[LOGO] NORTHEAST
         INDIANA
         Bancorp, Inc/

                                                                    May 10, 2005

Dear Stockholder:

      You are cordially  invited to attend the annual meeting of stockholders of
Northeast  Indiana Bancorp,  Inc. to be held on June 15, 2005 at 1:00 p.m. local
time at First Federal  Savings Bank's North Office located at 100 Frontage Road,
Huntington, Indiana.

      At this important  meeting,  you will be asked to consider and vote on the
election of two  directors.  In addition,  you will be asked to vote on proposed
amendments to our certificate of  incorporation.  These  amendments will provide
for a reverse 1-for-125 stock split followed  immediately by a forward 125-for-1
stock split of our common stock. The text of the proposed amendments is attached
as Appendix A to the accompanying proxy statement.

      If  approved  at the  annual  meeting,  the  reverse/forward  stock  split
transaction will affect our stockholders as follows:



If you are a record stockholder with:    Effect:
- -------------------------------------    -------
                                      
125 or more shares:                      Will continue to hold the same number of shares

Fewer than 125 shares:                   Will be entitled to $23.50 in cash, without interest, per share


      The primary effect of this  transaction will be to reduce our total number
of  stockholders  of record to below 300.  As a result,  we will  terminate  the
registration  of our common stock under federal  securities  laws, our reporting
obligations  with the  Securities  and Exchange  Commission  (the "SEC") will be
suspended, and we will no longer be eligible for trading on the Nasdaq market.

      We are proposing this transaction  because our Board has concluded,  after
careful  consideration,  that the costs and other disadvantages  associated with
being an SEC-reporting  company outweigh any of the advantages.  The reasons the
Board considered in reaching this conclusion include:

      o     we estimate that we will  eliminate  current costs of  approximately
            $177,750 on an annual basis by eliminating  the  requirement to make
            periodic   reports  and  reducing   the   expenses  of   stockholder
            communications;

      o     operating as a non-SEC  reporting  company will reduce the burden on
            our management that arises from increasingly stringent SEC reporting
            requirements,  including  requirements of the  Sarbanes-Oxley Act of
            2002  ("SOX"),  thus  allowing  management  to  focus  more  of  its
            attention on our customers and the communities in which we operate;




      o     if the company does not go private  before the end of 2006,  it will
            need to comply with the  requirements  of Section 404 of SOX.  Under
            that  Section,  the  company  is  required  to  include  a report of
            management  on  the  company's   internal   control  over  financial
            reporting and an  attestation  report of the  company's  independent
            auditors  on  management's  assessment  of  the  company's  internal
            control over financial reporting. The one-time costs of such initial
            compliance  are estimated at $100,000 in 2006  (assuming the company
            outsources  the  project).  Each year after 2006,  additional  costs
            associated  with Section 404  compliance  are also  anticipated  and
            these  could be as much as  $50,000  per year.  These  costs will be
            avoided if the stockholders approve the reverse/forward  stock split
            described in the accompanying proxy statement;

      o     at least 259 of our 433 record stockholders own under 125 shares and
            the  elimination  of those  small  stockholders  can be  expected to
            reduce significantly our costs of stockholder communications; and

      o     these costs of being a public  company  outweigh  the  benefits to a
            well-capitalized company of our size, and going private will free up
            management to focus on long-term  business  prospects  beneficial to
            stockholders and customers.

      The enclosed proxy statement includes a discussion of the alternatives and
factors  considered  by  the  Board  in  connection  with  its  approval  of the
reverse/forward  stock split,  and we encourage you to read  carefully the proxy
statement and its appendices.  Your Board of Directors believes the terms of the
proposed  transaction are fair and are in the best interest of our  unaffiliated
stockholders,  and  unanimously  recommends  that you vote "FOR" the proposal to
amend our certificate of incorporation.

      Your vote is very important.  Whether or not you plan to attend the annual
meeting,  please  complete,  date,  sign and return  your proxy  promptly in the
enclosed envelope,  which requires no postage if mailed in the United States. If
you attend the annual  meeting,  you may vote in person if you wish, even if you
have previously returned your proxy.

                                           Sincerely,


                                           /s/ Stephen E. Zahn

                                           Stephen E. Zahn
                                           Chairman of the Board and
                                           Chief Executive Officer

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or  disapproved  of this  transaction,  passed upon the
merits or fairness of this  transaction  or passed upon the adequacy or accuracy
of the  disclosure in this  document.  Any  representation  to the contrary is a
criminal offense.



                         NORTHEAST INDIANA BANCORP, INC.
                           648 North Jefferson Street
                            Huntington, Indiana 46750
                                 (260) 356-3311
                           www.firstfedhuntington.com

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

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD ON JUNE 15, 2005

      An annual meeting of stockholders of Northeast Indiana Bancorp,  Inc. (the
"Company") will be held on Wednesday, June 15, 2005, at 1:00 p.m., local time at
First  Federal  Savings  Bank's  North  Office  located  at 100  Frontage  Road,
Huntington, Indiana:

      (1)  Reverse/Forward  Stock Split. To consider and vote upon a proposal to
adopt  two  amendments  to  the  Company's  certificate  of  incorporation.  The
amendments  will  provide  for (a) a reverse  1-for-125  stock  split,  followed
immediately  by (b) a forward  125-for-1  stock split.  Each record  stockholder
owning  fewer  than 125  shares of  common  stock,  $.01 par  value  per  share,
immediately  prior to the reverse split will,  instead of  participating  in the
forward  split,  receive a cash payment equal to $23.50 per share on a pre-split
basis.

      (2) Election of  Directors.  To elect two  directors of the Company,  each
with a term of three years.

      (3)  Adjournment.  To approve a proposal to adjourn the annual  meeting to
permit further  solicitation of proxies in the event that an insufficient number
of shares is present in person or by proxy to approve the proposals presented at
the annual meeting.

      (4) Other  Matters.  To consider  and vote upon a proposal to transact any
other business that properly comes before the annual meeting or any  adjournment
or postponement of the annual meeting.

      The Board of Directors  has fixed the close of business on April 26, 2005,
as the record date for determining  those  stockholders  entitled to vote at the
annual meeting and any adjournment or  postponement of the annual meeting.  Only
stockholders  at the close of business on the record date are entitled to notice
of, and to vote at, the annual meeting.

      A copy of our Annual  Report for the fiscal year ended  December 31, 2004,
is  enclosed.  The Annual  Report is not part of the proxy  soliciting  material
enclosed with this letter, except as otherwise provided herein.

                                           By order of the Board of Directors


                                           /s/ Stephen E. Zahn

                                           Stephen E. Zahn
                                           Chairman of the Board and
                                           Chief Executive Officer



Huntington, Indiana
May 10, 2005

                          YOUR VOTE IS VERY IMPORTANT.

Whether or not you plan to attend the annual meeting in person,  please take the
time to vote by completing  and marking the enclosed  proxy card in the enclosed
postage-paid  envelope.  If you attend the annual meeting, you may still vote in
person if you wish, even if you have previously returned your proxy card.

      Your  Board of  Directors  unanimously  recommends  that  you  vote  "FOR"
approval of the amendments to our certificate of incorporation.




                                TABLE OF CONTENTS


                                                                                         
SUMMARY TERM SHEET......................................................................     1

QUESTIONS AND ANSWERS ABOUT THE SPLIT TRANSACTION AND
   THE ANNUAL MEETING...................................................................     6

ABOUT THE ANNUAL MEETING................................................................     9
   Date, Time and Place of Annual Meeting...............................................     9
   Matters to be Considered at the Annual Meeting.......................................     9
   Record Date; Voting Power............................................................     9
   Quorum   ............................................................................     9
   Vote Required for Approval...........................................................     9
   Voting and Revocation of Proxies.....................................................    10
   Solicitation of Proxies; Expenses of Solicitation....................................    10
   Other Matters to be Considered at Annual Meeting.....................................    11

PROPOSAL 1 -- THE SPLIT TRANSACTION -- SPECIAL FACTORS..................................    12
   Overview of the Split Transaction....................................................    12
   Background of the Split Transaction..................................................    13
   Reasons for the Split Transaction....................................................    18
   Fairness of the Split Transaction....................................................    21
   Effects of the Split Transaction on Affiliates.......................................    25
   Determination of Fairness of Split Transaction by Affiliates.........................    25
   Board Recommendation.................................................................    26
   Fairness Opinion of Financial Advisor................................................    26
   Structure of the Split Transaction...................................................    30
   Effects of the Split Transaction on NEIB.............................................    30
   Interests of Certain Persons in the Split Transaction................................    33
   Financing of the Split Transaction...................................................    34
   Federal Income Tax Consequences......................................................    34
   Appraisal Rights and Dissenters' Rights..............................................    36
   Regulatory Requirements..............................................................    36
   Accounting Treatment.................................................................    36
   Fees and Expenses....................................................................    36

SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA........................................    37

MARKET PRICE OF NORTHEAST INDIANA BANCORP, INC. COMMON STOCK AND
   DIVIDEND INFORMATION.................................................................    39

COMMON STOCK PURCHASE INFORMATION.......................................................    39

PROPOSAL 2 -- ELECTION OF DIRECTORS OF NEIB
   Voting Securities and Principal Holders Thereof......................................    40
   Section 16(a) Beneficial Ownership Reporting Compliance..............................    41
   Directors............................................................................    42
   Executive Officers...................................................................    43
   Meetings and Committees of the Board of Directors....................................    43
   Nominating Committee Matters.........................................................    44
   Audit Committee Matters..............................................................    44
   Director Compensation................................................................    45



                                        i



                                                                                        
   Executive Compensation...............................................................    46
   Employment Agreement.................................................................    47
   Executive Supplemental Retirement Income Plan........................................    47
   Stockholder Benefit Plan.............................................................    48
   Certain Transactions.................................................................    48

AUDITORS................................................................................    48

PROPOSAL 3 -- ADJOURNMENT OF THE ANNUAL MEETING.........................................    49

STOCKHOLDER PROPOSALS...................................................................    50

STOCKHOLDER COMMUNICATIONS..............................................................    50

OTHER MATTERS ..........................................................................    50
   Forward-Looking Statements...........................................................    50
   Where You Can Find More Information..................................................    51
   Information Incorporated by Reference................................................    51

APPENDIX A-1  Proposed Form of Amendment to Certificate of Incorporation to Effect
                Reverse Stock Split.....................................................   A-1
APPENDIX A-2  Proposed Form of Amendment to Certificate of Incorporation to Effect
                Forward Stock Split.....................................................   A-2

APPENDIX B    Opinion of Keefe, Bruyette & Woods, Inc...................................   B-1

APPENDIX C    Northeast Indiana Bancorp, Inc. Audit Committee Charter...................   C-1



                                       ii


                               SUMMARY TERM SHEET

      This summary provides an overview of material  information from this proxy
statement. However, it is a summary only. To better understand the reverse stock
split and forward stock split transaction and for a more complete description of
its terms, and for a description of other matters to be considered at the annual
meeting,  we  encourage  you to read  carefully  this  entire  document  and the
documents to which it refers before voting.

      In  this  proxy  statement,  "NEIB"  "we,"  "our,"  "ours,"  "us"  and the
"company" refer to Northeast Indiana Bancorp, Inc., a Delaware corporation.  The
term "Bank" refers to NEIB's  wholly-owned  subsidiary,  First  Federal  Savings
Bank,  which is a federal savings bank. The term "split  transaction"  refers to
the reverse and forward stock splits, together with the related cash payments to
registered  stockholders  holding fewer than 125 shares at the effective time of
the split transaction. The term "non-continuing  stockholders" of NEIB means all
record  holders of common stock of NEIB (i.e.,  registered  owners of the shares
whose name appears on NEIB's records as stockholders) with fewer than 125 shares
at  the  effective  time  of the  reverse  stock  split  transaction.  The  term
"continuing  stockholders" means all record holders of common stock of NEIB with
at  least  125  shares  at  the  effective  time  of  the  reverse  stock  split
transaction.  References  to "common  stock" or "shares"  refer to NEIB's common
stock, par value $0.01 per share.

