	%		78.2	%

The Bancorp is primarily a portfolio lender. Mortgage banking activities historically have been limited to the sale of fixed rate mortgage loans with contractual maturities greater than 15 years. These loans are identified as held for sale when originated and sold, on a loan-by-loan basis, in the secondary market. The Bancorp will also retain fixed rate mortgage loans with a contractual maturity greater than 15 years on a limited basis. During the ~~six~~nine months ended ~~June~~September 30, 2018, the Bancorp originated ~~$24.3~~$41.8 million in new fixed rate mortgage loans for sale, compared to ~~$17.6~~$31.6 million during the ~~six~~nine months ended ~~June~~September 30, 2017. Net gains realized from the mortgage loan sales totaled ~~$570 thousand~~$1.0 million for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to ~~$471~~$883 thousand for the ~~six~~nine months ended ~~June~~September 30, 2017. At ~~June~~September 30, 2018, the Bancorp had ~~$4.3~~$4.5 million in loans that were classified as held for sale, compared to $1.6 million at December 31, 2017.

Non-performing loans include those loans that are 90 days or more past due and those loans that have been placed on non-accrual status. At ~~June~~September 30, 2018, all non-performing loans are also accounted for on a non-accrual basis, except for ~~one~~six residential real estate loans totaling $885 thousand and one home equity loan totaling ~~$71~~$50 thousand that remained accruing and more than 90 days past due.

The Bancorp's nonperforming loans are loans that are more than 90 days past due and those loans that have been placed on non-accrual status and are summarized below:

	June 30,			December 31,
(Dollars in thousands)	2018			2017			(unaudited)
Loan Segment							September 30, 2018			December 31, 2017
Residential real estate	$	3,549		$	3,734		$	4,746		$	3,734
Home equity		332			352			378			352
Commercial real estate		175			332			768			332
Construction and land development		-			133			-			133
Multifamily		-			-			-			-
Farmland		-			-			-			-
Commercial business		137			672			514			672
Consumer		-			-			-			-
Government		-			-			-			-
Total	$	4,193		$	5,223		$	6,406		$	5,223
Nonperforming loans to total loans		0.65	%		0.84	%		0.86	%		0.84	%
Nonperforming loans to total assets		0.44	%		0.56	%		0.60	%		0.56	%

Substandard loans include non-performing loans and potential problem loans, where information about possible credit issues or other conditions causes management to question the ability of such borrowers to comply with loan covenants or repayment terms. No loans were internally classified as doubtful or loss at ~~June~~September 30, 2018 or December 31, 2017.

The Bancorp's substandard loans are summarized below:

~~(Dollars in thousands)~~

	June 30,		December 31,
(Dollars in thousands)					(unaudited)
Loan Segment	2018		2017		September 30, 2018		December 31, 2017
Residential real estate	$	3,890	$	3,732	$	4,350	$	3,732
Home equity		391		350		432		350
Commercial real estate		1,289		512		1,871		512
Construction and land development		-		134		-		134
Multifamily		-		-		-		-
Farmland		-		-		-		-
Commercial business		413		1,174		780		1,174
Consumer		-		-		-		-
Government		-		-		-		-
Total	$	5,983	$	5,902	$	7,433	$	5,902

In addition to identifying and monitoring non-performing and other classified loans, management maintains a list of special mention loans. Special mention loans represent loans management is closely monitoring due to one or more factors that may cause the loan to become classified as substandard.

The Bancorp's special mention loans are summarized below:

~~(Dollars in thousands)~~

	June 30,		December 31,
(Dollars in thousands)					(unaudited)
Loan Segment	2018		2017		September 30, 2018		December 31, 2017
Residential real estate	$	3,999	$	4,130	$	4,685	$	4,130
Home equity		228		233		544		233
Commercial real estate		4,587		6,758		5,972		6,758
Construction and land development		-		-		-		-
Multifamily		222		168		154		168
Farmland		-		-		-		-
Commercial business		1,762		394		3,144		394
Consumer		-		-		20		-
Government		-		-		-		-
Total	$	10,798	$	11,683	$	14,519	$	11,683

A loan is considered impaired when, based on current information and events, it is probable that a borrower will be unable to pay all amounts due according to the contractual terms of the loan agreement. Typically, management does not individually classify smaller-balance homogeneous loans, such as residential mortgages or consumer loans, as impaired, unless they are troubled debt restructurings.

Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date. Purchased loans with evidence of credit quality deterioration since origination are considered purchased credit impaired loans. Expected future cash flows at the purchase date in excess of the fair value of loans are recorded as interest income over the life of the loans if the timing and amount of the future cash flows is reasonably estimable (“accretable yield”). The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference and represents probable losses in the portfolio. In determining the acquisition date fair value of purchased credit impaired loans, and in subsequent accounting, the Bancorp aggregates these purchased loans into pools of loans by common risk characteristics, such as credit risk rating and loan type. Subsequent to the purchase date, increases in cash flows over those expected at the purchase date are recognized as interest income prospectively. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses.

The Bancorp's impaired loans, including purchased credit impaired loans, are summarized below:

~~(Dollars in thousands)~~

	June 30,		December 31,
(Dollars in thousands)					(unaudited)
Loan Segment	2018		2017		September 30, 2018		December 31, 2017
Residential real estate	$	1,241	$	1,152	$	1,631	$	1,152
Home equity		124		-		270		-
Commercial real estate		1,289		512		3,409		512
Construction and land development		-		134		-		134
Multifamily		-		-		-		-
Farmland		-		-		-		-
Commercial business		413		724		1,909		724
Consumer		-		-		-		-
Government		-		-		-		-
Total	$	3,067	$	2,522	$	7,219	$	2,522

At times, the Bancorp will modify the terms of a loan to forego a portion of interest or principal or reduce the interest rate on the loan to a rate materially less than market rates, or materially extend the maturity date of a loan as part of a troubled debt restructuring. The valuation basis for the Bancorp’s troubled debt restructurings is based on the present value of expected future cash flows; unless consistent cash flows are not present, then the fair value of the collateral securing the loan is the basis for valuation.

The Bancorp's troubled debt ~~restructred~~restructured loans are summarized below:

~~(Dollars in thousands)~~

	June 30,		December 31,
(Dollars in thousands)					(unaudited)
Loan Segment	2018		2017		September 30, 2018		December 31, 2017
Residential real estate	$	415	$	303	$	412	$	303
Home equity		124		-		147		-
Commercial real estate		1,114		181		1,103		181
Construction and land development		-		-		-		-
Multifamily		-		-		-		-
Farmland		-		-		-		-
Commercial business		405		51		394		51
Consumer		-		-		-		-
Government		-		-		-		-
Total	$	2,058	$	535	$	2,056	$	535

~~For~~The increase in the ~~six~~troubled debt restructure loans reflected in the table above for the nine months ended ~~June~~September 30, 2018 was the result of a $1.1 million commercial relationship ~~was~~as well as a $129 thousand commercial business loan which were modified as part of a troubled debt ~~restructure. This event is the primary reason for~~restructure or renewed with cash flow difficulties. These restructurings along with seven residential real estate and home equity restructurings all contributed to the increase in impaired ~~loans as well as the decrease in special mention~~ loans. The $1.1 million relationship was classified as substandard ~~but did not result in an overall increase to substandard loans due to improvements to substandard loan classifications~~ and ~~workouts that resulted in chargeoffs. This commercial relationship~~ remains in accrual status.

The increase in the nonperforming, substandard, special mention, and impaired loans reflected in the tables above for the nine months ending September 30, 2018, are the result of the completion of the acquisition of First Personal as well as two large commercial relationships and one commercial customer which were all not related to the acquisition. One $531 thousand commercial real estate loan and First Personal loans totaling $761 thousand contributed to the September 30, 2018 increase in nonperforming loans. One large $1.1 million commercial relationship, one $531 thousand commercial real estate loan and First Personal loans totaling $761 thousand contributed to the September 30, 2018 increase in substandard loans. One $2.1 million commercial relationship and First Personal loans totaling $4.1 million contributed to the September 30, 2018 increase in watch loans, which was offset by the payoff of one $2.3 million commercial real estate loan. One large $1.1 million commercial relationship, one $531 thousand commercial real estate loan, and First Personal purchased credit impaired loans totaling $4.0 million contributed to the September 30, 2018 increase in impaired loans.

At ~~June~~September 30, 2018, management is of the opinion that there are no loans, except certain of those discussed above, where known information about possible credit problems of borrowers causes management to have serious doubts as to the ability of such borrowers to comply with the present loan repayment terms and which will imminently result in such loans being classified as past due, non-accrual or a troubled debt restructure. Management does not presently anticipate that any of the non-performing loans or classified loans would materially affect future operations, liquidity or capital resources.

The allowance for loan losses (ALL) is a valuation allowance for probable incurred credit losses, increased by the provision for loan losses, and decreased by charge-offs net of recoveries. A loan is charged-off against the allowance by management as a loss when deemed uncollectible, although collection efforts continue and future recoveries may occur. The determination of the amounts of the ALL and provisions for loan losses is based on management’s current judgments about the credit quality of the loan portfolio with consideration given to all known relevant internal and external factors that affect loan collectability as of the reporting date. The appropriateness of the current period provision and the overall adequacy of the ALL are determined through a disciplined and consistently applied quarterly process that reviews the Bancorp’s current credit risk within the loan portfolio and identifies the required allowance for loan losses given the current risk estimates.