Date, Time and Place of Annual Meeting; Proposals to be Considered at the Annual
Meeting

      Our  Board of  Directors  is  asking  for your  proxy for use at an annual
meeting of  stockholders  to be held on Wednesday,  June 15, 2005, at 1:00 p.m.,
local  time,  at the  Bank's  North  Office at 100  Frontage  Road,  Huntington,
Indiana, and at any adjournments or postponements of that meeting. At the annual
meeting, stockholders will be asked:

            o     to consider  and vote upon a proposal to adopt  amendments  to
                  our  certificate  of  incorporation  that  will  result  in  a
                  1-for-125  reverse  stock  split  followed  immediately  by  a
                  125-for-1 forward stock split;

            o     to elect  two  directors  of NEIB,  each  with a term of three
                  years; and

            o     to adjourn  the  annual  meeting  if  necessary  to permit the
                  further   solicitation   of  proxies  in  the  event  that  an
                  insufficient number of shares is present in person or by proxy
                  to approve the proposals presented at the annual meeting.

Stockholders  are also being asked to consider  and vote upon any other  matters
that may properly be submitted  to a vote at the meeting or any  adjournment  or
postponement of the annual meeting. See "ABOUT THE ANNUAL MEETING."

      Record Date

You may vote at the annual  meeting if you owned NEIB common  stock at the close
of business on April 26,  2005,  which has been set as the record  date.  At the
close of business on the record date,  there were 1,411,921 shares of our common
stock  outstanding.  You are entitled to one vote on each matter  considered and
voted upon at the  annual  meeting  for each  share of common  stock you held of
record at the close of business on the record date.




Vote Required for Approval

      Proposal  1 -- The  Reverse/Forward  Stock  Split.  Approval  of the split
transaction  requires the  affirmative  vote of the holders of a majority of all
outstanding  shares of our common stock entitled to vote at the annual  meeting,
or 705,961 of the 1,411,921  outstanding shares.  Because the executive officers
and  directors  of NEIB and the Bank have the  power to vote a total of  230,660
shares and we believe that all of such  executive  officers and  directors  will
vote in favor of the  transaction,  this means a total of 475,301 shares held by
stockholders  who are not executive  officers or directors of the company or the
Bank will be required to vote in favor of the transaction for it to be approved.
Because  the  executive  officers  and  directors  of NEIB and the Bank own only
approximately  16.3% of the voting power of our outstanding  common stock, there
is no assurance that the split transaction will be approved.

      Proposal  2 --  Election  of  Directors.  Directors  will be  elected by a
plurality  of the votes cast at the  annual  meeting.  Plurality  means that the
individuals  who receive the largest  number of votes cast are elected up to the
maximum number of directors to be elected at the meeting.

      Proposal 3 -- Adjournment of the Annual Meeting.  Approval of the proposal
to adjourn  or  postpone  the  meeting  to allow  extra time to solicit  proxies
requires the affirmative vote of a majority of the shares of common stock voting
on the matter. See "ABOUT THE ANNUAL MEETING--Vote Required for Approval."

NEIB and First Federal Savings Bank

      Northeast  Indiana  Bancorp,  Inc. is a unitary  savings and loan  holding
company,  with a business  address of 648 North  Jefferson  Street,  Huntington,
Indiana, 46750 and a business telephone number of (260) 356-3311. We own 100% of
our  subsidiary  bank,  First Federal  Savings Bank, a federal  savings.  NEIB's
common stock is publicly  traded on the Nasdaq National Market ("NMS") under the
symbol  "NEIB".  As of the close of business on May 4, 2005, the market price of
our common stock as reported on the NMS was $20.50 per share.

      First Federal  Savings Bank is a federal  savings bank.  The Bank operates
three  free-standing   branches  in  Huntington,   Indiana.  The  Bank  has  one
wholly-owned  subsidiary,  Northeast  Indiana  Financial,  Inc.,  which provides
brokerage  services through an affiliation with OneAmerica  Securities,  Inc., a
registered broker-dealer.  The Bank offers a wide range of services that include
consumer banking, business banking and related financial services. The Bank also
provides trust services  through a third party marketing  agreement with another
financial institution.

Introduction and Overview of the Split Transaction

      We are proposing that our stockholders adopt amendments to our certificate
of  incorporation  that will result in a reverse  1-for-125 stock split followed
immediately  by a forward  125-for-1  stock split.  If the split  transaction is
completed,  our record stockholders who hold only fractional shares after giving
effect to the reverse 125-for-1 stock split will receive a payment of $23.50 per
share for each pre-split share. If the reverse stock split is completed,  record
stockholders  with fewer than 125 pre-split  shares will have no interest in the
company  and will  become  entitled  only to a cash  payment  for  their  shares
following the reverse stock split. After we complete the reverse stock split and
identify those  stockholders  entitled to payment for their pre-split shares, we
will  complete a forward stock split in which each share of common stock will be
converted  into 125  shares  of  common  stock  post-split.  As a result of this
subsequent forward stock split,  record stockholders who hold 125 or more shares
prior to the reverse stock split will  ultimately hold the same number of shares
following the forward stock split.  The effect of the split  transaction will be
to reduce  the  number of  stockholders  of record to less than 300,  which will
allow us to suspend our reporting obligations under federal securities laws.


                                       2


      We expect to pay a total of approximately  $445,000 to stockholders in the
reverse stock split and we anticipate  that the number of outstanding  shares of
our common stock will decrease  approximately  1.3%,  from  1,411,921  shares to
approximately  1,393,066  shares  as a result of the  split  transaction.  These
numbers  and  amounts  may change as a result of trading  activity in our shares
between the date hereof and the  effective  date of the split  transaction.  See
"PROPOSAL  1--THE  SPLIT  TRANSACTION--SPECIAL  FACTORS--Overview  of the  Split
Transaction."

Background of the Split Transaction

      For a  description  of the  events  leading to the  approval  of the split
transaction  by our Board of  Directors  and the reasons for its  approval,  you
should refer to "PROPOSAL 1--THE SPLIT TRANSACTION--SPECIAL  FACTORS--Background
of the Split Transaction," "--Reasons for the Split Transaction", "--Fairness of
the Split Transaction," and "--Board  Recommendation" on pages 13 through 26. As
we explain  more fully in these  sections,  our Board  considered  and  rejected
various  alternative  methods of effecting a transaction that would enable us to
become  a  non-SEC   reporting   company,   while   remaining  an   independent,
community-owned company.

Reasons for the Split Transaction

      The Board's reasons for the split transaction are set forth on pages 18 to
21. The Board has concluded that the costs of complying with the securities laws
outweigh the benefits the company  receives for being an SEC reporting  company.
See  "PROPOSAL  1 -- THE SPLIT  TRANSACTION--SPECIAL  FACTORS -- Reasons for the
Split Transaction."

Fairness of the Split Transaction

      Based on a careful review of the facts and  circumstances  relating to the
split  transaction,  our Board of Directors  believes that the split transaction
and the terms and provisions of the split transaction,  including the cash to be
paid to the non-continuing stockholders, are substantively and procedurally fair
to our unaffiliated  stockholders,  including unaffiliated stockholders that are
continuing  stockholders and unaffiliated  stockholders that are  non-continuing
stockholders.  Our directors  unanimously  approved the split  transaction.  See
"PROPOSAL  1--THE  SPLIT  TRANSACTION--SPECIAL  FACTORS--Fairness  of the  Split
Transaction."

      For a complete  discussion of the positive and negative factors considered
by the Board, please see pages 21 through 25.

Fairness Opinion of Financial Advisor

      In deciding  to approve  the split  transaction  and  recommend  it to our
stockholders,  our Board of Directors considered the opinion of Keefe Bruyette &
Woods,  Inc.  ("KBW") that the $23.50  consideration  proposed to be paid to the
non-continuing stockholders,  whether affiliated or unaffiliated, is fair from a
financial point of view to those stockholders.

      The full text of the fairness  opinion is attached to this proxy statement
as Appendix B, and you are encouraged to read it carefully. See "PROPOSAL 1--THE
SPLIT TRANSACTION--SPECIAL FACTORS--Fairness Opinion of Financial Advisor."

Structure of the Split Transaction

      The transaction has been structured as a two-step stock split  transaction
because  the  reverse  stock  split  will  enable us to reduce the number of our
stockholders  of record to fewer than 300,  while the  forward  stock split will
avoid  disruption  to the  record  stockholders  that own 125 or more  shares of
common stock prior to the split transaction. Because stockholders owning 125 or


                                       3


more shares of common  stock are not affected by the  two-step  structure,  this
structure  minimizes the costs of our becoming a non-SEC reporting company while
achieving the goals outlined in this proxy statement. See "PROPOSAL 1--THE SPLIT
TRANSACTION--SPECIAL  FACTORS--Background of the Split Transaction" beginning on
page 13.

      The split transaction is being effected at the record  stockholder  level.
This means that we will look at the number of shares registered in the name of a
single holder to determine if that holder's  shares will be cashed out.  Because
we think it is likely that any nominee (including nominees in whose name brokers
or banks hold  their  customers'  shares)  will hold more than 125 shares in the
aggregate,  we think it is likely that all  "street  name"  holders  will remain
continuing stockholders.

Effects of the Split Transaction

      The split transaction is a going private  transaction for NEIB, meaning it
will allow us to  deregister  with the SEC and our reporting  obligations  under
federal securities laws will be suspended.

      For a further  description  of how the split  transaction  will affect our
stockholders, including the different effects on the affiliated and unaffiliated
continuing and  non-continuing  stockholders,  please see "PROPOSAL 1--THE SPLIT
TRANSACTION--SPECIAL  FACTORS--Fairness  of the  Split  Transaction--Substantive
Fairness" on pages 21 through 23. For more information on the effects on NEIB of
the  split   transaction,   see  "PROPOSAL  1--THE  SPLIT   TRANSACTION--SPECIAL
FACTORS--Effects of the Split Transaction on NEIB."

Interests of Certain Persons in the Split Transaction

      You should be aware that the directors and executive officers of NEIB have
interests in the split transaction that may present actual or potential,  or the
appearance of actual or potential,  conflicts of interest in connection with the
split   transaction.    See   "PROPOSAL   1--THE   SPLIT    TRANSACTION--SPECIAL
FACTORS--Interests of Certain Persons in the Split Transaction."

Financing of the Split Transaction

      We estimate that the total funds required to fund the payment of the split
transaction consideration to the non-continuing stockholders and to pay fees and
expenses relating to the split transaction will be approximately  $545,000. This
amount may  increase as a result of trading  activity in our shares  between the
date hereof and the  effective  date of the split  transaction.  The company has
sufficient  working  capital at the holding  company level to pay this amount or
reasonably anticipated increases in this amount.

Material Federal Income Tax Consequences of the Split Transaction

      We believe that the split  transaction,  if approved and  completed,  will
have the following federal income tax consequences:

            o     the split  transaction  should  result in no material  federal
                  income tax consequences to us;

            o     the   continuing    stockholders,    whether   affiliated   or
                  unaffiliated,  will not recognize any gain or loss or dividend
                  income in connection with the split transaction; and

            o     the  receipt  of  cash  in  the  split   transaction   by  the
                  non-continuing    stockholders,    whether    affiliated    or
                  unaffiliated,  will be taxable to those stockholders, who will
                  generally  recognize gain or loss in the split  transaction in
                  an amount  determined by the difference  between the cash they
                  receive and their adjusted tax basis in their


                                       4


                  common stock  surrendered.  Any such  recognized  gain will be
                  treated as capital gain unless,  in the case of the particular
                  stockholder,  the  receipt  of the cash is  deemed to have the
                  effect of a dividend.

      Because  determining the tax consequences of the split  transaction can be
complicated, you should consult your own tax advisor to understand fully how the
split    transaction    will   affect   you.   See   "PROPOSAL    1--THE   SPLIT
TRANSACTION--SPECIAL FACTORS--Federal Income Tax Consequences."

Appraisal Rights

      Under  Delaware law, you do not have appraisal  rights in connection  with
the split transaction. Although you will not have appraisal rights in connection
with  the  split  transaction,  you may  pursue  all  available  remedies  under
applicable law.

Recommendation of Board of Directors

      Our Board of  Directors  unanimously  recommends  that you vote  "FOR" the
proposed  amendments to our  certificate of  incorporation  that will effect the
split transaction.

      Our Board of Directors  also  recommends  that you vote "FOR" the director
nominees, namely J. David Carnes and William A. Zimmer.

      Our Board of  Directors  also  recommends  a vote  "FOR" the  proposal  to
adjourn or  postpone  the  meeting to allow  extra time to solicit  proxies,  if
necessary.


                                       5


                         QUESTIONS AND ANSWERS ABOUT THE
                    SPLIT TRANSACTION AND THE ANNUAL MEETING

Q     What is the date, time and place of the annual meeting?