The Bancorp's provision for loan losses for the ~~six~~nine months ended isare summarized below:

(Dollars in thousands)

Loan Segment June 30, 2018 June 30, 2017
Residential real estate $ 61 $ 378
Home equity 41 (223 )
Commercial real estate 162 (222 )
Construction and land development (7 ) (18 )
Multifamily (15 ) (71 )
Farmland 4 -
Commercial business 378 689
Consumer 18 22
Government (4 ) 2
Total $ 638 $ 557

	(unaudited)
Loan Segment	September 30, 2018			September 30, 2017
Residential real estate	$	143		$	370
Home equity		51			(157	)
Commercial real estate		210			(195	)
Construction and land development		(39	)		(47	)
Multifamily		(165	)		(31	)
Farmland		3			-
Commercial business		439			44
Consumer		316			738
Government		(8	)		-
Total	$	950		$	722

The Bancorp's charge-off and recovery information for the nine months ended is summarized below:

~~(Dollars in thousands)~~

As of June 30, 2018
Loan Segment Charge-off Recoveries Net
Charge-offs
Residential real estate $ (106 ) $ - $ (106 )
Home equity (24 ) - (24 )
Commercial real estate (119 ) 2 (117 )
Construction and land development - - -
Multifamily - - -
Farmland - - -
Commercial business (529 ) 117 (13 )
Consumer (22 ) 9 (412 )
Government - - -
Total $ (800 ) $ 128 $ (672 )

(Dollars in thousands)	(unaudited)
	As of September 30, 2018
Loan Segment	Charge-off			Recoveries		Net Charge-offs
Residential real estate	$	(136	)	$	-	$	(136	)
Home equity		(24	)		-		(24	)
Commercial real estate		(119	)		24		(95	)
Construction and land development		-			-		-
Multifamily		-			-		-
Farmland		-			-		-
Commercial business		(529	)		125		(404	)
Consumer		(41	)		17		(24	)
Government		-			-		-
Total	$	(849	)	$	166	$	(683	)

The ALL provisions take into consideration management’s current judgments about the credit quality of the loan portfolio, loan portfolio balances, changes in the portfolio mix and local economic conditions. In determining the provision for loan losses for the current period, management has considered risks associated with the local economy, changes in loan balances and mix, and asset quality.

The Bancorp's ~~allowance-to-total~~allowance to total loans and non-performing loans isare summarized below:

~~(Dollars in thousands)~~

	June 30,			December 31,
(Dollars in thousands)							(unaudited)
	2018			2017			September 30, 2018			December 31, 2017

Allowance for loan losses	$	7,448		$	7,482		$	7,749		$	7,482
Total loans	$	646,288		$	620,211		$	742,232		$	620,211
Non-performing loans	$	4,193		$	5,223		$	6,406		$	5,223
ALL-to-total loans		1.15	%		1.21	%		1.04	%		1.21	%
ALL-to-non-performing loans (coverage ratio)		177.7	%		143.3	%		121.0	%		143.3	%

The ~~June~~September 30, 2018 balance in the ALL account is considered adequate by management after evaluation of the loan portfolio, past experience and current economic and market conditions. While management may periodically allocate portions of the allowance for specific problem loans, the whole allowance is available for any loan charge offs that occur. The allocation of the ALL reflects performance and growth trends within the various loan categories, as well as consideration of the facts and circumstances that affect the repayment of individual loans, and loans which have been pooled as of the evaluation date, with particular attention given to non-performing loans and loans which have been classified as substandard, doubtful or loss. Management has allocated reserves to both performing and non-performing loans based on current information available.

At ~~June~~September 30, 2018, foreclosed real estate totaled ~~$1.1~~$2.1 million, which was comprised of ~~nine~~twenty-seven properties, compared to $1.7 million and ~~sixteen~~nineteen properties at December 31, 2017. The ~~decrease~~increase in foreclosed real estate is the result of the ~~sale~~addition of ~~properties.~~$1.2 million, which was comprised of twenty properties, from the acquisition of First Personal. Net gains from the sale of foreclosed real estate totaled ~~$100~~$154 thousand for the ~~six~~nine months ended ~~June~~September 30, 2018. At the end of ~~June~~September 2018 all of the Bancorp’s foreclosed real estate is located within its primary market ~~area.~~

area, which has been expanded into the Cook County, Illinois and Chicagoland metropolitan area with the acquisition of First Personal.

The primary objective of the Bancorp’s investment portfolio is to provide for the liquidity needs of the Bancorp and to contribute to profitability by providing a stable flow of dependable earnings. Funds are generally invested in federal funds, interest bearing balances in other financial institutions, U.S. government securities, federal agency obligations, obligations of state and local municipalities and corporate securities. The securities portfolio, all of which is designated as available-for-sale, totaled ~~$238.2~~$238.1 million at ~~June~~September 30, 2018, compared to $244.5 million at December 31, 2017, a decrease of ~~$6.3~~$6.4 million (2.6%). The decrease in the securities portfolio during the year is a result of market value adjustments for unrealized losses and ~~funding~~the reallocation of $5.0 million of funds to support loan growth. At ~~June~~September 30, 2018, the securities portfolio represented ~~26.6%~~23.9% of interest-earning assets and ~~24.8%~~22.2% of total assets compared to 28.1% of interest-earning assets and 26.4% of total assets at December 31, 2017.

The Bancorp’s end-of-period investment portfolio and other short-term investments and stock balances were as follows:

	June 30,										September 30,
	2018					December 31,					2018					December 31,
(Dollars in thousands)	(unaudited)					2017					(unaudited)					2017
	Balance		% Securities			Balance		% Securities			Balance		% Securities			Balance		% Securities

Money market fund	$	1,608		0.7	%	$	476		0.2	%	$	2,018		0.8	%	$	476		0.2	%
U.S. government sponsored entities		7,821		3.3	%		3,890		1.6	%		9,768		4.1	%		3,890		1.6	%
Collateralized mortgage obligations and residential mortgage-backed securities		135,131		56.7	%		132,938		54.4	%		132,670		55.7	%		132,938		54.4	%
Municipal securities		90,121		37.8	%		103,747		42.4	%		91,416		38.4	%		103,747		42.4	%
Collateralized debt obligations		3,483		1.5	%		3,439		1.4	%		2,199		1.0	%		3,439		1.4	%
Total securities available-for-sale	$	238,164		100.0	%	$	244,490		100.0	%	$	238,071		100.0	%	$	244,490		100.0	%

	June 30,										September 30,
	2018		December 31,		YTD						2018		December 31,		YTD
(Dollars in thousands)	(unaudited)		2017		Change						(unaudited)		2017		Change
	Balance		Balance		$			%			Balance		Balance		$		%

Interest bearing deposits in other financial institutions	$	2,524	$	139	$	2,385			1715.8	%	$	2,576	$	139	$	2,437		1753.2	%
Fed funds sold		839		357		482			135.0	%		1,398		357		1,041		291.6	%
Certificates of deposit in other financial institutions		1,526		1,676	$	(150	)		-8.9	%		3,754		1,676		2,078		124.0	%
Federal Home Loan Bank stock		3,017		3,000		17			0.6	%		3,236		3,000		236		7.9	%

The net increase in interest bearing deposits in other financial institutions, ~~is primarily the result~~certificates of ~~the seasonality of municipality~~ deposit, ~~accounts. The net increase~~and in fed funds sold is primarily the result of timing of liquidity needs. The increase in Federal Home Loan Bank stock corresponds to stock ownership requirements based on borrowing needs. The increase in certificate of deposits in other financial institutions is the result of First Personal merger.

Deposits are a fundamental and cost-effective source of funds for lending and other investment purposes. The Bancorp offers a variety of products designed to attract and retain customers, with the primary focus on building and expanding relationships.

The Bancorp’s end-of-period deposit portfolio balances were as follows:

	June 30,										September 30,
	2018		December 31,		YTD						2018		December 31,		YTD
(Dollars in thousands)	(unaudited)		2017		Change						(unaudited)		2017		Change
	Balance		Balance		$			%			Balance		Balance		$			%

Checking	$	321,588	$	309,023	$	12,565			4.1	%	$	339,176	$	309,023	$	30,153			9.8	%
Savings		131,003		129,702		1,301			1.0	%		161,357		129,702		31,655			24.4	%
Money market		146,613		170,359		(23,746	)		-13.9	%		148,227		170,359		(22,132	)		-13.0	%
Certificates of deposit		206,773		183,920		22,853			12.4	%		253,996		183,920		70,076			38.1	%
Total deposits	$	805,977	$	793,004	$	12,973			1.6	%	$	902,756	$	793,004	$	109,752			13.8	%

The overall increase in total deposits is a result of ~~management’s sales efforts along with current customer preferences~~the acquisition of First Personal. When adjusted for ~~short-term, liquid investment alternatives.~~the First Personal acquisition, overall deposits decreased during the period ended September 30, 2018. This decrease reflects the cyclical nature and timing of municipality money market deposits.