A:    The annual meeting of our stockholders will be held on Wednesday, June 15,
      2005,  at 1:00 p.m.  local time at the Bank's North Office at 100 Frontage
      Road, Huntington, Indiana.

Q:    What is the proposed split transaction?

A:    We are proposing that our stockholders  approve a reverse  1-for-125 stock
      split  followed  immediately  by a forward  125-for-1  stock  split of our
      outstanding common stock.

      The  purpose  of the  split  transaction  is to  allow us to  suspend  our
      SEC-reporting obligations (referred to as "going private") by reducing the
      number of our stockholders of record to fewer than 300. This will allow us
      to terminate our registration  under the Securities  Exchange Act of 1934,
      and relieve us of the costs typically  associated with the preparation and
      filing of reports and other documents with the SEC.

Q:    What will I receive in the split transaction?

A:    If you are the  registered  owner of fewer  than 125  shares of our common
      stock on the date of the reverse stock split,  you will receive  $23.50 in
      cash from us for each  pre-split  share you own. If you are the registered
      owner of 125 or more shares of our common stock on the date of the reverse
      stock  split,  you will not  receive  any cash  payment for your shares in
      connection  with the split  transaction and will continue to hold the same
      number  of  shares  of our  common  stock  as you  did  before  the  split
      transaction.

Q:    Why is 125 shares the "cutoff' number for determining  which  stockholders
      will be cashed out and which  stockholders  will remain as stockholders of
      NEIB?

A:    The  purpose  of the  split  transaction  is to reduce  the  number of our
      stockholders  of  record  to  fewer  than  300,  which  will  allow  us to
      de-register as an SEC-reporting  company. Our Board selected 125 shares as
      the  "cutoff"  number in order to enhance the  probability  that after the
      split transaction,  if approved,  we will have fewer than 300 stockholders
      of record.

Q:    May I buy additional shares in order to remain a stockholder of NEIB?

A:    Yes. The key date for  acquiring  additional  shares is June 15, 2005.  So
      long as you are able to acquire a sufficient  number of shares so that you
      are the  registered  owner of 125 or more  shares by June 15,  2005,  your
      shares of common stock will not be cashed out by the split transaction.

Q:    What if I hold my shares in "street name"?

A:    The split  transaction  will be  effected  at the  registered  stockholder
      level.  This means that we will look at the number of shares registered in
      the name of a single holder as that name appears in the company's  records
      to  determine  if that  holder's  shares will be cashed out. So for shares
      held in "street name," because it is likely that your brokerage firm holds
      125 or more total shares registered in nominee name, you are not likely to
      be cashed out, even if you beneficially own fewer than 125 shares.  If you
      hold shares in "street  name," you should talk to your broker,  nominee or
      agent to determine how the split transaction will affect you.


                                       6


Q:    What  is the  recommendation  of our  Board  of  Directors  regarding  the
      proposal?

A:    Our  Board of  Directors  has  determined  that the split  transaction  is
      advisable  and in the best  interests  of NEIB's  stockholders,  including
      affiliated  and  unaffiliated  stockholders.  Our Board of  Directors  has
      unanimously  approved the split  transaction  and recommends that you vote
      "FOR" approval of the split transaction at the annual meeting.

Q:    When is the split transaction expected to be completed?

A:    If  the  proposed  amendments  to our  certificate  of  incorporation  are
      approved  at the annual  meeting,  we expect the split  transaction  to be
      completed  as  soon  as  practicable  thereafter.  We  need  to  file  the
      amendments with the Delaware  Secretary of State for the split transaction
      to become effective.

Q:    Who is entitled to vote at the annual meeting?

A:    Holders of record of our common stock as of the close of business on April
      26,  2005,  are  entitled  to  vote  at the  annual  meeting.  Each of our
      stockholders  is entitled  to one vote for each share of our common  stock
      owned at the record date.

Q:    What  vote  is  required  for  our   stockholders  to  approve  the  split
      transaction?

A:    For the amendments to our certificate of  incorporation  to be adopted and
      the  split  transaction  to be  approved,  holders  of a  majority  of the
      outstanding  shares entitled to vote at the annual meeting must vote "FOR"
      the split transaction.

Q:    What if the proposed split transaction is not completed?

A:    It is possible that the proposed split  transaction will not be completed.
      The proposed split transaction will not be completed if, for example,  the
      holders  of a  majority  of our  common  stock do not  vote to  adopt  the
      proposed  amendments to our certificate of  incorporation  and approve the
      proposed split transaction. Alternatively, even if stockholder approval is
      received,  if the Board determines that it is not in the best interests of
      the  company's  stockholders  to complete the  transaction,  the Board may
      decide to abandon it. If the split  transaction is not completed,  we will
      continue our current operations, and we will continue to be subject to the
      reporting requirements of the SEC.

Q:    What happens if I do not return my proxy card?

A:    Because the affirmative vote of the holders of a majority of the shares of
      our common stock outstanding on the record date is required to approve the
      split  transaction,  unless you vote in person,  a failure to return  your
      proxy  card  will  have  the same  effect  as  voting  against  the  split
      transaction proposal.

Q:    What do I need to do now?

A:    After carefully reading and considering the information  contained in this
      proxy  statement,  please  vote your  shares  of  common  stock as soon as
      possible.  You may vote your shares by returning the enclosed  proxy or by
      voting  in  person at the  annual  meeting  of  stockholders.  This  proxy
      statement includes detailed information on how to cast your vote.

Q:    If my  shares  are held for me by my  broker,  will my broker  vote  those
      shares for me?

A:    Your broker will vote your shares only if you provide instructions to your
      broker on how to vote. You should instruct your broker on how to vote your
      shares using the voting instruction card provided by your broker.


                                       7


Q:    Can I change my vote after I have mailed my proxy card?

A:    Yes.  You can change  your vote at any time  before your proxy is voted at
      the annual  meeting by  following  the  procedures  outlined in this proxy
      statement.

Q:    Do I need to attend the annual meeting in person?

A:    No. You do not have to attend the annual meeting to vote your NEIB shares.

Q:    Will I have appraisal or dissenters'  rights in connection  with the split
      transaction?

A:    No. Under  Delaware law, which governs the split  transaction,  you do not
      have the right to demand the  appraised  value of your shares or any other
      dissenters'  rights if you vote  against the proposed  split  transaction.
      Your rights are  described  in more detail  under  "PROPOSAL  1--THE SPLIT
      TRANSACTION--SPECIAL  FACTORS--Appraisal Rights and Dissenters' Rights" at
      page 36.

Q:    Should I send in my stock certificates now?

A:    No. If you are the  registered  owner of fewer  than 125  shares of common
      stock on the date the split  transaction is completed,  our transfer agent
      will send you written  instructions for exchanging your stock certificates
      for cash.  If you are the  registered  owner of 125 or more  shares of our
      common  stock,  you will  continue to hold the same shares after the split
      transaction as you did before.

Q:    If I own fewer than 125 shares  and cannot  locate my stock  certificates,
      what should I do?

A:    If you are entitled to receive cash in the split  transaction  you will be
      sent a Letter of Transmittal  with  instructions  for tendering your stock
      certificates.  Those  instructions  will  explain what to do if you cannot
      find your stock  certificates.  Generally,  you will need to submit a lost
      share  affidavit  and a fee for a surety  bond in lieu of  submitting  the
      lost, misplaced or destroyed stock certificate.

Q:    What are the tax consequences of the split transaction to me?

A.    There will be no tax  consequences to you if you are the registered  owner
      of more than 125 shares of NEIB common  stock or if you hold shares with a
      brokerage  firm or bank that owns through a nominee in the aggregate  more
      than 125 shares of NEIB common  stock.  If you  receive  cash in the split
      transaction  because you are the registered owner of fewer than 125 shares
      of NEIB common stock,  you will  generally  recognize  gain or loss in the
      split  transaction in an amount  determined by the difference  between the
      cash you  receive  and your  adjusted  tax basis in your  shares of common
      stock  surrendered.   See  "PROPOSAL  1--THE  SPLIT   TRANSACTION--SPECIAL
      FACTORS--Federal Income Tax Consequences."

Q:    Where can I find more information about NEIB?

A.    We file periodic reports and other  information with the SEC. You may read
      and copy this information at the SEC's public reference facilities. Please
      call the SEC at  1-800-SEC-0330  for information  about these  facilities.
      This  information is also available at the Internet site maintained by the
      SEC at  http://www.sec.gov.  General  information about us is available at
      our Internet site at  www.firstfedhuntington.com;  the  information on our
      Internet site is not  incorporated  by reference into this proxy statement
      and does  not form a part of this  proxy  statement.  For a more  detailed
      description of the information available, please see pages 50 through 51.


                                       8


Q:    Who can help answer my questions?

A.    If you have questions about the split transaction after reading this proxy
      statement or need  assistance  in voting your shares,  you should  contact
      Michael S. Zahn,  our  President,  or Randy J.  Sizemore,  our Senior Vice
      President, Treasurer and Chief Financial Officer, at (260) 358-4680.


                                       9


                            ABOUT THE ANNUAL MEETING

Date, Time and Place of Annual Meeting

      Our Board of  Directors  is asking  for your  proxy for use at our  annual
meeting of  stockholders  to be held on Wednesday,  June 15, 2005, at 1:00 p.m.,
local time, at the Bank's North Office located at 100 Frontage Road, Huntington,
Indiana, and at any adjournments or postponements of that meeting.

Matters to be Considered at the Annual Meeting

      The purpose of the annual meeting is for you to consider and vote upon:

      Proposal 1: The adoption of amendments to our certificate of incorporation
that will result in a reverse,  followed by a forward,  stock split transaction.
This transaction is comprised of:

            o     a reverse stock split,  in which each 125 shares of our common
                  stock  held  in  the  record  name  of a  stockholder  at  the
                  effective  time of the reverse  stock split will be  converted
                  into one share of common stock; followed immediately by

            o     a forward  stock  split,  in which each share of common  stock
                  outstanding  after  completion of the reverse stock split will
                  be converted into 125 shares of common stock.

Each record stockholder owning fewer than 125 shares of common stock immediately
prior to the reverse stock split will receive a cash payment of $23.50 per share
on a pre-split basis.

      Proposal 2: The election of two directors to serve until 2008.

      Proposal 3: Any  necessary  adjournment  of the meeting to permit  further
solicitation of proxies in the event that insufficient shares are represented at
the meeting.

      Stockholders  are also  being  asked to  consider  and vote upon any other
matters  that  may  properly  be  submitted  to a  vote  at the  meeting  or any
adjournment or postponement of the annual meeting. The Board is not aware of any
other business to be conducted at the annual meeting.

Record Date; Voting Power

      You may vote at the annual  meeting if you were the record owner of shares
of our common stock at the close of business on April 26,  2005,  which has been
set as the record date. At the close of business on the record date,  there were
1,411,921 shares of our common stock, $.01 par value per share, outstanding. You
are entitled to one vote on each matter  considered and voted upon at the annual
meeting  for each  share of  common  stock  you held of  record  at the close of
business on the record date.

Quorum

      The  presence,  in person or by proxy,  of  one-third  of our  outstanding
shares is necessary to  constitute a quorum at the annual  meeting.  Abstentions
and broker  non-votes are counted for purposes of  establishing  a quorum at the
annual meeting.

Vote Required for Approval

      Approval of the split  transaction  (Proposal 1) requires the  affirmative
vote of the holders of a majority of all outstanding  shares of our common stock
entitled to vote at the annual meeting, or 705,961 of the 1,411,921  outstanding
shares. Because the executive officers and directors of


                                       10


NEIB and the Bank have the power to vote a total of 230,660  shares and  because
we believe that all of the executive  officers and directors  will vote in favor
of the  transaction,  this means a total of 475,301 shares held by  stockholders
who are not  executive  officers or directors of the company or the Bank will be
required to vote in favor of the transaction for it to be approved.  Because the
executive  officers and directors  hold only  approximately  16.3% of the voting
power of our  outstanding  common  stock,  there is no assurance  that the split
transaction  will  be  approved.  Approval  of  the  amendments  and  the  split
transaction  do not require the separate vote of a majority of our  unaffiliated
stockholders,  and no separate vote will be conducted.  Because broker non-votes
and abstentions are not affirmative  votes,  they will have the effect of a vote
against the split transaction.