The Bancorp’s borrowed funds are primarily used to fund asset growth not supported by deposit generation. The Bancorp’s end-of-period borrowing balances were as follows:

	June 30,									September 30,
	2018		December 31,		YTD					2018		December 31,		YTD
(Dollars in thousands)	(unaudited)		2017		Change					(unaudited)		2017		Change
	Balance		Balance		$		%			Balance		Balance		$		%

Repurchase agreements	$	14,236	$	11,300	$	2,936		26.0	%	$	12,585	$	11,300	$	1,285		11.4	%
Borrowed funds		35,679		20,881		14,798		70.9	%		48,314		20,881		27,433		131.4	%
Total borrowed funds	$	49,915	$	32,181	$	17,734		55.1	%	$	60,899	$	32,181	$	28,718		89.2	%

Repurchase agreements increased as part of normal account fluctuations within that product line. Borrowed funds increased as FHLB advances were utilized for funding purposes.

Liquidity and Capital Resources

For the Bancorp, liquidity management refers to the ability to generate sufficient cash to fund current loan demand, meet deposit withdrawals, and pay dividends and operating expenses. Because profit and liquidity are often conflicting objectives, management attempts to maximize the Bank’s net interest margin by making adequate, but not excessive, liquidity provisions. Furthermore, funds are managed so that future profits will not be significantly impacted as funding costs increase.

Changes in the liquidity position result from operating, investing and financing activities. Cash flows from operating activities are generally the cash effects of transactions and other events that enter into the determination of net income. The primary investing activities include loan originations, loan repayments, investments in interest bearing balances in other financial institutions, and the purchase, sale, and maturity of investment securities. Financing activities focus almost entirely on the generation of customer deposits. In addition, the Bancorp utilizes borrowings (i.e., repurchase agreements, FHLB advances and federal funds purchased) as a source of funds.

During the ~~six~~nine months ended ~~June~~September 30, 2018, cash and cash equivalents increased by ~~$8.8~~$2.9 million compared to a ~~$17.4~~$31.0 million decrease for the ~~six~~nine months ended ~~June~~September 30, 2017. The primary sources of cash and cash equivalents were sales of loans originated for sale, proceeds from maturities, pay downs, calls, and sales of available-for-sale securities, proceeds from FHLB advances, and ~~borrowed funds.~~additional borrowings. The primary uses of cash and cash equivalents were loan originations, the purchase of securities, ~~loan originations,~~ and the repayment of FHLB advances. Cash provided by operating activities totaled ~~$5.7~~$2.3 million for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to cash provided of ~~$5.0~~$9.1 million for the ~~six~~nine month period ended ~~June~~September 30, 2017. The ~~increase~~decrease in cash from operating activities was primarily a result of an increase in loans originated for sale offset by the sale of loans originated for sale and accrued expenses and other ~~liabilities, offset by origination of loans for sale and gain on sale of securities.~~liabilities. Cash outflows from investing activities totaled ~~$26.0~~$10.4 million for the current period, compared to cash outflows of ~~$23.4~~$33.0 million for the ~~six~~nine months ended ~~June~~September 30, 2017. Cash outflows from investing activities for the current ~~six~~nine months were primarily related to the origination of loans receivable and purchases of securities, offset by the sale and maturities for securities ~~available-for-sale.~~available-for-sale, and cash used for the acquisition of First Personal. Net cash inflows from financing activities totaled ~~$29.0~~$11.0 million during the current period compared to net cash ~~inflows~~outflows of $1$7.1 million for the ~~six~~nine months ended ~~June~~September 30, 2017. The net cash inflows from financing activities ~~was~~were primarily a result of proceeds from FHLB advances ~~an increase in deposits~~ and ~~other borrowed fund.~~increased borrowing. On a cash basis, the Bancorp paid dividends on common stock of ~~$1.7~~$2.5 million for the ~~six~~nine months ended ~~June~~September 30, 2018 and ~~$1.6~~$2.4 million for the ~~six~~nine months ended ~~June~~September 30, 2017.

At ~~June~~September 30, 2018, outstanding commitments to fund loans totaled ~~$151.5~~$185.3 million. Approximately ~~49.1%~~51.4% of the commitments were at variable rates. Standby letters of credit, which are conditional commitments issued by the Bancorp to guarantee the performance of a customer to a third party, totaled ~~$8.7~~$10.2 million at ~~June~~September 30, 2018. Management believes that the Bancorp has sufficient cash flow and borrowing capacity to fund all outstanding commitments and letters of credit, while maintaining proper levels of liquidity.

Management strongly believes that maintaining a high level of capital enhances safety and soundness. During the ~~six~~nine months ended ~~June~~September 30, 2018, stockholders' equity ~~decreased~~increased by ~~$1.5~~$4.4 million ~~(1.6%~~(4.8%). During the ~~six~~nine months ended ~~June~~September 30, 2018, stockholders’ equity was primarily increased by net income of ~~$5.1 million.~~$6.7 million and the issuance of 161,875 shares for $6.9 million as part of the acquisition of First Personal. Decreasing stockholders’ equity was the declaration of ~~$1.7~~$2.6 million in cash dividends and a decrease to net unrealized gains (losses) on securities available-for-sale of ~~$4.9~~$6.7 million. On April 24, 2014 the Bancorp’s Board of Directors authorized a stock repurchase program to repurchase up to 50,000 shares of the Bancorp’s outstanding common stock, from time to time and subject to market conditions, on the open market or in privately negotiated transactions. The stock repurchase program does not expire and is only limited by the number of shares that can be purchased. The stock repurchase program will be reviewed annually by the Board of Directors. No shares were repurchased under the program during the first ~~six~~nine months of 2018 or 2017. ~~On May 1,~~During 2018, ~~3,000~~7,700 restricted stock shares vested under the program outlined in Note 10 of the financial statements, of which ~~the Bancorp authorized the repurchase of 1,029~~1,658 of these shares were withheld in the form of a net surrender byto cover the withholding tax obligations of the vesting employees. The repurchase of these surrendered shares is considered outside of the scope of the formal stock repurchase program.

The Bancorp is subject to risk-based capital guidelines adopted by the Board of Governors of the Federal Reserve System (the FRB), and the Bank is subject to risk-based capital guidelines adopted by the FDIC. As applied to the Bancorp and the Bank, the FRB and FDIC capital requirements are substantially the same. These regulations divide capital into multiple tiers. The first tier (Common Equity Tier 1 Capital) includes common shareholders’ equity, after deductions for various items including goodwill and certain other intangible assets, and after certain other adjustments. Common Equity Tier 1 Capital also includes accumulated other comprehensive income (for organizations that do not make opt-out elections). The next tier (Tier 1 Capital) is comprised of Common Equity Tier 1 Capital plus other qualifying capital instruments such as perpetual noncumulative preferred stock and junior subordinated debt issued to trusts, and other adjustments. The third tier (Tier 2 Capital) includes instruments such as subordinated debt that have a minimum original maturity of at least five years and are subordinated to the claims of depositors and general creditors, total capital minority interest not included in Tier 1 Capital, and limited amounts of the allowance for loan losses, less applicable regulatory adjustments and deductions. The Bancorp and the Bank are required to maintain a Common Equity Tier 1 Capital ratio of 4.5%, a Tier 1 Capital ratio of 6%, and a Total Capital ratio (comprised of Tier 1 Capital plus Tier 2 Capital) of 8%. In addition, the capital regulations provide for a minimum leverage ratio (Tier 1 capital to adjusted average assets) of 4%.

The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 required the FRB to set minimum capital levels for bank holding companies that are as stringent as those required for insured depository subsidiaries. However, under the FRB’s “Small Bank Holding Company” exemption from consolidated bank holding company capital requirements, bank holding companies and savings and loan holding companies with less than $1$3 billion in consolidated assets, such as the Bancorp, are exempt from consolidated regulatory capital requirements, unless the FRB determines otherwise in particular cases. ~~The Bancorp would have approximately $1.1 billion of total assets when factoring in the acquisition of First Personal based on estimated total assets at closing.~~

During the ~~six~~nine months ended ~~June~~September 30, 2018, the Bancorp’s and Bank’s regulatory capital ratios continued to be negatively impacted by regulatory requirements regarding collateralized debt obligations. The regulatory requirements state that for collateralized debt obligations that have been downgraded below investment grade by the rating agencies, increased risk based asset weightings are required. The Bancorp currently holds ~~four~~ pooled trust preferred securities with a cost basis of ~~$4.8~~$3.5 million. ~~Three of these~~These investments currently have ratings that are below investment grade. As a result, approximately ~~$19.1~~$18.9 million of risk-based assets are generated by the trust preferred securities in the Bancorp’s and Bank’s total risk based capital calculation.

The following table shows that, at ~~June~~September 30, 2018, and December 31, 2017, the Bancorp’s capital exceeded all applicable regulatory capital requirements. The dollar amounts are in millions.

(Dollars in millions)											Minimum Required To Be														Minimum Required To Be
						Minimum Required For					Well Capitalized Under Prompt									Minimum Required For					Well Capitalized Under Prompt
	Actual					Capital Adequacy Purposes					Corrective Action Regulations				Actual					Capital Adequacy Purposes					Corrective Action Regulations
At June 30, 2018	Amount		Ratio			Amount		Ratio			Amount		Ratio
At September 30, 2018															Amount		Ratio			Amount		Ratio			Amount	Ratio
Common equity tier 1 capital to risk-weighted assets	$	91.6		13.0	%	$	31.7		4.5	%		N/A		N/A	$	89.1		11.3	%	$	35.6		4.5	%	N/A	N/A
Tier 1 capital to risk-weighted assets	$	91.6		13.0	%	$	42.3		6.0	%		N/A		N/A	$	89.1		11.3	%	$	47.5		6.0	%	N/A	N/A
Total capital to risk-weighted assets	$	99.0		14.1	%	$	56.3		8.0	%		N/A		N/A	$	96.8		12.2	%	$	63.3		8.0	%	N/A	N/A
Tier 1 capital to adjusted average assets	$	91.6		9.8	%	$	40.5		4.0	%		N/A		N/A	$	89.1		8.6	%	$	41.3		4.0	%	N/A	N/A

(Dollars in millions)											Minimum Required To Be
						Minimum Required For					Well Capitalized Under Prompt
	Actual					Capital Adequacy Purposes					Corrective Action Regulations
At December 31, 2017	Amount		Ratio			Amount		Ratio			Amount	Ratio
Common equity tier 1 capital to risk-weighted assets	$	88.4		12.9	%	$	30.9		4.5	%	N/A	N/A
Tier 1 capital to risk-weighted assets	$	88.4		12.9	%	$	41.2		6.0	%	N/A	N/A
Total capital to risk-weighted assets	$	96.0		14.0	%	$	55.0		8.0	%	N/A	N/A
Tier 1 capital to adjusted average assets	$	88.4		9.6	%	$	36.8		4.0	%	N/A	N/A

In addition, the following table shows that, at ~~June~~September 30, 2018, and December 31, 2017, the Bank’s capital exceeded all applicable regulatory capital requirements. The dollar amounts are in millions.

(Dollars in millions)											Minimum Required To Be															Minimum Required To Be
						Minimum Required For					Well Capitalized Under Prompt										Minimum Required For					Well Capitalized Under Prompt
	Actual					Capital Adequacy Purposes					Corrective Action Regulations					Actual					Capital Adequacy Purposes					Corrective Action Regulations
At June 30, 2018	Amount		Ratio			Amount		Ratio			Amount		Ratio
At September 30, 2018																Amount		Ratio			Amount		Ratio			Amount		Ratio
Common equity tier 1 capital to risk-weighted assets	$	89.2		12.7	%	$	31.7		4.5	%	$	45.8		6.5	%	$	86.3		10.9	%	$	35.6		4.5	%	$	51.4		6.5	%
Tier 1 capital to risk-weighted assets	$	89.2		12.7	%	$	42.3		6.0	%	$	56.4		8.0	%	$	86.3		10.9	%	$	47.5		6.0	%	$	63.3		8.0	%
Total capital to risk-weighted assets	$	96.6		13.7	%	$	56.4		8.0	%	$	70.5		10.0	%	$	94.1		11.9	%	$	63.3		8.0	%	$	79.1		10.0	%
Tier 1 capital to adjusted average assets	$	89.2		9.5	%	$	40.6		4.0	%	$	50.7		5.0	%	$	86.3		8.4	%	$	41.0		4.0	%	$	51.3		5.0	%

(Dollars in millions)											Minimum Required To Be
						Minimum Required For					Well Capitalized Under Prompt
	Actual					Capital Adequacy Purposes					Corrective Action Regulations
At December 31, 2017	Amount		Ratio			Amount		Ratio			Amount		Ratio
Common equity tier 1 capital to risk-weighted assets	$	86.3		12.6	%	$	30.9		4.5	%	$	44.6		6.5	%
Tier 1 capital to risk-weighted assets	$	86.3		12.6	%	$	41.2		6.0	%	$	54.9		8.0	%
Total capital to risk-weighted assets	$	93.8		13.7	%	$	54.9		8.0	%	$	68.7		10.0	%
Tier 1 capital to adjusted average assets	$	86.3		9.4	%	$	36.7		4.0	%	$	45.8		5.0	%

The Bancorp’s ability to pay dividends to its shareholders is primarily dependent upon the Bank’s ability to pay dividends to the Bancorp. Under Indiana law, the Bank may pay dividends from its undivided profits (generally, earnings less losses, bad debts, taxes and other operating expenses) as is considered expedient by the Bank’s Board of Directors. However, the Bank must obtain the approval of the Indiana Department of Financial Institutions (DFI) if the total of all dividends declared by the Bank during the current year, including the proposed dividend, would exceed the sum of retained net income for the year to date plus its retained net income for the previous two years. For this purpose, “retained net income,” means net income as calculated for call report purposes, less all dividends declared for the applicable period. An exemption from DFI approval would require that the Bank have been assigned a composite uniform financial institutions rating of 1 or 2 as a result of the most recent federal or state examination; the proposed dividend would not result in a Tier 1 leverage ratio below 7.5%; and that the Bank not be subject to any corrective action, supervisory order, supervisory agreement, or board approved operating agreement. The aggregate amount of dividends that may be declared by the Bank in 2018, without the need for qualifying for an exemption or prior DFI approval, is $10.2 million plus 2018 net profits. Moreover, the FDIC and the Federal Reserve Board may prohibit the payment of dividends if it determines that the payment of dividends would constitute an unsafe or unsound practice in light of the financial condition of the Bank. On ~~May 18,~~August 31, 2018 the Board of Directors of the Bancorp declared a ~~second~~third quarter dividend of $0.30 per share. The Bancorp’s ~~second~~third quarter dividend was paid to shareholders on ~~July 11,~~October 9, 2018.

Results of Operations - Comparison of the Quarter Ended ~~June~~September 30, 2018 to the Quarter Ended ~~June~~September 30, 2017

For the three months ended ~~June~~September 30, 2018, the Bancorp reported net income of ~~$2.511~~$1.6 million, compared to net income of ~~$2.529~~$2.2 million for the quarter ended ~~June~~September 30, 2017, a decrease of ~~$18~~$623 thousand ~~(0.7%~~(27.7%). For the quarter, the ROA was ~~1.07%~~0.62%, compared to ~~1.11%~~0.98% for the quarter ended ~~June~~September 30, 2017. The ROE was ~~11.04%~~6.70% for the quarter ended ~~June~~September 30, 2018, compared to ~~11.30%~~9.82% for the quarter ended ~~June~~September 30, 2017.

Net interest income for the quarter ended ~~June~~September 30, 2018 was ~~$7.9~~$9.0 million, an increase of ~~$218 thousand (2.8%~~$1.2 million (16.0%), compared to ~~$7.7~~$7.8 million for the quarter ended ~~June~~September 30, 2017. The weighted-average yield on interest-earning assets was ~~4.07%~~4.26% for the quarter ended ~~June~~September 30, 2018, compared to ~~3.89%~~3.94% for the quarter ended ~~June~~September 30, 2017. The weighted-average cost of funds for the quarter ended ~~June~~September 30, 2018 was ~~0.53%~~0.56% compared to ~~0.30%~~0.32% for the quarter ended ~~June~~September 30, 2017. The impact of the ~~4.07%~~4.26% return on interest earning assets and the ~~0.53%~~0.56% cost of funds resulted in an interest rate spread of ~~3.54%~~3.69% for the current quarter, ~~a decrease~~an increase from the ~~3.59%~~3.61% spread for the quarter ended ~~June~~September 30, 2017. The net interest margin on earning assets was ~~3.56%~~3.72% for the three months ended ~~June~~September 30, 2018 and ~~3.60%~~3.63% for the three months ended ~~June~~September 30, 2017. On a tax equivalent basis, the Bancorp’s net interest margin was ~~3.78%~~3.92% for the three months ended ~~June~~September 30, 2018, compared to ~~3.84%~~3.86% for the three months ended ~~June~~September 30, 2017. Comparing the net interest margin on a tax equivalent basis more accurately compares the returns on tax-exempt loans and securities to those on taxable interest-earning assets.

Information relating to the average consolidated balance sheet and the yield on average earning assets and cost of average liabilities for the periods indicated are in the following table. Dividing the related interest, on an annualized basis, by the average balance of assets or liabilities drives the disclosed rates. Average balances are derived from daily balances.

Quarter-to-Date
(Dollars in thousands)	Average Balances, Interest, and Rates
	September 30, 2018							September 30, 2017
	Average Balance			Interest		Rate (%)		Average Balance			Interest		Rate (%)
ASSETS
Interest bearing deposits in other financial institutions	$	6,502		$	38		2.34	$	1,696		$	9		2.12
Federal funds sold		1,104			11		3.99		1,480			3		0.81
Certificates of deposit in other financial institutions		3,570			25		2.80		1,657			6		1.45
Securities available-for-sale		236,629			1,674		2.83		241,697			1,553		2.57
Loans receivable		719,654			8,552		4.75		606,709			6,828		4.50
Federal Home Loan Bank stock		3,177			35		4.41		3,000			32		4.27
Total interest earning assets		970,636		$	10,335		4.26		856,239		$	8,431		3.94
Cash and non-interest bearing deposits in other financial institutions		10,348							12,869
Allowance for loan losses		(7,542	)						(7,062	)
Other noninterest bearing assets		68,849							53,385
Total assets	$	1,042,291						$	915,431

LIABILITIES AND STOCKHOLDERS' EQUITY
Total deposits	$	883,405		$	1,018		0.46	$	770,938		$	518		0.27
Repurchase agreements		12,615			47		1.49		13,379			31		0.93
Borrowed funds		38,624			254		2.63		30,162			110		1.46
Total interest bearing liabilities		934,644		$	1,319		0.56		814,479		$	659		0.32
Other noninterest bearing liabilities		10,626							9,369
Total liabilities		945,270							823,848
Total stockholders' equity		97,021							91,583
Total liabilities and stockholders' equity	$	1,042,291						$	915,431