      The election of directors  (Proposal 2) will be  determined by a plurality
of the votes cast at the annual  meeting.  Plurality  means that the individuals
who  receive  the  largest  number of votes cast are  elected up to the  maximum
number of directors to be elected at the meeting. Broker non-votes,  abstentions
and instructions to withhold votes for one or more directors will result in that
nominee receiving fewer votes but will not count as a vote against the nominee.

      The proposal to adjourn or postpone the annual  meeting  (Proposal  3), if
necessary,  must be approved by the holders of at least a majority of the shares
of our  common  stock  voting  in  person  or by  proxy at the  annual  meeting.
Abstentions will be treated as "NO" votes and, therefore, will have an effect on
this proposal, while broker non-votes will have no impact on this proposal.

Voting and Revocation of Proxies

      You may vote your shares in person by attending the annual meeting,  or by
mailing us your completed proxy if you are unable or do not wish to attend. If a
proxy card is submitted  without  instructions,  the proxies will be voted "FOR"
the proposal to approve the split transaction,  the director  nominees,  and the
proposal to adjourn or postpone the meeting, if necessary.

      You can  revoke  your  proxy at any time  before  the vote is taken at the
meeting by:

            o     delivering to DeeAnn Hammel,  our Secretary,  at our corporate
                  offices at 648 North  Jefferson  Street,  Huntington,  Indiana
                  46750,  on or  before  the  date  of  the  annual  meeting,  a
                  later-dated  and signed proxy card or a written  revocation of
                  the proxy;

            o     delivering to us at the annual  meeting prior to the taking of
                  the vote a  later-dated  and  signed  proxy  card or a written
                  revocation;

            o     attending the annual meeting and voting in person; or

            o     if you have instructed a broker to vote your shares, following
                  the  directions  received  from your  broker  to change  those
                  instructions.

      Revoking a proxy will not affect a vote once it has been taken. Attendance
at the annual  meeting will not, in itself,  constitute a revocation of a proxy.
You must vote in person at the annual  meeting if you wish to change a vote that
you have previously made by submitting a signed proxy.

Solicitation of Proxies; Expenses of Solicitation

      We are mailing this proxy material to our stockholders on or about May 10,
2005.

      The enclosed  proxy is solicited on behalf of our Board of Directors.  The
cost of  soliciting  proxies  in the  accompanying  form will be borne by us. In
addition to the use of mail,  our officers and directors may solicit  proxies by
telephone  or  other  electronic  means.   These  individuals  will  receive  no
additional  compensation  for these  services,  but will be  reimbursed  for any
transaction  expenses  incurred by them in connection with these services.  Upon
request, we will reimburse


                                       11


brokers,  dealers,  banks and trustees or their nominees for reasonable expenses
incurred by them in forwarding proxy material to beneficial  owners of shares of
existing common stock. In addition,  NEIB has retained Regan & Associates,  Inc.
("Regan")  to  solicit  proxies  on  NEIB's  behalf.  For  acting  as its  proxy
solicitor, NEIB will pay Regan a fee of $8,000.

Other Matters to be Considered at Annual Meeting

      As of the  date of this  proxy  statement,  the  only  business  that  our
management  expects to be presented  at the meeting is that set forth above.  If
any other matters are properly  brought before the meeting,  or any adjournments
thereof,  it is the intention of the persons named in the  accompanying  form of
proxy to vote the proxy on such matters in accordance with their best judgment.


                                       12


             PROPOSAL 1 -- THE SPLIT TRANSACTION -- SPECIAL FACTORS

Overview of the Split Transaction

      This proxy statement is furnished in connection  with the  solicitation of
proxies by the Board of Directors of Northeast Indiana Bancorp, Inc., a Delaware
corporation,  and is to be used at an annual meeting at which our  stockholders,
among other things,  will be asked to consider and vote upon a proposal to amend
our certificate of incorporation.  If approved,  the amendments will result in a
1-for-125 reverse split of our common stock, followed immediately by a 125-for-1
forward split of our common stock.

      If the reverse and forward  stock splits are approved as described  below,
record holders of fewer than 125 shares of our common stock prior to the reverse
split will no longer be stockholders of the company. Instead, those stockholders
will be  entitled  only to receive  payment of $23.50 per share of common  stock
held  prior  to the  reverse  split.  Record  stockholders  holding  125 or more
pre-split shares will remain stockholders.  We intend, immediately following the
split  transaction,  to  terminate  the  registration  of our  shares,  and  our
registration and further reporting under the Securities Exchange Act of 1934.

      If approved by our  stockholders  at the annual meeting and implemented by
our  Board of  Directors,  the  split  transaction  will  generally  affect  our
stockholders as follows:



STOCKHOLDER POSITION
PRIOR TO SPLIT TRANSACTION                       EFFECT OF SPLIT TRANSACTION
- --------------------------                       ---------------------------
                                              
Stockholders holding in registered name 125      Stockholders will continue to hold the same
or more shares of common stock                   number of shares held pre-split transaction.

Stockholders holding in registered name          Shares will be converted into $23.50 per share
fewer than 125 shares of common stock            of common stock outstanding immediately prior
                                                 to the reverse stock split.

Stockholders holding common stock in "street     The split transaction will be effected at
name" through a nominee (such as a bank or       the record stockholder level.  Therefore,
broker)                                          regardless of the number of beneficial
                                                 holders or the number of shares held by
                                                 each beneficial holder, shares held in
                                                 "street name" by a bank or broker who holds
                                                 through a nominee in the aggregate more
                                                 than 125 shares for its customers will be
                                                 subject to the forward split, and the
                                                 beneficial holders who hold their shares in
                                                 "street name" will be continuing
                                                 stockholders with the same number of shares
                                                 as before the split transaction.  If
                                                 stockholder owns fewer than 125 shares with
                                                 a bank or broker who does not own of record
                                                 in its own name or in a nominee name at
                                                 least 125 shares in the aggregate for its
                                                 customers, that stockholder will receive
                                                 $23.50 per share of common stock
                                                 outstanding immediately prior to the
                                                 reverse stock split.


                                       13


      Our Board of Directors  will have the  discretion to determine if and when
to  effect  the  split  transaction,  and  reserves  the  right to  abandon  the
transaction  even  if it is  approved  by  the  stockholders.  Under  applicable
Delaware  law, the Board has a duty to act in the best interest of the company's
stockholders.  Accordingly,  the Board  reserves  the right to abandon the split
transaction  after  stockholder  approval and before the  effective  time of the
split  transaction,  if for any reason the Board  determines  that,  in the best
interest of the company's stockholders,  it is not advisable to proceed with the
split  transaction.  The Board  intends to  complete  the split  transaction  if
approved  by the  company's  stockholders,  and  the  Board  is  unaware  of any
circumstance  that would cause it to abandon the  transaction,  other than (i) a
significant  increase in  transaction  costs  resulting from purchases of shares
prior to the effective date of the split  apparently made solely for the purpose
of receiving  the premium to be paid to holders of fewer than 125 shares or (ii)
a  determination  that  the  approved  split  will  not  reduce  the  number  of
stockholders of record to fewer than 300.

      The  split  transaction  will  become  effective  upon the  filing  of the
necessary  amendments  to our  certificate  of  incorporation  with the Delaware
Secretary of State or a later date  specified  in that filing.  The forms of the
amendments  to our  certificate  of  incorporation  are  attached  to this proxy
statement as Appendix A. Under no  circumstances  would the Board consummate the
reverse stock split and not the forward  stock split,  for the reasons set forth
in "PROPOSAL 1--THE SPLIT  TRANSACTION--SPECIAL  FACTORS--Fairness  of the Split
Transaction."

      Although there is no date by which the split  transaction  must occur,  we
expect that if the stockholders approve and the Board elects to effect the split
transaction,  the split  transaction  will be completed  as soon as  practicable
after the annual meeting (generally  expected to be no later than three business
days following the annual meeting).

Background of the Split Transaction

      As an SEC reporting company,  we are required to prepare and file with the
SEC, among other items, the following:

            o     Annual Reports on Form 10-KSB;

            o     Quarterly Reports on Form 10-QSB;

            o     Proxy Statements and related materials;

            o     Shareholder Annual Reports; and

            o     Current Reports on Form 8-K.

      In addition to the burden on management,  the costs  associated with these
reports and other filing obligations  comprise a significant  corporate overhead
expense.  These costs include  securities  counsel fees,  auditor fees,  special
Board and  committee  meeting  fees,  costs of printing and mailing  stockholder
documents, and EDGAR filing costs. For 2004, the total costs, including costs of
management and staff time, of being a public company were $150,844.  These costs
have been  increasing  over the years,  and we believe  they will  continue as a
significant  expense of the company,  particularly as a result of the additional
reporting and disclosure  obligations imposed on SEC-reporting  companies by the
recently enacted the  Sarbanes-Oxley  Act of 2002 ("SOX").  We estimate that our
costs and expenses incurred in connection with being a public company


                                       14


increased  by  approximately  $6,250  in  2004.  We  are  projecting  additional
increases in such costs in 2005 of approximately $37,150.

      In addition, if the company does not go private before the end of 2006, it
will need to comply  with the  requirements  of Section  404 of SOX.  Under that
Section,  the  company  is  required  to include a report of  management  on the
company's internal control over financial reporting and an attestation report of
the company's  independent auditors on management's  assessment of the company's
internal  control over  financial  reporting.  The costs of such  compliance are
estimated at $100,000 in 2006  (assuming  the company  outsources  the project).
Each year after 2006,  additional  costs  associated with Section 404 compliance
are also anticipated and these could be as much as $50,000 per year. These costs
will be avoided if the  stockholders  approve  the  reverse/forward  stock split
described in the accompanying proxy statement.  The deadline for compliance with
Section  404  was  recently  extended  by  the  SEC  for  one  year  for  public
corporations  like  the  company.  Prior  to that  extension,  the  company  had
estimated  total costs of being a public  company in 2005 at $288,000,  assuming
the need to comply with Section 404.

      Our Board of Directors and management  believe that the recurring  expense
and  burden  of our  SEC-reporting  requirements  described  above  are not cost
efficient for NEIB.  Becoming a non-SEC reporting company will allow us to avoid
these costs and expenses.  In addition,  once our SEC reporting  obligations are
suspended,  we will not be subject to the  provisions  of SOX,  and our officers
will not be required to certify the accuracy of our financial  statements  under
SEC rules.  However, we will continue to be subject to the rules and regulations
imposed by the Office of Thrift  Supervision and the Federal  Deposit  Insurance
Corporation, including those relating to financial reporting.

      There can be many advantages to being a public  company,  including a more
active  trading  market and the enhanced  ability to use company  stock to raise
capital or make acquisitions.  However, there is a limited market for our common
stock,  and we have  therefore not been able to  effectively  take  advantage of
these  benefits.  This may be due,  in part,  to the  relatively  few  number of
stockholders  owning the company's  common stock and the fact that our directors
and executive officers  beneficially own approximately  19.7% of our outstanding
shares.  In the past twelve months  ending April 30, 2005,  our common stock was
not traded at all on 105 of the trading  days.  On the days  traded  during such
period,  our  common  stock  had an  average  trading  volume  of 2,921  shares.
Moreover,  our limited trading market makes it difficult for our stockholders to
liquidate a large number of shares of our stock without negatively affecting the
per share sale price. In contrast,  the split  transaction  will allow our small
stockholders  to sell their shares at a fixed price that will not decline  based
upon the  number  of shares  sold,  and allow  them to do so  without  incurring
typical transaction costs.

      Another  potential  advantage of being a public  company is the ability to
access capital markets to meet additional capital needs. However, since becoming
a public company in 1995, we have had no additional  capital needs. We have also
not made any additional  public offerings of common stock or any other equity or
debt securities  since our  organization in 1995. In addition,  we have not used
our common stock as  consideration  for any  acquisition.  Currently,  we do not
anticipate issuing additional shares of common stock in either public or private
transactions.

      For  these and other  reasons  noted  below,  our Board of  Directors  and
management  have concluded that the benefits of being an  SEC-reporting  company
are substantially outweighed by the burden on management and the expense related
to the SEC reporting obligations.  As a result, during 2004 our management began
to explore the  possibility  of reducing  our number of record  stockholders  to
below 300 in order to suspend our periodic reporting obligations to the SEC.