Return on average assets		0.62	%						0.98	%
Return on average equity		6.70	%						9.82	%
Net interest margin (average earning assets)		3.72	%	$	9,016				3.63	%	$	7,772

(Dollars in thousands) Average Balances, Interest, and Rates
(unaudited)
June 30, 2018 June 30, 2017
Average
Balance Interest Rate (%) Average
Balance Interest Rate (%)
ASSETS
Interest bearing deposits in other financial institutions $ 6,865 $ 32 1.86 $ 2,610 $ 4 0.61
Federal funds sold 1,585 4 1.01 1,281 1 0.31
Certificates of deposit in other financial institutions 1,526 7 1.83 1,033 4 1.55
Securities available-for-sale 238,669 1,665 2.79 238,889 1,568 2.63
Loans receivable 636,333 7,257 4.56 603,481 6,664 4.42
Federal Home Loan Bank stock 3,010 31 4.12 3,000 31 4.13
Total interest bearing assets 887,988 $ 8,996 4.05 850,294 $ 8,272 3.89
Cash and non-interest bearing deposits in other financial institutions 9,839 10,845
Allowance for loan losses (7,234 ) (7,118 )
Other noninterest bearing assets 53,755 53,684
Total assets $ 944,348 $ 907,705

LIABILITIES AND STOCKHOLDERS' EQUITY
Total deposits $ 786,207 $ 838 0.43 $ 771,281 $ 498 0.26
Repurchase agreements 13,330 45 1.35 14,341 28 0.78
Borrowed funds 44,510 237 2.13 24,178 88 1.46
Total interest bearing liabilities 844,047 $ 1,120 0.53 809,800 $ 614 0.30
Other noninterest bearing liabilities 9,335 8,473
Total liabilities 853,382 818,273
Total stockholders' equity 90,966 89,432
Total liabilities and stockholders' equity $ 944,348 $ 907,705

The increase in ~~yields~~interest income for interest bearing deposits in other financial institutions was the result of higher average balances and ~~certificates of deposits~~higher average short term rates for the three months ended September 30, 2018, compared to the three months ended September 30, 2017. The increase in ~~other financial institutions~~interest income for federal funds sold was primarily the result of higher average rates received ~~from increases~~ in short term rates for the three months ended ~~June~~September 30, 2018, compared to the three months ended ~~June~~September 30, 2017. The increase in ~~yields~~interest income for certificates of deposit in other financial institutions was the result of higher average balances and higher average rates received in short term rates for the three months ended September 30, 2018, compared to the three months ended September 30, 2017. The increase in interest income for securities available-for-sale ~~and~~was primarily the result of higher average rates received in rates for the three months ended September 30, 2018, compared to the three months ended September 30, 2017. The increase in interest income for loans receivable was the result of higher average balances and higher weighted average rates for the three months ended ~~June~~September 30, 2018, compared to the three months ended ~~June~~September 30, 2017. The increase in the ~~cost~~interest expense of total deposits and borrowed funds was the result of higher average balances and higher weighted average rates for the three months ended ~~June~~September 30, 2018 compared to the three months ended ~~June~~September 30, 2017. The increase in the ~~cost of~~interest expense for repurchase agreements was the result of higher weighted average rates for the three months ended ~~June~~September 30, 2018 compared to the three months ended ~~June~~September 30, 2017.

The following table shows the change in noninterest income for the quarter ending ~~June~~September 30, 2018, and ~~June~~September 30, 2017.

	Three Months Ended
	June 30,										Three Months Ended
(Dollars in thousands)	(unaudited)				Three Months Ended						September 30,				Three Months Ended
	2018		2017		$ Change			% Change			2018		2017		$ Change			% Change
Noninterest income:
Fees and service charges	$	947	$	821	$	126			15.3	%	$	991	$	843	$	148			17.6	%
Gain on sale of loans held-for-sale, net												451		412		39			9.5	%
Wealth management operations												414		459		(45	)		-9.8	%
Gain on sale of securities, net		246		252		(6	)		-2.4	%		151		213		(62	)		-29.1	%
Wealth management operations		424		398		26			6.5	%
Gain on sale of loans held-for-sale, net		359		271		88			32.5	%
Increase in cash value of bank owned life insurance		120		115		5			4.3	%		130		119		11			9.2	%
Gain on sale of foreclosed real estate, net		68		93		(25	)		-26.9	%		54		2		52			2600.0	%
Other		39		10		29			290.0	%		32		27		5			18.5	%

Total noninterest income	$	2,203	$	1,960	$	243			12.4	%	$	2,223	$	2,075	$	148			7.1	%

The increase in fees and service charges is the result of the Bancorp’s continued focus on maintaining competitive fees within its market ~~place.~~place, as well the acquisition of First Personal. The increase in gains on sale of loans is a result of overall increase in loan origination volume. Current market conditions provided opportunities to maintain securities cash flows, while recognizing gains from the sales of securities. The increase in gain on sale of foreclosed real estate is the result of normal course of business sales from other real estate owned. The increase in ~~gains from the sale of loans is a result of timing differences in customer demand and overall increase in loan generation. The increase in~~ other noninterest income is primarily driven by rental income from other real estate owned properties.

The following table shows the change in noninterest expense for the quarter ending ~~June~~September 30, 2018, and ~~June~~September 30, 2017.

	Three Months Ended										Three Months Ended
(Dollars in thousands)	June 30, (unaudited)				Three Months Ended						September 30,				Three Months Ended
	2018		2017		$ Change			% Change			2018		2017		$ Change			% Change
Noninterest expense:
Compensation and benefits	$	3,516	$	3,140	$	376			12.0	%	$	4,669	$	4,094	$	575			14.0	%
Data processing												1,012		364		648			178.0	%
Occupancy and equipment		842		815		27			3.3	%		829		845		(16	)		-1.9	%
Data processing		703		360		343			95.3	%
Marketing		166		199		(33	)		-16.6	%		223		135		88			65.2	%
Federal deposit insurance premiums		75		81		(6	)		-7.4	%		91		84		7			8.3	%
Other		1,604		1,433		171			11.9	%		2,233		1,403		830			59.2	%

Total noninterest expense	$	6,906	$	6,028	$	878			14.6	%	$	9,057	$	6,925	$	2,132			30.8	%

The increase in compensation and benefits is primarily the result of aincreased compensation in the amount of approximately $200 thousand that resulted from the acquisition of First Personal. Additional increases to compensation and benefits can be attributed to management’s continued focus on talent management and retention. The increase in data processing expense is primarily the result of data conversion expenses of approximately $600 thousand related to the ~~potential~~ acquisition of First Personal as ~~discussed~~well as increased utilization of systems. The increase in ~~Note 3~~marketing expenses is primarily related to the acquisition of ~~the financial statements and increased system utilization.~~First Personal as well as regular advertising initiatives. The increase in other operating expenses is ~~related to generally higher costs related to foreclosure and collection expense, legal expenses~~primarily related to the increase of approximately $520 thousand that resulted from the acquisition of First Personal, ~~acquisition, seminars and education, and~~as well as generally higher third party costs. The Bancorp’s efficiency ratio was ~~68.5%~~80.6% for the quarter ended ~~June~~September 30, 2018, compared to ~~62.7%~~70.3% for the quarter ended ~~June~~September 30, 2017. The increased ratio is related primarily to the increase in noninterest expense. The efficiency ratio is determined by dividing total noninterest expense by the sum of net interest income and total noninterest income for the period.

The acquisition of First Personal is discussed in Note 3 of the financial statements.

Income tax expenses for the quarter ended ~~June~~September 30, 2018 totaled ~~$365~~$245 thousand, compared to income tax expense of ~~$738~~$509 thousand for the quarter ended ~~June~~September 30, 2017, a decrease of ~~$373~~$264 thousand ~~(50.5%~~(51.9%). The combined effective federal and state tax rates for the Bancorp was ~~12.7%~~13.1% for the quarter ended ~~June~~September 30, 2018, compared to ~~22.6%~~18.5% for the quarter ended ~~June~~September 30, 2017. The Bancorp’s lower current quarter effective tax rate is primarily a result of the Tax Cuts and Jobs Act that, among other changes, reduces the corporate federal income tax rate from 34% to 21% and was effective January 1, 2018.

Results of Operations - Comparison of the ~~Six~~Nine Months Ended ~~June~~September 30, 2018 to the ~~Six~~Nine Months Ended ~~June~~September 30, 2017

For the ~~six~~nine months ended ~~June~~September 30, 2018, the Bancorp reported net income of ~~$5.1~~$6.7 million, compared to net income of ~~$4.8~~$7.1 million for the ~~six~~nine months ended ~~June~~September 30, 2017, ~~an increase~~a decrease of ~~$245~~$378 thousand ~~(5.1%~~(5.3%). For the ~~six~~nine months ended September 30, 2018, the ROA was ~~1.08%~~0.92%, compared to ~~1.07%~~1.04% for the ~~six~~nine months ended ~~June~~September 30, 2017. The ROE was ~~11.12%~~9.56% for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to ~~10.97%~~10.54% for the ~~six~~nine months ended ~~June~~September 30, 2017.