      At a regular NEIB Board  meeting held on October 26, 2004,  the  directors
invited  representatives of Keefe, Bruyette & Woods, Inc. ("KBW") to discuss the
market for mergers and


                                       15


acquisitions of financial  institutions  and the benefits and  disadvantages  of
going private. KBW also presented  information on a possible merger of NEIB with
a bank in its market area of comparable  asset size and income.  KBW advised the
Board that such a merger  would result in a  significant  dilution to the Bank's
book value,  but would be one way to leverage the Bank's capital.  The directors
decided not to pursue such a  transaction.  The burdens and costs and  potential
liabilities associated with filing reports as a public company,  including risks
associated  with the officer  certifications  required by SOX, were discussed at
that meeting.  Such potential  liabilities make it more difficult to attract and
retain  directors and executive  officers and generally  result in higher costs,
including  increased  compensation,  director  fees,  and  director  and officer
liability  insurance  premiums.  Steps  that  could be taken to become a private
company,  including a reverse stock split,  stock  repurchases or a tender offer
were examined.  The directors focused on the strategic direction of the Bank and
prospects  for growth in our market  area if the Bank  remained  an  independent
community  bank.  They noted that the Bank's  financial  performance was in line
with its  peers  and the  Bank  had the  highest  deposit  share in  Huntington,
Indiana.  The directors  considered  possibilities  for growth as an independent
community  bank,  through branch  acquisitions  within and outside of the Bank's
current market area and through  offering other products,  including  attractive
deposit products,  to existing and potential customers.  The directors agreed to
continue  their  discussion  of these issues at the Audit  Committee  meeting on
November 8, 2004.

      At that Audit  Committee  meeting,  a  representative  of Crowe Chizek and
Company LLC discussed the anticipated costs of required procedures for complying
with  Section 404 of SOX in 2005.  An outline of the pros and cons of becoming a
private  company was  distributed and discussed at length by the Audit Committee
members.

      At the next  regular NEIB Board  meeting  held on November  30, 2004,  the
Company's Chief Financial Officer, Randy J. Sizemore, presented a report showing
the costs of compliance  with Section 404 of SOX. The report  indicated  that it
would cost the Bank approximately $35,000 to do the necessary work internally or
$100,000 to outsource the work to a third party.  The Board  concluded  that the
time that would be required from at least three employees at the Bank, including
Mr. Sizemore,  the Controller of the Bank and an accounting employee, to perform
the work in-house  would be at an  unacceptable  level,  as it would divert them
from other  responsibilities  they needed to perform for the Bank. Mr.  Sizemore
estimated  that his time  devoted to matters for NEIB was  projected to increase
from 25% to 40%, the  Controller's  time was  projected to increase  from 10% to
50%, and the  accounting  employee's  time was projected to increase from 20% to
40%, as a result of the requirements of SOX.

      The  directors  discussed the fact that from a management  time,  cost and
liability standpoint, it appeared that it would be in the best interests of NEIB
and its  stockholders  to become a private  company.  The directors  resolved to
initiate  the  process  of  moving   forward  with  a  possible   going  private
transaction,  including  consulting  with legal counsel on the specific  methods
that could be taken to cause NEIB's stockholders to fall below 300.

      On  January  25,  2005,  at  a  regular   meeting  of  NEIB's   Board,   a
representative  of  Barnes  &  Thornburg,  prospective  legal  counsel,  made  a
presentation of the advantages and  disadvantages of going private and available
methods of reducing the number of our record stockholders to allow us to suspend
SEC reporting  requirements,  including open market stock repurchases,  a tender
offer, a cash-out  merger or reverse stock split,  and a  reverse/forward  stock
split. For a more detailed  discussion of the alternative methods of effecting a
going private  transaction  that were  discussed by the Board see "--Reasons for
the Split  Transaction." The  representative  of Barnes & Thornburg  recommended
that,  if the Board  decided  to proceed  with a going  private  transaction,  a
Special  Committee  of  outside  directors  should  be formed  to  consider  the
structure and price to be paid in any such  transaction  and that such Committee
should have the power to


                                       16


employ  legal  counsel  and a  financial  advisor  to  represent  it in  such an
endeavor.   The  directors  discussed  the  fact  that  the  annual  meeting  of
stockholders,  which is  normally  held in April of each year,  would need to be
delayed if the split  transaction were to be presented to a vote of stockholders
at that meeting.

      On February 4, 2005, a meeting of three of the four outside  directors was
held at which  Barnes &  Thornburg  was hired as counsel  to assist  NEIB in its
consideration  of a  going  private  transaction.  The  outside  directors  also
discussed an approach that had been made by a bank outside of NEIB's market area
about a possible affiliation. Although no offer had been made, possible terms of
such an affiliation  were discussed.  Pros and cons of the potential merger were
discussed,  including its potential  impact on  stockholders,  employees and the
community.  The merger  partner was not in NEIB's market so no  anti-competitive
problems  would be created by the merger.  However,  cost  savings also were not
likely  to be as  significant  as those  with an  in-market  merger  party.  The
problems  with  effecting  a merger  during a period that NEIB needs to focus on
compliance  with Section 404 of SOX was also considered a negative aspect of the
potential  transaction.  It was  discussed  that the merger would not permit the
company to avoid Section 404 work as the company resulting from the merger would
need to comply  with SOX.  Strategic  alternatives  to such a  combination  were
discussed,  including the going private transaction which was expected to have a
positive potential impact on earnings.  Among other things, the Board considered
the  possibility  of going  private in an effort to reduce  expenses and improve
earnings,  followed by  consideration of a merger at a later date. The directors
agreed to reconsider the possible affiliation and a going private transaction at
the next regular Board meeting.

      On February  10, 2005,  at a special  meeting of the Board of Directors at
which a  representative  of Barnes & Thornburg  LLP was present,  the  directors
again  discussed  the contact that had been made by a bank outside of its market
area for a possible  affiliation.  Counsel described the responsibilities of the
directors  in  evaluating  such a contact.  Among other  things,  the  directors
discussed  their  view that the timing of such  transaction  would not be in the
best interests of  stockholders  who would remain as continuing  stockholders of
the company  following the split  transaction,  since  earnings were expected to
improve  if the  company  achieved  the cost  savings  anticipated  from a going
private  transaction.  The fact that any  stockholders  cashed  out in the split
transaction might not benefit from an improvement in earnings at the company was
offset by their ability to remain  stockholders  of the company by  transferring
shares into nominee name or by  purchasing  shares on the market  following  the
split  transaction.  The directors  also discussed the pricing  information  for
mergers of comparable  financial  institutions that had been presented by KBW at
the  October  26,  2004  Board  meeting  and noted  that the  tentative  pricing
discussions  with the possible merger partner were on the low end of the pricing
ranges discussed at that meeting.  The Board was not aware of any reason why the
prospective  offer by the potential merger partner would be  distinguished  from
the pricing  information for mergers of comparable  financial  institutions that
had been presented by KBW at the October 26, 2004 meeting.  Michael S. Zahn, the
Senior Vice President of the company,  and Stephen E. Zahn,  President and Chief
Executive Officer of the company,  who had been meeting with  representatives of
the possible  merger  candidate  believed that the price range discussed was not
likely to increase because of statements to that effect made by  representatives
of the possible  merger  candidate.  The Board also  considered  other strategic
business  plans to enhance  stockholder  value.  Opening of new branches and new
products,  such as the Bank's recently  offered premium checking  account,  were
discussed.  After a lengthy  discussion,  it was  concluded  that NEIB would not
proceed with discussions with the prospective  merger partner and instead should
implement  its  going  private  strategy.  Among  other  things,  each  director
described his views on the strategic direction of NEIB and what course of action
would be in the best  interests of its  stockholders.  Each director  believed a
decision to keep NEIB independent at this time to


                                       17


pursue  expense  reductions  and  business   opportunities  that  would  enhance
earnings,  such as new branches and new products,  was in the best  interests of
its  stockholders and customers.  Because of the low interest rate  environment,
the Bank's net interest margin was being squeezed and  anticipated  increases in
interest rates,  coupled with expense  reductions,  would be expected to improve
Bank  earnings  in the  future.  While  NEIB's  directors  as an ongoing  matter
consider ways to enhance  stockholder value,  including through possible mergers
with other financial  institutions,  each of the directors expressed the opinion
that the timing was not right now for a merger.

      Legal counsel then  discussed the  procedures for pursuing a going private
transaction.  After a discussion of these matters, the Board appointed a Special
Committee  of its four  outside  directors  to  represent  the  interests of the
company's  stockholders who would be cashed out in a going private  transaction.
Pursuant to a resolution  adopted by the Board,  the  Committee was empowered to
hire a financial advisor to assist it with a determination of a fair price to be
paid to such cashed out stockholders,  and to seek legal assistance on the legal
standards  applicable to and steps  required for the going private  transaction.
The  Committee  discussed  the fact that Barnes & Thornburg  had  recently  been
engaged by NEIB  primarily to assist it with  consideration  of a going  private
transaction  and  therefore was a more  independent  legal  representative  than
previous  counsel  which  had  represented  NEIB for  years.  As a  result,  the
Committee  concluded that if it needed to seek advice on the legal standards and
steps  involved  in a going  private  transaction,  it  would  consult  Barnes &
Thornburg. If it concluded it needed independent counsel on other issues, it had
authority to employ counsel of its choosing at any time.

      On February 11, 2005, a representative of the Special Committee  contacted
KBW to discuss  its  possible  engagement  as  financial  advisor to the Special
Committee in the going private  transaction.  Although KBW had provided services
to NEIB in the past from time to time,  including acting as a financial  advisor
in the Bank's  conversion  from  mutual to stock  form,  the  Special  Committee
believed  that such prior  service for the company would be helpful in assisting
the Special  Committee in  determining  a fair value to be paid to  stockholders
holding fewer than 125 shares of the company's  common stock. KBW was engaged by
the  Special   Committee,   and  not  the  company,   in  connection   with  the
reverse/forward stock split.

      On March 3, 2005, at a meeting of the Special  Committee,  KBW presented a
proposed  engagement  letter  under which it would be engaged to  represent  the
Special  Committee  in  considering  the  fairness of the split  transaction  to
affiliated and unaffiliated stockholders cashed out in the transaction,  and was
hired.  The  Special  Committee  decided  to  retain  KBW  based on that  firm's
extensive experience, knowledge and background in valuing financial institutions
and holding  companies.  At that meeting,  KBW  discussed the  objectives of the
going private  transaction and the split transaction  structure and process.  It
also described that information it had reviewed to assist the Special  Committee
in  determining a fair price to be paid to  non-continuing  stockholders  in the
split transaction.

      The Special  Committee  also  discussed  possible stock split ratios which
could be used to reduce the number of the company's record  stockholders to less
than 300,  concluding that a 1 for 125 share split made the most sense given the
company's  objectives.  Prices  that  could  be paid to such  stockholders  were
discussed,  including the basis for those possible  prices.  KBW presented three
different ways of determining  the price to be paid to stockholders to be cashed
out in the transaction.  One was market value based on a 30-day trading average,
peer group  comparison  (median  price/LTM  EPS and median  price/tangible  book
value), and discounted cash flow using 12.0x and 14.5x terminal multiples.  This
approach  resulted  in a value of $20.43.  The second  approach  was the premium
represented  by other "going  private"  transactions.  This price ranged between
$23.15 and $23.99. The third price was the average of prices paid in mergers and
acquisitions  of  comparable  companies,  which  averaged  $26.94.  The  Special
Committee


                                       18


tentatively  concluded,  based on the  information  provided  and subject to the
receipt of a fairness  opinion  from KBW,  that $23.50  would be an  appropriate
amount to pay non-continuing  stockholders in the split transaction. In reaching
that conclusion,  the Special  Committee placed greater emphasis on the premiums
provided in other "going  private"  transactions  than other  methodologies  for
arriving  at such price.  It also  focused on the fact that the $23.50 per share
price  exceeded  recent  market  prices for NEIB common stock and all prices the
company had paid for such shares in its stock repurchase  programs.  This seemed
to be a fair price based on the information  presented by KBW and yet was not so
high as to be unfair to stockholders not cashed out in the transaction.

      At a  meeting  of  the  Special  Committee  held  on  March  16,  2005,  a
representative  of Barnes & Thornburg  again  reviewed  with the  Committee  the
potential advantages of the use of a reverse/forward  stock split transaction as
a  preferred  method  to  go  private.  For a  discussion  of  the  alternatives
considered,  see "--Reasons for the Split  Transaction." A draft proxy statement
for the  annual  meeting  at which  the  reverse/forward  stock  split  would be
presented to a vote of stockholders  had been  circulated  prior to the meeting,
along with a draft Schedule 13E-3, and the directors  provided comments on those
documents.