Net interest income for the ~~six~~nine months ended ~~June~~September 30, 2018 was ~~$15.7~~$24.7 million, an increase of ~~$538 thousand (3.5%~~$1.8 million (7.8%), compared to ~~$15.2~~$22.9 million for the ~~six~~nine months ended ~~June~~September 30, 2017. The weighted-average yield on interest-earning assets was ~~4.03%~~4.11% for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to ~~3.87%~~3.89% for the ~~six~~nine months ended ~~June~~September 30, 2017. The weighted-average cost of funds for the ~~six~~nine months ended ~~June~~September 30, 2018 was ~~0.48%~~0.51% compared to ~~0.29%~~0.30% for the ~~six~~nine months ended ~~June~~September 30, 2017. The impact of the ~~4.03%~~4.11% return on interest earning assets and the ~~0.48%~~0.51% cost of funds resulted in an interest rate spread of ~~3.55%~~3.60% for the current ~~six~~nine months, which is a decrease from the spread of ~~3.58%~~3.59% as of ~~June~~September 30, 2017. The net interest margin on earning assets was ~~3.35%~~3.62% for the ~~six~~nine months ended ~~June~~September 30, 2018 and ~~3.59%~~3.60% for the ~~six~~nine months ended ~~June~~September 30, 2017. On a tax equivalent basis, the Bancorp’s net interest margin was ~~3.79%~~3.81% for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to ~~3.83%~~3.79% for the ~~six~~nine months ended ~~June~~September 30, 2017. Comparing the net interest margin on a tax equivalent basis more accurately compares the returns on tax-exempt loans and securities to those on taxable interest-earning assets.

Year-to-Date
(Dollars in thousands)	Average Balances, Interest, and Rates (unaudited)														Average Balances, Interest, and Rates
	June 30, 2018							June 30, 2017							September 30, 2018							September 30, 2017
	Average Balance			Interest		Rate (%)		Average Balance			Interest		Rate (%)		Average Balance			Interest		Rate (%)		Average Balance			Interest		Rate (%)
ASSETS
Interest bearing deposits in other financial institutions	$	4,915		$	42		1.71	$	6,276		$	25		0.80	$	4,203		$	66		2.09	$	4,733		$	32		0.90
Federal funds sold		1,029			5		0.97		908			1		0.22		1,055			30		3.79		1,101			5		0.61
Certificates of deposit in other financial institutions		1,581			13		1.64		959			5		1.04		2,251			38		2.25		1,194			12		1.34
Securities available-for-sale		239,868			3,336		2.78		236,787			3,153		2.66		239,020			5,010		2.79		238,442			4,706		2.63
Loans receivable		631,640			14,251		4.51		597,571			13,103		4.39		661,300			22,803		4.60		600,650			19,931		4.42
Federal Home Loan Bank stock		3,005			82		5.46		3,000			63		4.20		3,063			117		5.09		3,000			95		4.22
Total interest bearing assets		882,038		$	17,729		4.02		845,501		$	16,350		3.87
Total interest earning assets																910,892		$	28,064		4.11		852,120		$	24,781		3.89
Cash and non-interest bearing deposits in other financial institutions		10,351							11,389							10,354							11,888
Allowance for loan losses		(7,350	)						(7,380	)						(7,415	)						(7,273	)
Other noninterest bearing assets		53,699							53,818							58,732							53,642
Total assets	$	938,738						$	903,328						$	972,563						$	907,377

LIABILITIES AND STOCKHOLDERS' EQUITY
Total deposits	$	783,066		$	1,513		0.39	$	769,659		$	957		0.25	$	816,880		$	2,531		0.41	$	770,090		$	1,475		0.26
Repurchase agreements		12,252			77		1.26		13,389			49		0.73		12,374			124		1.34		13,385			80		0.80
Borrowed funds		42,919			428		1.99		24,217			171		1.41		40,225			682		2.26		26,221			281		1.43
Total interest bearing liabilities		838,237		$	2,018		0.48		807,265		$	1,177		0.29		869,479		$	3,337		0.51		809,696		$	1,836		0.30
Other noninterest bearing liabilities		9,267							8,064							9,676							8,211
Total liabilities		847,504							815,329							879,155							817,907
Total stockholders' equity		91,234							87,999							93,408							89,470
Total liabilities and stockholders' equity	$	938,738						$	903,328						$	972,563						$	907,377


Return on average assets																0.92	%						1.04	%
Return on average equity																9.56	%						10.54	%
Net interest margin (average earning assets)																3.62	%	$	24,727				3.60	%	$	22,945

The increase in ~~yields~~interest income for interest bearing deposits in other financial institutions and ~~certificates of deposits in other financial institutions~~federal funds sold was primarily the result of higher average rates received from increases in short term rates for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to the ~~six~~nine months ended ~~June~~September 30, 2017. The increase in ~~yields~~interest income for certificates of deposit in other financial institutions was the result of higher average balances and higher average rates received from increases in short term rates for the nine months ended September 30, 2018, compared to the nine months ended September 30, 2017. The increase in interest income for securities available-for-sale and loans receivable was the result of higher average balances and higher weighted average rates for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to the ~~six~~nine months ended ~~June~~September 30, 2017. The increase in ~~the cost of~~interest expense for total deposits and borrowed funds was the result of higher average balances and higher weighted average rates for the ~~six~~nine months ended ~~June~~September 30, 2018 compared to the ~~six~~nine months ended ~~June~~September 30, 2017. The increase in ~~the cost of~~interest expense for repurchase agreements was the result of higher weighted average rates for the ~~six~~nine months ended ~~June~~September 30, 2018 compared to the ~~six~~nine months ended ~~June~~September 30, 2017.

The following table shows the change in noninterest income for the ~~six~~nine months ending ~~June~~September 30, 2018, and ~~June~~September 30, 2017.

	Six Months Ended
	June 30,										Nine Months Ended
(Dollars in thousands)	(unaudited)				Six Months Ended						September 30,				Nine Months Ended
	2018		2017		$ Change			% Change			2018		2017		$ Change			% Change
Noninterest income:
Fees and service charges	$	1,839	$	1,561	$	278			17.8	%		2,830		2,404	$	426			17.7	%
Wealth management operations												1,253		1,267		(14	)		-1.1	%
Gain on sale of securities, net		1,004		545		459			84.2	%		1,155		758		397			52.4	%
Wealth management operations		839		808		31			3.8	%
Gain on sale of loans held-for-sale, net		570		471		99			21.0	%		1,021		883		138			15.6	%
Increase in cash value of bank owned life insurance		228		230		(2	)		-0.9	%		358		349		9			2.6	%
Gain on sale of foreclosed real estate, net												154		95		59			62.1	%
Other		72		37		35			94.6	%		104		64		40			62.5	%

Total noninterest income	$	4,652	$	3,745	$	907			24.2	%	$	6,875	$	5,820	$	1,055			18.1	%

The increase in fees and service charges is the result of the Bancorp’s continued focus on maintaining competitive fees within its market ~~place.~~place, as well as the acquisition of First Personal. Current market conditions provided opportunities to maintain securities cash flows, while recognizing gains from the sales of securities. ~~The increase in wealth management income is related to book value changes in assets under management and the timing of one time fees.~~ The increase in gain on sale of loans held for sale is the result of continued efforts on loan growth and normal course of business sales. The increase in other noninterest income is primarily driven by rental income from other real estate owned properties.

The following table shows the change in noninterest expense for the ~~six~~nine ending ~~June~~September 30, 2018, and ~~June~~September 30, 2017.

	Six Months Ended
	June 30,										Nine Months Ended
(Dollars in thousands)	(unaudited)				Six Months Ended						September 30,				Nine Months Ended
	2018		2017		$ Change			% Change			2018		2017		$ Change			% Change
Noninterest expense:
Compensation and benefits	$	7,376	$	6,753	$	623			9.2	%		12,045		10,847	$	1,198			11.0	%
Occupancy and equipment		1,695		1,697		(2	)		-0.1	%		2,524		2,542		(18	)		-0.7	%
Data processing		1,064		728		336			46.2	%		2,076		1,092		984			90.1	%
Marketing		300		334		(34	)		-10.2	%		523		469		54			11.5	%
Federal deposit insurance premiums		159		158		1			0.6	%		250		242		8			3.3	%
Other		3,279		2,658		621			23.4	%		5,512		4,061		1,451			35.7	%

Total noninterest expense	$	13,873	$	12,328	$	1,545			12.5	%	$	22,930	$	19,253	$	3,677			19.1	%

The increase in compensation and benefits is the result of a continued focus on talent management and ~~retention.~~retention, as well as the acquisition of First Personal. The increase in data processing expense is primarily the result of data conversion expenses related to the ~~potential~~ acquisition of First Personal ~~as discussed in Note 3~~and accounts for approximately $960 thousand of the ~~financial statements and~~increase shown. The remainder of the increase in data processing is due to increased system utilization. The ~~decrease~~increase in marketing expense is a result of ~~timing based on projected benefits and needs. The decrease in occupancy and equipment expense is~~ the ~~result~~acquisition of ~~lower building operating expenses.~~First Personal. The increase in other operating expenses is ~~related to generally higher costs related to foreclosure and collection expense, legal expenses~~primarily related to the acquisition of First Personal ~~acquisition, seminars~~ and ~~education, higher third party costs, and~~accounts for approximately $700 thousand of the increase shown. The remainder of the increase in other noninterest expense is primarily related to a shared loss of $125 thousand from the operation of ~~its~~the wholly-owned ~~subsidiaries~~subsidiary NWIN Risk Management, Inc. (a captive insurance subsidiary)., as well as generally higher third party costs. The Bancorp’s efficiency ratio was ~~68.1%~~72.6% for the ~~six~~nine months ended ~~June~~September 30, 2018, compared to ~~65.2%~~66.9% for the ~~six~~nine months ended ~~June~~September 30, 2017. The increased ratio is related primarily to the increase in noninterest expense. The efficiency ratio is determined by dividing total noninterest expense by the sum of net interest income and total noninterest income for the period. The acquisition of First Personal is discussed in Note 3 of the financial statements.