      Also at the meeting of the Special  Committee,  the outside directors were
provided  with  a  draft  copy  of the  fairness  opinion  prepared  by  KBW.  A
representative  of KBW  reviewed  the draft  fairness  opinion  with the outside
directors  and  described  the  methodologies  used  by KBW as a  basis  for the
fairness opinion.  KBW indicated that it would be able to render such an opinion
based on a price of  $23.50  per  share to the  stockholders  cashed  out in the
transaction.  The Special Committee adopted resolutions recommending to the full
Board the proposed split  transaction with a cash payment of $23.50 per share to
the stockholders who were to be cashed out in the transaction.

      At a special  meeting of the Board of  Directors  held on March 16,  2005,
following the Special Committee  meeting, a representative of Barnes & Thornburg
reviewed with the full Board the draft proxy  statement for the annual  meeting,
the steps that would need to be taken to effect a reverse/forward stock split as
recommended by the Special  Committee,  and the Schedule 13E-3 that needed to be
filed with the SEC for the split transaction.  Following the legal presentation,
KBW  delivered to the Board of Directors a draft of its  fairness  opinion.  The
fairness  opinion also included a discussion of the  assumptions  made by KBW in
preparing the opinion. See "-- Fairness Opinion."

      After  reviewing the draft  fairness  opinion of KBW and  considering  the
review  by  Barnes &  Thornburg  and  following  lengthy  discussion,  the Board
unanimously approved the split transaction by means of a 1 for 125 reverse stock
split  followed  by  a  125  for  1  forward  stock  split,  pursuant  to  which
stockholders owning fewer than 125 shares would receive $23.50 in cash for their
pre-split shares of our common stock. Following the Board's determination of the
$23.50 per share price, KBW delivered its oral opinion that the $23.50 per share
cash  consideration to be paid to stockholders  holding fewer than 125 shares of
our common  stock  prior to the  reverse  stock  split was fair from a financial
point of view to our  non-continuing  stockholders who will be cashed out in the
transaction.

      The  following  week,  KBW delivered to us its written  fairness  opinion,
dated March 16, 2005, a copy of which is attached as Appendix B.

Reasons for the Split Transaction

      NEIB is  undertaking  the  split  transaction  at this time to end our SEC
reporting  obligations,  which  will  enable  us to  save  the  company  and our
stockholders the substantial costs associated


                                       19


with being a reporting  company.  The specific factors considered in electing at
this time to  undertake  the split  transaction  and become a non-SEC  reporting
company are as follows:

            o     We  estimate  that we will  eliminate  costs of  approximately
                  $177,750 on an annual basis by eliminating  the requirement to
                  make periodic reports and reducing the expenses of stockholder
                  communications.   These   expenses   include  legal   expenses
                  ($50,000),  accounting expenses ($45,000),  printing and EDGAR
                  costs ($10,500), Nasdaq listing fees ($24,500), newswire costs
                  ($4,250),  and costs of staff  and  management  time  spent on
                  reporting and securities law compliance matters ($43,500).

            o     If the company does not go private  before the end of 2006, it
                  will need to comply  with the  requirements  of Section 404 of
                  SOX. Under that Section,  the company is required to include a
                  report of management on the  company's  internal  control over
                  financial reporting and an attestation report of the company's
                  independent   auditors  on  management's   assessment  of  the
                  company's internal control over financial reporting. The costs
                  of such compliance are estimated at $100,000 in 2006 (assuming
                  the company  outsources  the  project).  Each year after 2006,
                  additional  costs  associated  with Section 404 compliance are
                  also  anticipated  and these  could be as much as $50,000  per
                  year. These costs will be avoided if the stockholders  approve
                  the reverse/forward  stock split described in the accompanying
                  proxy statement.

            o     We  believe  that,  as a result of the recent  disclosure  and
                  procedural   requirements   resulting  from  SOX,  the  legal,
                  accounting and  administrative  expense,  and diversion of our
                  Board of Directors,  management and staff effort  necessary to
                  continue as an SEC-reporting  company will remain significant,
                  particularly  in  view of the  requirements  of  Section  404,
                  without a commensurate benefit to our stockholders.  We expect
                  to continue to provide our stockholders with company financial
                  information  by  disseminating  our  annual  reports,  but  we
                  anticipate  that the costs  associated with these reports will
                  be substantially less than those we incur currently.

            o     In the  Board of  Directors'  judgment,  little  justification
                  exists  for  the  continuing  direct  and  indirect  costs  of
                  registration with the SEC, which costs have recently increased
                  as a result of SOX, given the low trading volume in our common
                  stock and that our earnings are  sufficient to support  growth
                  and we  therefore  do not  depend on  raising  capital  in the
                  public market,  and do not expect to do so in the near future.
                  If it  becomes  necessary  to  raise  additional  capital,  we
                  believe that there are adequate sources of additional  capital
                  available,  whether  through  borrowing at the holding company
                  level or through private or  institutional  sales of equity or
                  debt  securities,  although we recognize  that there can be no
                  assurance that we will be able to raise additional  capital if
                  required,  or that the cost of any required additional capital
                  will be attractive.

            o     The expense of administering accounts of small stockholders is
                  disproportionate  to their ownership in the company. As of the
                  record  date,  approximately  259 of our 433  stockholders  of
                  record  beneficially  own fewer  than 125 shares of our common
                  stock.  These stockholders owned less than 1% of our shares of
                  common stock on the record date. A disproportionate  amount of
                  our administrative  expenses relating to stockholder  accounts
                  and   reporting   requirements   is   attributable   to  those
                  stockholders.

            o     The split transaction  allows  non-continuing  stockholders to
                  receive fair value and cash for their shares,  in a simple and
                  cost-effective   manner,   particularly   given  the  possible
                  ineffectiveness  and inefficiencies of a tender offer, an open
                  market share  repurchase  or a cash-out  merger.  Stockholders
                  owning under 125 shares may find it


                                       20


                  uneconomical  to  dispose  of  those  shares  due  to  minimum
                  brokerage commissions which are often charged.

            o     The  split   transaction   will   allow   the   non-continuing
                  stockholders  to realize what our Board has  determined  to be
                  fair  value for their NEIB  common  stock,  without  incurring
                  brokerage commissions.  In addition to the fairness opinion of
                  KBW, the Board  considered the following  specific  factors in
                  reaching  its  conclusion  that  the  price  to be paid in the
                  reverse stock split to certain  unaffiliated  stockholders  in
                  lieu of  fractional  shares  is  fair  to  such  stockholders.
                  Individual  directors  may have  given  differing  weights  to
                  different  factors.  Due to the  relative  illiquidity  of the
                  common  stock,  the  Board as a whole  generally  placed  more
                  emphasis on the  fairness  opinion than on the stock prices as
                  quoted  on  Nasdaq,  and the  Board  ultimately  relied on the
                  findings of KBW in determining that the $23.50 price per share
                  is fair to unaffiliated stockholders.

                  Current and  Historical  Market Prices of NEIB's Common Stock.
                  Although  the  common  stock is quoted on  Nasdaq,  there is a
                  limited trading market for the common stock.  The high and low
                  sale  prices  for the  common  stock  from  January 1, 2003 to
                  December 31, 2004, ranged from a high of $22.72 on November 1,
                  2004,  to a low of $15.05  per share on March  19,  2003.  The
                  closing  sale  price of the  common  stock on March 15,  2005,
                  which was the last  trading day on which the common  stock was
                  traded before announcement of the proposed reverse stock split
                  on March 16, 2005, was $20.00 per share.

                  Premium Over Market  Price.  In order to increase the value of
                  the transaction to those  unaffiliated  stockholders  who hold
                  fewer than 125 shares pre-split and thus will be cashed out in
                  the reverse  stock split,  the Board  decided to add a premium
                  over current market prices in determining the price to be paid
                  for  fractional  shares.  The  $23.50  price  to be  paid  for
                  fractional  shares  includes  a  premium  of $3.50  per  share
                  (17.5%) over the last closing trading price of $20.00 prior to
                  the  announcement of the split  transaction on March 16, 2005,
                  and a  premium  of $2.49 per share  (11.8%)  over the  average
                  closing  trading price of $21.01 for the thirty  calendar days
                  prior to March 16, 2005.

                  Net Book Value.  As of December 31,  2004,  the book value per
                  share of common  stock was  $18.33,  and the  $23.50 per share
                  price represents 128% of that book value.

                  Going Concern  Value.  Based on  applicable  Delaware law, the
                  Special  Committee  concluded that going concern value, in the
                  context of a reverse/forward  stock split, should not be given
                  much weight, as stockholders cashed out in the transaction can
                  avoid its effects by  purchasing a sufficient  amount of stock
                  to survive  the  reverse  stock  split or by simply  using the
                  payment received in the reverse stock split to purchase shares
                  of NEIB common stock after the  transaction  is effective.  If
                  the cashed-out stockholders are awarded the value of NEIB as a
                  going  concern,  they,  rather  than  NEIB and its  continuing
                  stockholders,   would  receive  a  windfall.   The  cashed-out
                  stockholders could capture the full proportionate value of the
                  fractional interest, return to the market and buy new stock at
                  the market price, and realize the going concern value a second
                  time should NEIB ever merge or otherwise  become  subject to a
                  change of control transaction.

                  Liquidation  Value. The Board did not consider the liquidation
                  value of the company  when  selecting  the purchase  price.  A
                  liquidation  analysis is not believed to be a relevant  factor
                  because  the  liquidation  of a bank  or  discontinuance  of a
                  bank's   operations   is  not   considered   to  be  a  viable
                  alternative. Historically, banks have


                                       21


                  generally  only been  liquidated in the event of insolvency or
                  receivership.  Neither NEIB's management nor the Board has any
                  intention of liquidating the Bank.

                  Stock  Repurchases.   In  reaching  its  determination  as  to
                  fairness  of  the  $23.50  per  share  price,   the  directors
                  considered  the  purchase  prices paid by the NEIB in previous
                  purchases  pursuant  to its  stock  repurchase  programs.  See
                  "Common Stock  Purchase  Information."  In the past two years,
                  those  prices  ranged  from  $15.35 to $22.37 per  share.  The
                  directors  did not  consider  these  prices  to be a  material
                  factor in their  consideration  of the  fairness  of the split
                  transaction,   because   these   purchase   prices   generally
                  approximated  the  then-market  value of our common stock.  As
                  discussed  above,  give the relatively low number of trades in
                  our common stock, we feel that market price is not necessarily
                  the most applicable measure of our common stock's fair value.

            o     Completing the split transaction at this time will allow us to
                  begin to realize cost savings,  and will allow our  management
                  to focus on  long-term  beneficial  business  prospects to our
                  stockholders, customers and communities.

      We  considered   that  some   stockholders   may  prefer  to  continue  as
stockholders  of NEIB as an  SEC-reporting  company,  which is a factor weighing
against the split  transaction.  However,  we believe that the  disadvantages of
remaining  a  public  company   subject  to  the   registration   and  reporting
requirements of the SEC outweigh any advantages. We have no present intention to
raise capital  through sales of securities in a public offering in the future or
to acquire other  business  entities using stock as the  consideration  for such
acquisition.  Accordingly,  we are not likely to make use of advantages that our
status as an SEC-reporting company may offer.

      In view of the wide variety of factors  considered in connection  with its
evaluation  of the split  transaction,  our Board of  Directors  did not find it
practicable  to, and did not,  quantify or otherwise  attempt to assign relative
weights to the specific factors it considered in reaching its determinations.

      We considered various alternative  transactions to accomplish the proposed
transaction,  but ultimately elected to proceed with the split transaction.  The
following were the alternative transactions considered, but rejected:

            o     Tender   Offer  to   Stockholders.   Our  Board  of  Directors
                  determined that it would require more funds to effect a tender
                  offer. In addition,  there might not be a sufficient number of
                  record  stockholders  tendering  their  shares to  reduce  the
                  number of stockholders  of record below 300,  resulting in the
                  requirement of a second-step merger.

            o     Open Market Stock Repurchase.  The Board considered announcing
                  a stock  buy-back  plan  and  purchasing  shares  on the  open
                  market.   Although  the  expenses   associated   with  such  a
                  transaction  would be low,  it might not result in the desired
                  reduction of stockholders of record. The Board determined that
                  an open market stock  repurchase  might not achieve the record
                  stockholder reduction objective.

            o     Cash-Out Merger. The Board considered a cash-out merger of the
                  company into a newly-formed  corporation,  with the conversion
                  of the outstanding shares occurring in the same general manner
                  and  ratios as in the split  transaction.  This type of merger
                  would  have the same net  effect  on our  stockholders  as the
                  split  transaction.  However,  the  Board  determined  that  a
                  cash-out merger was not a preferable option because it did not
                  offer any  advantages  over the split  transaction,  but would
                  have  required  the  formation  of  a  new  corporation,  more
                  documentation than the split transaction,  including a plan of
                  the merger, and likely increased costs.