Income tax expenses for the ~~six~~nine months ended ~~June~~September 30, 2018 totaled ~~$780 thousand,~~$1.0 million, compared to income tax expense of ~~$1,206 thousand~~$1.7 million for the ~~six~~nine months ended ~~June~~September 30, 2017, a decrease of ~~$426~~$690 thousand ~~(35.3%~~(40.2%). The combined effective federal and state tax rates for the Bancorp was 13.3% for the ~~six~~nine ended ~~June~~September 30, 2018, compared to ~~20.0%~~19.5% for the quarter ended ~~June~~September 30, 2017. The Bancorp’s lower current quarter effective tax rate is primarily a result of the Tax Cuts and Jobs Act that, among other changes, reduces the corporate federal income tax rate from 34% to 21% and was effective January 1, 2018.

Critical Accounting Policies

Critical accounting policies are those accounting policies that management believes are most important to the portrayal of the Bancorp’s financial condition and that require management’s most difficult, subjective or complex judgments. The Bancorp’s critical accounting policies from December 31, 2017 remain unchanged.

Forward-Looking Statements

Statements contained in this report that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The words or phrases “would be,” “will allow,” “intends to,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” or similar expressions are also intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act. The Bancorp cautions readers that forward-looking statements, including without limitation those relating to the Bancorp’s future business prospects, merger and acquisition activities, interest income and expense, net income, liquidity, and capital needs are subject to certain risks and uncertainties that could cause actual results to differ materially from those indicated in the forward-looking statements, due to, among other things, factors identified in this report, including those identified in the Bancorp’s 2017 Form 10-K.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

As part of its normal operations, the Bancorp is subject to interest-rate risk on the assets it invests in (primarily loans and securities) and the liabilities it funds (primarily customer deposits and borrowed funds), as well as its ability to manage such risk. Fluctuations in interest rates may result in changes in the fair market values of the Bancorp’s financial instruments, cash flows, and net interest income. Like most financial institutions, the Bancorp has an exposure to changes in both short-term and long-term interest rates.

Not applicable.

The Bancorp manages various market risks in its normal course of operations, including credit risk, liquidity risk, and interest-rate risk. Other types of market risk, such as foreign currency exchange risk and commodity price risk, do not arise in the normal course of the Bancorp’s business activities and operations. In addition, since the Bancorp does not hold a trading portfolio, it is not exposed to significant market risk from trading activities. The Bancorp’s interest rate risk exposures estimated at June 30, 2018, and December 31, 2017, are outlined in the table below for a period of 12 months based on projected results from the asset/liability model and does not consider other forecast assumptions.

(Dollars in thousands)
Immediate Changes in Rates Immediate Changes in Rates
March 31, 2018 Down 2.00% Down 1.00% Base Up 1.00% Up 2.00% Up 3.00%
Projected interest income:
Loans $ 27,389 $ 28,399 $ 29,923 $ 31,596 $ 33,381 $ 35,128
Securities 6,527 6,819 7,124 7,365 7,580 7,761
Other interest earning assets - - 3 11 19 27
Total interest income 33,916 35,218 37,050 38,972 40,980 42,916
Projected interest expense:
Deposits 2,521 3,109 4,452 6,576 8,703 10,831
Borrowings 926 1,101 1,290 1,487 1,683 1,882
Total interest expense 3,447 4,210 5,742 8,063 10,386 12,713
Net interest income $ 30,469 $ 31,008 $ 31,308 $ 30,909 $ 30,594 $ 30,203

Dollar change from base $ (839 ) $ (300 ) $ (399 ) $ (714 ) $ (1,105 )
Percent change from base -2.68 % -0.96 % -1.27 % -2.28 % -3.53 %
(Dollars in thousands)
Immediate Changes in Rates Immediate Changes in Rates
December 31, 2017 Down 2.00% Down 1.00% Base Up 1.00% Up 2.00% Up 3.00%
Projected interest income:
Loans $ 26,190 $ 27,136 $ 28,751 $ 30,454 $ 32,155 $ 33,874
Securities 6,528 6,844 7,272 7,483 7,672 7,824
Other interest earning assets - - 4 7 11
Total interest income 32,718 33,980 36,023 37,941 39,834 41,709
Projected interest expense:
Deposits 1,777 1,981 2,921 5,056 7,204 9,358
Borrowings 461 577 826 1,079 1,327 1,569
Total interest expense 2,238 2,558 3,747 6,135 8,531 10,927
Net interest income $ 30,480 $ 31,422 $ 32,276 $ 31,806 $ 31,303 $ 30,782

Dollar change from base $ (1,796 ) $ (854 ) $ (470 ) $ (973 ) $ (1,494 )
Percent change from base -5.56 % -2.65 % -1.46 % -3.01 % -4.63 %
The Bancorp's net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as LIBOR and prime), and balance sheet growth or contraction. The Bancorp's ALCO seeks to manage interest rate risk under a variety of rate environments by structuring the Bancorp's balance sheet and off-balance sheet positions. The Bancorp enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with customer contracts, the Bancorp enters into an offsetting derivative contract. The notional amount of these derivative instruments was $18.0 million with an estimated fair value loss of $111 thousand at June 30, 2018. The Bancorp manages its credit risk, or potential risk of default by its commercial customers through credit limit approval and monitoring procedures. Interest rate risk is monitored and managed within approved policy limits.
The Bancorp utilizes simulation analysis to quantify the impact of various rate scenarios on net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by the Bancorp are incorporated into the simulation model. Earnings at risk is calculated by comparing the net interest income of a stable interest rate environment to the net interest income of different interest rate environments in order to determine the percentage change. The analysis does not calculate scenarios for a decline of 3% or more due to current market interest rates. The simulation analysis is not indicative of expected actual results.
34

Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures.
The Bancorp maintains disclosure controls and procedures (as defined in Sections 13a – 15(e) and 15d – 15(e)) of regulations promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”) that are designed to ensure that information required to be disclosed by the Bancorp in the reports that it files or submits under the "Exchange Act" is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Bancorp in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Bancorp's management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. The Bancorp's Chief Executive Officer and Chief Financial Officer evaluate the effectiveness of the Bancorp's disclosure controls and procedures as of the end of each quarter. Based on that evaluation as of ~~June~~September 30, 2018, the Bancorp’s Chief Executive Officer and Chief Financial Officer have concluded that such disclosure controls and procedures were effective as of that ~~date~~ datein ensuring that information required to be disclosed by the Bancorp under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

~~(b)~~
(b) Changes in Internal Control Over Financial Reporting.
There was no change in the Bancorp's internal control over financial ~~reporting~~ reportingidentified in connection with the Bancorp’s evaluation of controls that occurred during the ~~six~~nine months ended ~~June~~September 30, 2018 that has materially affected, or is reasonably likely to materially affect, the Bancorp's internal control over financial reporting.

35

PART II - Other Information

Item 1. Legal Proceedings
The Bancorp and its subsidiaries, from time to time, are involved in legal proceedings in the ordinary course of business against its debtors and are defendants in legal actions arising from normal business activities. Management, after consultation with legal counsel believes that the ultimate liabilities, if any, resulting from these actions will not have a material adverse effect on the financial position of the Bank or on the consolidated financial position of the Bancorp.
Item 1A. Risk Factors
Risk factors that affect the Bancorp’s business and financial results are discussed in “Risk Factors” in Item 1A of Part II of the Bancorp’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018. There has been no material changes to the identified risk factors for the quarter ended June 30, 2018Not Applicable.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On April 24, 2014 the Bancorp’s Board of Directors authorized a stock repurchase program to repurchase up to 50,000 shares of the Bancorp’s outstanding common stock, from time to time and subject to market conditions, on the open market or in privately negotiated transactions. The stock repurchase program does not expire and is only limited by the number of shares that can be purchased. The stock repurchase program will be reviewed annually by the Board of Directors. No shares were repurchased during the ~~six~~nine months ended ~~June~~September 30, 2018 under the stock repurchase program.

Period Total Number
of Shares Purchased Average Price
Paid per Share
Total Number of Shares

Purchased as Part of

Publicly Announced

Plans or Programs

Maximum Number of

Shares That May Yet

Be Purchased Under

the Program(1)

January 1, 2018 – January 31, 2018         - N/A        - 48,828
February 1, 2018 – February 28, 2018 - N/A - 48,828
March 1, 2018 – March 31, 2018 - N/A - 48,828
April 1, 2018 – April 30, 2018 - N/A - 48,828
May 1, 2018 – May 31, 2018 - N/A - 48,828
June 1, 2018 – June 30, 2018 - N/A - 48,828
July 1, 2018 – July 31, 2018 - N/A - 48,828
August 1, 2018 – August 31, 2018 - N/A - 48,828
September 1, 2018 – September 30, 2018 - N/A - 48,828
- N/A - 48,828

(1) The stock repurchase program was announced on April 24, 2014, whereby the Bancorp is authorized to repurchase up to 50,000 shares of the Bancorp’s common stock outstanding. There is no express expiration date for this program.