                                       22


            o     Business Combination.  Although during the last 12 months, the
                  Board considered  possible  affiliations  with other financial
                  institutions,  it concluded that NEIB's  stockholders would be
                  better served if NEIB  achieved the cost savings  attributable
                  to going private and focused on business strategies to enhance
                  stockholder  value  as an  independent  customer-oriented  and
                  community-based financial institution.

            o     Maintaining the Status Quo. The Board  considered  maintaining
                  the status quo. In that case,  we would  continue to incur the
                  significant   expenses,   as  outlined   above,  of  being  an
                  SEC-reporting   company  without  the  expected   commensurate
                  benefits.  Thus, the Board  considered  maintaining the status
                  quo not to be in our best  interests or the best  interests of
                  our stockholders and rejected this alternative.

Fairness of the Split Transaction

      Based on a careful review of the facts and  circumstances  relating to the
split  transaction,  our Board of Directors  believes that the split transaction
and the terms and provisions of the split transaction,  including the cash to be
paid to non-continuing stockholders,  are substantively and procedurally fair to
our affiliated and unaffiliated stockholders. Our Board of Directors unanimously
approved the split transaction.

      Substantive Fairness

      In  concluding  that the terms and  conditions  of the split  transaction,
including  the  cash  to  be  paid  to  the  non-continuing  stockholders,   are
substantively  fair to our  unaffiliated  stockholders,  our Board of  Directors
considered a number of factors.

      The  factors  that our  Board of  Directors  considered  positive  for all
unaffiliated  stockholders,   including  both  those  that  are  continuing  and
non-continuing stockholders,  included the following:

            o     our smaller stockholders who prefer to remain as stockholders
                  of NEIB, despite the Board's recommendation, may elect to do
                  so by acquiring sufficient shares so that they hold at least
                  125 shares of common stock in their own names immediately
                  prior to the split transaction;

            o     beneficial owners who hold their shares in "street name," who
                  would be cashed out if they were record owners instead of
                  beneficial owners, and who wish to be cashed out as if they
                  were record owners instead of beneficial owners, can work with
                  their broker or nominee to transfer their shares into a record
                  account in their own name so that they will be cashed out; and

            o     stockholders receive limited benefit from our being an
                  SEC-reporting company because of our size and the limited
                  trading of our common stock.

      In addition to the positive factors  applicable to all of our stockholders
set forth above, the factors that the Board of Directors  considered  beneficial
for the unaffiliated stockholders that are non-continuing stockholders included:

            o     the cash price of $23.50  represents a 28.2%  premium over the
                  book value of our common stock as of December 31, 2004,  and a
                  14.3% premium over the ten-day average of the market prices of
                  our common stock on March 15,  2005,  the day before the split
                  transaction was announced,  and represents 19.4 times earnings
                  for 2004 (excluding the one-time  $735,500  impairment  charge
                  for agency preferred stock);

            o     the factors  relating to the  fairness of the $23.50 per share
                  price set forth on pages 19 and 20 hereof;


                                       23


            o     our common  stock trades  infrequently,  not trading at all on
                  105 of the 251  trading  days during the twelve  months  ended
                  April 30,  2005,  and with an  average  trading  volume on the
                  trading days during that period of only 2,921 shares, a volume
                  that the Board  felt did not  provide  our  stockholders  with
                  sufficient   opportunity   to  readily   obtain   cash  for  a
                  significant number of shares;

            o     the cash to be paid to non-continuing in the split transaction
                  will  provide  certainty  of value to those  stockholders  and
                  immediate liquidity for them; and

            o     no brokerage or other  transaction costs are to be incurred by
                  them in  connection  with the  transfer of their shares to the
                  company.

      The  factors  that the  Board of  Directors  considered  positive  for the
affiliated  and  unaffiliated  stockholders  that  are  continuing  stockholders
included:

            o     they will continue to have the  opportunity  to participate in
                  our future growth and earnings;

            o     they will realize the  potential  benefits of  termination  of
                  registration of our common stock,  including  reduced expenses
                  as a result of no longer  needing to comply with SEC reporting
                  requirements;

            o     the fact that we  anticipate  that our shares will continue to
                  be traded on the OTC Bulletin  Board  ("OTCBB") or in the pink
                  sheets   electronic   quotation   system   after   the   split
                  transaction,  which will provide  opportunities for continuing
                  stockholders to trade their shares in the future; and

            o     the two step  structure  of the split  transaction  will avoid
                  disruption  to  holders  of 125 or more  shares of our  common
                  stock,  who are not being  cashed out in the  transaction,  by
                  avoiding the requirement that these stockholders forward their
                  stock  certificates  to the  company  for cash for  fractional
                  shares of common stock and replacement stock  certificates for
                  whole shares of common stock.

      The Board also considered the per-share purchase price to be fair from the
perspective of continuing stockholders,  as it was based on a price that willing
buyers and sellers pay for the shares on the  market,  and that the  purchase of
shares in the split  transaction at this price to be a good use of the company's
excess capital at this time.

      The  Board  is  aware  of,  and has  considered,  the  impact  of  certain
potentially  countervailing  factors on the  substantive  fairness  of the split
transaction to the unaffiliated non-continuing stockholders, including that:

            o     they will be required to surrender their shares  involuntarily
                  in exchange for the  cash-out  price  determined  by the Board
                  without the  opportunity  to liquidate  their shares at a time
                  and for a price of their choosing;

            o     they will not have the  opportunity  to  participate in any of
                  our future growth, earnings and dividends; and

            o     they will be required to pay income tax on the receipt of cash
                  in the split transaction.

      The factors that our Board of Directors considered as potentially negative
for  the  affiliated   and   unaffiliated   stockholders   that  are  continuing
stockholders included:

            o     they will have  reduced  access to our  financial  information
                  once we are no  longer  an  SEC-reporting  company,  including
                  forms filed by our directors and executive  officers reporting
                  changes in their beneficial  ownership,  although we do intend
                  to continue to provide the  continuing  stockholders  with our
                  annual reports and NEIB and the Bank


                                       24


                  will continue to be subject to the filing  requirements of the
                  Office of Thrift Supervision and the Federal Deposit Insurance
                  Corporation;

            o     the continuing  stockholders  will lose certain  anti-takeover
                  protections  provided to public  companies under Delaware law,
                  see  "Effects  of the Split  Transaction  on  NEIB--Effect  on
                  Statutory Anti-Takeover Protections;"

            o     the fact that future  business  partners  might  require  more
                  information   from  us  before   entering   into  a   business
                  relationship due to the lack of publicly available information
                  about us;

            o     the  fact  that we may  have a  lower  public  profile  in our
                  community,  which may be a  negative  factor  with some of our
                  customers;

            o     the  fact  that  continuing  stockholders  will  lose  certain
                  protections  currently provided under the Securities  Exchange
                  Act of 1934,  such as limitations on short-swing  transactions
                  by executive  officers and directors  under Section 16 of that
                  Act;

            o     the liquidity of our shares of common stock held by continuing
                  stockholders  may be further reduced by the termination of the
                  registration of the common stock under the Securities Exchange
                  Act of 1934 and the  delisting  of the  common  stock from the
                  Nasdaq  market.  Future  trading  in our  shares  after  we go
                  private if it occurs  will only  occur in the OTCBB,  the pink
                  sheets electronic  quotation system or in privately negotiated
                  sales;

            o     the company expects to pay approximately  $545,000  (including
                  expenses)  to effect the split  transaction.  This  amount may
                  change as a result of trading  activity in our shares  between
                  the  date  hereof  and  the   effective   date  of  the  split
                  transaction.  The company  anticipates that the book value per
                  share of common stock as of December 31, 2004, will be reduced
                  from  $18.33  per share on a  historical  basis to $18.20  per
                  share on a pro forma basis,  which represents a 0.7% change in
                  the book  value per share of our  common  stock as a result of
                  the split transaction; and

            o     net income for the year ended December 31, 2004 would decrease
                  from  $1,718  ($1.21  per  share)  on a  historical  basis  to
                  approximately $1,652 (or $1.18 per share) on a pro forma basis
                  as a result of the split transaction.

      Our Board of  Directors  believes  that these  potentially  countervailing
factors  did  not,  individually  or in  the  aggregate,  outweigh  the  overall
substantive fairness of the split transaction to our affiliated and unaffiliated
stockholders, whether they be continuing or non-continuing stockholders and that
the  foregoing  factors  are  outweighed  by  the  positive  factors  previously
described.

      Procedural Fairness

      We  believe  that  the  split  transaction  is  procedurally  fair  to our
unaffiliated stockholders,  including those that are continuing stockholders and
those  that are  non-continuing  stockholders.  The  factors  that our  Board of
Directors  considered  positive for all stockholders,  including both continuing
and non-continuing stockholders, included the following:

            o     the split transaction is being effected in accordance with all
                  applicable requirements of Delaware law;

            o     our  Board  of  Directors   formed  a  Special   Committee  of
                  independent  directors to represent  stockholders  who will be
                  cashed out in the split transaction;


                                       25


            o     the Board  obtained a  fairness  opinion  from an  independent
                  third  party  concerning  the  price  to be paid  to cash  out
                  stockholders, and the Special Committee imposed no limitations
                  upon KBW with respect to the investigation  made or procedures
                  followed in rendering its fairness opinion;

            o     the Special Committee  retained and received advice from legal
                  counsel in evaluating the terms of the split transaction;

            o     management  and the Board  considered  alternative  methods of
                  effecting a  transaction  that would  result in our becoming a
                  non-SEC reporting company,  each of which was determined to be
                  impractical,  more  expensive than the split  transaction,  or
                  potentially  ineffective  in achieving  the goals of providing
                  cash and value to the  non-continuing  stockholders as soon as
                  possible  and  eliminating  the  costs and  burdens  of public
                  company status;

            o     stockholders will have the opportunity to determine whether or
                  not they will remain  stockholders after the split transaction
                  by acquiring  sufficient shares so that they hold at least 125
                  shares  immediately  prior to the split transaction or selling
                  sufficient  shares  so that they hold  fewer  than 125  shares
                  immediately  prior to the split  transaction,  so long as they
                  act  sufficiently in advance of the split  transaction so that
                  the sale or purchase is reflected in our  stockholder  records
                  by the close of business (local time) on the effective date of
                  the split transaction; and

            o     NEIB has sufficient  cash resources to undertake the necessary
                  actions  to  finance   the  split   transaction,   with  total
                  expenditures  estimated at $545,000,  and  therefore the split
                  transaction   should  not  materially   affect  our  financial
                  condition and results of operations.

      The Board is aware of, and has  considered,  the  impact of the  following
potentially   countervailing   factors,   which  affect  both   continuing   and
non-continuing  stockholders to the same degree,  on the procedural  fairness of
the split transaction:

            o     the  transaction is not  structured to require  approval of at
                  least a majority of stockholders being cashed out in the split
                  transaction;  however,  we  determined  that any  such  voting
                  requirement would improperly usurp the power of the holders of
                  a majority of our  outstanding  shares to consider and approve
                  the  proposed  amendments  as provided in our  certificate  of
                  incorporation and under Delaware law;

            o     no  appraisal  or  dissenters'   rights  are  available  under
                  Delaware  law to  stockholders  who  dissent  from  the  split
                  transaction; and

            o     we did not  receive  a  valuation  of our  common  stock by an
                  independent appraiser.

      The  Board  of  Directors   believes   that  the   foregoing   potentially
countervailing  factors did not, individually or in the aggregate,  outweigh the
overall  procedural  fairness  of the  split  transaction  to  our  unaffiliated
stockholders,  whether they are continuing or non-continuing  stockholders,  and
the foregoing  factors are  outweighed by the procedural  safeguards  previously
described.