Item 3. Defaults Upon Senior Securities
There are no matters reportable under this item.

Item 4. Mine Safety Disclosures
Not ~~Applicable.~~Applicable

Item 5. Other Information
~~None.~~None

Item 6. Exhibits
Exhibit
~~Number~~ Number Description
~~3.1~~2.1 ~~Amended~~Agreement and ~~Restated By-Laws~~Plan of Merger by and among NorthWest Indiana Bancorp ~~(Amended~~ and ~~Restated as of May 18, 2018)~~AJS Bancorp, Inc. dated July 30, 2018 (incorporated by reference to Exhibit ~~3.1~~2.1 to the registrant’s Current Report on Form 8-K filed with the SEC on ~~May 21,~~July 31, 2018).
10.1 ~~Form of Non-Solicitation~~First Amendment to Employment Agreement dated July 27, 2018 by and ~~Confidentiality Agreement between~~among NorthWest Indiana Bancorp, Peoples Bank SB, and ~~each of its Executive Officers~~Benjamin J. Bochnowski (incorporated by reference to Exhibit 10.2 to the registrant’s ~~Quaterly~~Current Report on Form ~~10-Q~~8-K filed with the SEC on ~~May 9,~~July 30, 2018).
10.2 Voting Agreement dated July 30, 2018 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 31, 2018).
31.1 Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
31.2 Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
32.1 Section 1350 Certifications.
101 The following materials from the Bancorp’s Form 10-Q for the quarterly period ended ~~June~~September 30, 2018, formatted in an XBRL Interactive Data File: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statement of Comprehensive Income; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements, with detailed tagging of notes and financial statement schedules.

36


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

NORTHWEST INDIANA BANCORP

Date: ~~July 24,~~November 5, 2018 /s/ Benjamin J. Bochnowski
Benjamin J. Bochnowski
President and Chief Executive Officer

Date: ~~July 24,~~November 5, 2018 /s/ Robert T. Lowry
Robert T. Lowry
Executive Vice President, Chief Financial
Officer and Treasurer

37

	(Dollars in thousands)
	Unrealized gain/(loss)
Ending balance, December 31, 2017	$	684
Current period change		(4,921	)
Ending balance, June 30, 2018	$	(4,237	)

	As of June 30, 2018						June 30, 2018
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Residential real estate	$	1,110	$	2,841	$	-	$	1,108	$	16
Home equity		65		65		-		45
Commercial real estate		1,180		1,180		-		561		-
Construction and land development		-		-		-		89		-
Commercial business		405		405		-		257		-
With an allowance recorded:
Residential real estate		131		131		30		114		10
Home equity		59		59		10		20		-
Commercial real estate.		109		109		14		160		16
Construction and land development		-		-		-		-		-
Commercial business		8		8		8		186		8
Total:
Residential real estate	$	1,241	$	2,972	$	30	$	1,222	$	26
Home equity	$	124	$	124	$	10	$	65	$	-
Commercial real estate	$	1,289	$	1,289	$	14	$	721	$	16
Construction and land development	$	-	$	-	$	-	$	89	$	-
Commercial business	$	413	$	413	$	8	$	443	$	8

(Dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		Greater Than 90 Days Past Due		Total Past Due		Current		Total Loans		Recorded Investments Greater than 90 Days Past Due and Accruing
June 30, 2018
Residential real estate	$	2,848	$	1,612	$	2,750	$	7,210	$	168,282	$	175,492	$	71
Home equity		167		200		298		665		37,638		38,303		-
Commercial real estate		8		935		85		1,028		222,570		223,598		-
Construction and land development		-		-		-		-		51,947		51,947		-
Multifamily		66		-		-		66		44,715		44,781		-
Farmland		-		-		-		-		245		245		-
Commercial business		76		198		8		282		83,417		83,699		-
Consumer		-		-		-		-		487		487		-
Government		-		-		-		-		27,736		27,736		-
Total	$	3,165	$	2,945	$	3,141	$	9,251	$	637,037	$	646,288	$	71

December 31, 2017
Residential real estate	$	4,921	$	1,751	$	3,092	$	9,764		162,377	$	172,141	$	225
Home equity		295		18		234		547		36,222		36,769		2
Commercial real estate		951		96		332		1,379		209,711		211,090		-
Construction and land development		-		-		133		133		50,613		50,746		-
Multifamily		319		-		-		319		43,049		43,368		-
Farmland		-		-		-		-		-		-
Commercial business		285		162		539		986		75,865		76,851		-
Consumer		1		-		-		1		460		461		-
Government		-		-		-		-		28,785		28,785		-
Total	$	6,772	$	2,027	$	4,330	$	13,129	$	607,082	$	620,211	$	227

	*(Dollars in thousands)*
	June 30, 2018		December 31, 2017
Residential real estate	$	399	$	914
Home equity		-		-
Commercial real estate		-		97
Construction and land development		468		468
Multifamily		-		-
Farmland		-		-
Commercial business		220		220
Consumer		-		-
Government		-		-
Total	$	1,087	$	1,699

	Collateralized debt obligations
(Dollars in thousands)	other-than-temporary impairment
Ending balance, December 31, 2017	$	271
Additions not previously recognized		-
Ending balance, June 30, 2018	$	271

(Dollars in thousands)
	Immediate Changes in Rates								Immediate Changes in Rates
March 31, 2018	Down 2.00%			Down 1.00%			Base		Up 1.00%			Up 2.00%			Up 3.00%
Projected interest income:
Loans	$	27,389		$	28,399		$	29,923	$	31,596		$	33,381		$	35,128
Securities		6,527			6,819			7,124		7,365			7,580			7,761
Other interest earning assets		-			-			3		11			19			27
Total interest income		33,916			35,218			37,050		38,972			40,980			42,916
Projected interest expense:
Deposits		2,521			3,109			4,452		6,576			8,703			10,831
Borrowings		926			1,101			1,290		1,487			1,683			1,882
Total interest expense		3,447			4,210			5,742		8,063			10,386			12,713
Net interest income	$	30,469		$	31,008		$	31,308	$	30,909		$	30,594		$	30,203

Dollar change from base	$	(839	)	$	(300	)			$	(399	)	$	(714	)	$	(1,105	)
Percent change from base		-2.68	%		-0.96	%				-1.27	%		-2.28	%		-3.53	%

Period	Total Number of Shares Purchased		Average Price Paid per Share			Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs			Maximum Number of Shares That May Yet Be Purchased Under the Program(1)
January 1, 2018 – January 31, 2018		-		N/A			-			48,828
February 1, 2018 – February 28, 2018		-		N/A			-			48,828
March 1, 2018 – March 31, 2018		-		N/A			-			48,828
April 1, 2018 – April 30, 2018		-		N/A			-			48,828
May 1, 2018 – May 31, 2018		-		N/A			-			48,828
June 1, 2018 – June 30, 2018		-		N/A		-			48,828
July 1, 2018 – July 31, 2018		-	N/A		-			48,828
August 1, 2018 – August 31, 2018		-	N/A		-			48,828
September 1, 2018 – September 30, 2018		-	N/A		-			48,828
		-		N/A			-			48,828

	Exhibit
~~Number~~	Number	Description
	~~3.1~~2.1	~~Amended~~Agreement and ~~Restated By-Laws~~Plan of Merger by and among NorthWest Indiana Bancorp ~~(Amended~~ and ~~Restated as of May 18, 2018)~~AJS Bancorp, Inc. dated July 30, 2018 (incorporated by reference to Exhibit ~~3.1~~2.1 to the registrant’s Current Report on Form 8-K filed with the SEC on ~~May 21,~~July 31, 2018).
	10.1	~~Form of Non-Solicitation~~First Amendment to Employment Agreement dated July 27, 2018 by and ~~Confidentiality Agreement between~~among NorthWest Indiana Bancorp, Peoples Bank SB, and ~~each of its Executive Officers~~Benjamin J. Bochnowski (incorporated by reference to Exhibit 10.2 to the registrant’s ~~Quaterly~~Current Report on Form ~~10-Q~~8-K filed with the SEC on ~~May 9,~~July 30, 2018).
	10.2	Voting Agreement dated July 30, 2018 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 31, 2018).
	31.1	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
	31.2	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
	32.1	Section 1350 Certifications.
	101	The following materials from the Bancorp’s Form 10-Q for the quarterly period ended ~~June~~September 30, 2018, formatted in an XBRL Interactive Data File: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statement of Comprehensive Income; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements, with detailed tagging of notes and financial statement schedules.

	NORTHWEST INDIANA BANCORP

Date: ~~July 24,~~November 5, 2018	/s/ Benjamin J. Bochnowski
	Benjamin J. Bochnowski
	President and Chief Executive Officer

Date: ~~July 24,~~November 5, 2018	/s/ Robert T. Lowry
	Robert T. Lowry
	Executive Vice President, Chief Financial
	Officer and Treasurer