      In addition,  with respect to the  determination  not to seek a valuation,
our Board felt that the fairness opinion to be given by KBW provided  sufficient
procedural  safeguards with respect to the cash to be paid to the non-continuing
stockholders,  and  determined  that  it  would  be  unnecessary  to  incur  the
additional cost associated with obtaining a valuation.

      Because  stockholders  will have the  opportunity  to adjust  their  share
ownership  levels and thereby elect whether or not to remain a stockholder,  the
Board did not  consider  the  absence of  appraisal  rights to be a  significant
factor with respect to the split transaction.


                                       26


      We  therefore  believe that the split  transaction  is  substantively  and
procedurally  fair to our affiliated and  unaffiliated  stockholders,  including
those  that are  continuing  stockholders  and  those  that  are  non-continuing
stockholders,  for the reasons and factors  described  above.  In reaching  this
determination,  we have not assigned specific weights to particular factors, and
we considered all factors as a whole.

      We have not made any provision in connection with the split transaction to
grant  unaffiliated  stockholders  access  to our  corporate  files or to obtain
counsel or  appraisal  services at our  expense.  With  respect to  unaffiliated
stockholders'  access to our corporate  files,  our Board  determined  that this
proxy statement,  together with our other filings with the SEC, provide adequate
information for unaffiliated stockholders.  With respect to obtaining counsel or
appraisal  services solely for  unaffiliated  stockholders  at our expense,  the
Board did not consider  these  actions  necessary or  customary.  Our Board also
considered  the fact that under  Delaware  corporate law, and subject to certain
conditions set forth under Delaware law,  stockholders  have the right to review
our relevant books and records of account.

Effects of the Split Transaction on Affiliates

      The split  transaction  will impact  both  affiliated  and  non-affiliated
stockholders  of the  company.  As  used  in  this  proxy  statement,  the  term
"affiliated  stockholder"  means any  stockholder who is a director or executive
officer  of the  company,  and the term  "unaffiliated  stockholder"  means  any
stockholder  other than an  affiliated  stockholder.  As the  affiliates  of the
company are all  believed to own over 125 shares of company  common  stock,  the
effects of the split transaction on each of the affiliated  stockholders will be
the same. We expect that our executive  officers and directors  will continue to
beneficially own  approximately  290,609 shares as a group immediately after the
split transaction.  For more information  regarding the beneficial  ownership of
directors and executive  officers of the company,  see "PROPOSAL  2--ELECTION OF
DIRECTORS OF NEIB--Voting Securities and Principal Holders Thereof."

      Other potential  effects of the split  transaction which are unique to the
affiliated stockholders include the following:

            o     Reduced reporting requirements for officers and directors. The
                  directors and executive  officers will no longer be subject to
                  the  reporting and  short-swing  profit  provisions  under the
                  Securities  Exchange  Act of 1934 with  respect  to changes in
                  their beneficial ownership of our common stock.

            o     Share Ownership.  If the split  transaction  occurs, we expect
                  that the percentage of beneficial ownership of common stock of
                  the company  held by executive  officers and  directors of the
                  company  as  a  group  will  increase  from  19.7%  to  20.0%,
                  resulting in greater voting power for affiliated  stockholders
                  and less for non-affiliated stockholders.

            o     Net Book Value.  The  aggregate  net book value of NEIB, as of
                  December  31,  2004,   with  respect  to  the  directors'  and
                  executive officers' relative ownership is expected to decrease
                  $27,022  from  $4,255,031  to  $4,228,008,  or a  decrease  of
                  approximately .6%.

            o     Net Income. The directors' and executive officers' interest in
                  the net income of NEIB for 2004 would  decrease  from $280,663
                  on a historical basis to approximately $273,533 on a pro forma
                  basis as a result  of the split  transaction,  a  decrease  of
                  approximately 2.5%.


                                       27


Determination of Fairness of Split Transaction By Affiliates

      J. David Carnes, M.D., Stephen E. Zahn, William A. Zimmer, Dan L. Stephan,
Michael S. Zahn, Randall C. Rider,  Randy J. Sizemore,  DeeAnn Hammel and Thomas
P. Frantz are considered  "affiliates"  of the company due to their positions in
senior  management  and/or  on  the  Board  of  Directors  of the  company.  The
affiliates who are not Board members reviewed the same information regarding the
split transaction that the Board reviewed and considered the same factors as the
Board of Directors. Each of these affiliates adopts the analysis of the Board of
Directors  which  is  discussed  in this  proxy  statement  and  has  separately
determined  that the split  transaction is fair to affiliated  and  unaffiliated
stockholders.

Board Recommendation

      Our Board of  Directors  believes the terms of the split  transaction  are
fair and in the best interests of our unaffiliated  and affiliated  stockholders
and unanimously recommends that you vote "FOR" the adoption of the amendments to
our  certificate  of  incorporation  that  will  allow us to  effect  the  split
transaction.

Fairness Opinion of Financial Advisor

      At a meeting  of the  Special  Committee  of our Board of  Directors  (the
"Committee")  on March 16,  2005,  Keefe,  Bruyette,  and  Woods,  Inc.  ("KBW")
rendered an opinion as investment  bankers as to the fairness,  from a financial
point of view, to the  stockholders of NEIB of the  consideration  received as a
result of cashing out their  shares in  conjunction  with the  proposed  reverse
stock split.  KBW's fairness  opinion was addressed to the Board of Directors as
to the  fairness  of the offer  price,  from a financial  point of view,  to the
stockholders of NEIB who will be cashed out, of the consideration  received as a
result reverse stock split. The Committee and the Board of Directors, based upon
the recommendation of the Committee, each unanimously approved the offer. KBW `s
opinion does not consider the merits of the Company's decision to privatize, but
addresses only the fairness of the consideration received for those stockholders
being cashed out.

      The full text of the  opinion of KBW,  which is  attached as Appendix B to
this  document,  sets forth certain  assumptions  made,  matters  considered and
limitations on the review undertaken by KBW, and should be read in its entirety.
The summary of the KBW opinion set forth in this  document  and is  qualified in
its entirety by reference to the full text of the KBW's opinion.  The opinion of
KBW  is  directed  to  the  Board  of  Directors  and  does  not   constitute  a
recommendation to any stockholder as to any action that such stockholder  should
take in the offer, or otherwise.

      In rendering its opinion, KBW reviewed the following materials relating to
the financial and operating condition:

            o     Annual reports to stockholders;

            o     Quarterly reports on Form 10-QSB;

            o     Certain  internal  financial  analysis  and  forecasts of NEIB
                  prepared by management;

            o     Certain publicly available information  concerning the trading
                  of NEIB common stock; and

            o     Certain publicly available information with respect to banking
                  companies and the terms of certain similar type transactions.

      NEIB's  internal  forecasts  projected  growth in basic earnings per share
from $1.21 per share in 2004 (excluding the $735,000 non-cash  impairment charge
with respect to agency securities) to $1.97 per share in 2008. These projections
were based on the assumptions that (1) NEIB would


                                       28


not be a public company in 2006, (2) the company's employee stock ownership plan
would be  terminated  by 2007,  (3) and the Chairman of the Board of the company
would retire by 2008.  Other  assumptions  included  loan growth of 6% per year,
deposit  growth  of 9% each  year,  and  repurchases  of  4-5% of the  company's
outstanding shares each year.  Numerous risks and uncertainties  could cause the
company's  actual  results to be  materially  different  from  those  projected,
including  changes  in  general  economic  conditions,  market  interest  rates,
monetary  and  fiscal  policies  of  the  federal  government,  legislative  and
regulatory  changes,  and other factors disclosed  periodically in the company's
securities filings.

      KBW  discussed  with  senior  management  and the  Committee  the  current
position  and  prospective  outlook,  including  the local  economy  and  growth
prospects.  KBW considered historical quotations,  levels of activity and prices
of recorded  transactions  in the common stock and reviewed  financial and stock
market  data of other  thrifts  in a  comparable  asset  range and with  similar
operating characteristics to NEIB.

      In  rendering  its  opinion,  KBW assumed and relied upon the accuracy and
completeness of the financial information that was provided. In its review, with
our  consent,  KBW  did  not  undertake  any  independent  verification  of  the
information  provided  by NEIB,  nor did it make any  independent  appraisal  or
evaluation of our assets or liabilities.

      The following is a summary of the material financial analyses performed by
KBW in connection with providing its opinion of March 16, 2005:

      Analysis of Recent Trading Activity of Comparable Thrift Institutions

      KBW analyzed  certain  companies of  comparable  asset size and capital to
asset ratio performance. There were twenty-six companies in the comparable group
with the  following  characteristics:  thrifts  located in the  Midwest  region,
assets  between  $125  million and $600  million and  tangible  equity to assets
greater  than 9%.  The  analysis  summarizes  the  average  and  median  trading
multiples of the  comparable  companies  compared to NEIB's implied prices based
off of December 31, 2004 unaudited numbers.

                                                Price to
- --------------------------------------------------------------------------------
                                                            Earnings Per Share
                                                         -----------------------
                                                         Last Twelve
                            Book         Tangible Book   Months          Quarter
                            ----         -------------   ------          -------
Average                     119.8%       126.9%           20.0x          18.0x
Median                      116.0%       117.6%           17.1x          17.0x

NEIB Implied:
      Average Pricing      $21.97       $23.27           $24.22         $21.72
      Median Pricing       $21.27       $21.55           $20.65         $20.56

      Discounted Cash Flow Analysis

      KBW used a  discounted  cash  flow  analysis  that  analyzed  a stream  of
dividends  and a  terminal  multiple  which  incorporated  a  projection  of our
financial  operations  and  cash  flow  analysis  over the  next  five  years to
determine  a  theoretical  valuation  range  assuming  that we  operate  without
executing the reverse stock split. Key assumptions included:

            o     Estimated earnings per share for the five years as provided by
                  management


                                       29


            o     Terminal  multiple  of  12.0x,  which is the  median  price to
                  earnings per share for all thrifts from 2000 - 2004 and 14.5x,
                  which is the median  price to earnings per share for NEIB from
                  2000 - 2004

            o     Discount rate range of 10.0% to 13.0%,  based on the estimated
                  cost of  equity  capital  for small  capitalization  financial
                  institutions  of 11.7%  published  by Ibbotson  Associates,  a
                  recognized statistical source. The resulting discount rate was
                  widened to a range of 10.0% to 13.0% to provide flexibility in
                  assessing the potential  changes in the risk profile of equity
                  markets  in  general   and  small   capitalization   financial
                  institutions in particular.

                              Sensitivity Analysis

                                Terminal Multiple

         Discount Rate     10.0x       11.0x       12.0x       13.0x      14.0x
         ----------------------------------------------------------------------
         13.0%             $13.62      $14.74      $15.87      $16.99     $18.11
         12.0%             $14.19      $15.37      $16.54      $17.71     $18.89
         11.7%             $14.37      $15.56      $16.75      $17.94     $19.13
         11.0%             $14.79      $16.02      $17.25      $18.48     $19.71
         10.0%             $15.43      $16.71      $18.00      $19.28     $20.57

                                Terminal Multiple

         Discount Rate     12.5x       13.5x       14.5x       15.5x      16.5x
         ----------------------------------------------------------------------
         13.0%             $16.43      $17.55      $18.67      $19.79     $20.92
         12.0%             $17.13      $18.30      $19.47      $20.65     $21.82
         11.7%             $17.34      $18.53      $19.72      $20.91     $22.10
         11.0%             $17.86      $19.09      $20.32      $21.55     $22.77
         10.0%             $18.64      $19.93      $21.21      $22.49     $23.78

      Based on the  assumptions,  KBW's  analysis  implied that the  theoretical
range of values was $13.62 to $20.57 at a terminal  multiple of 12.0x and $16.43
to $23.78 at a terminal multiple of 14.5x. Discounted cash flow is a widely used
valuation  methodology,  but  it  relies  on  numerous  assumptions,   including
projected earnings,  terminal values, and discount rates. This analysis does not
purport to be indicative  of the actual values or expected  values of our common
stock.

      Other "Going Private" Transactions

      KBW  reviewed 13  financial  institution  reverse  stock  splits,  reverse
mergers or tender  offers  completed  since 2001 to determine the premium of the
reverse stock split price  compared to the median trading price of the stock for
the thirty days prior to the announcement. The results were as follows:

         Price Range - Premium to 30-day average stock price
         ---------------------------------------------------
         Maximum                40.9%
         Minimum                (5.9)%
         Median                 15.9%
         NEIB                   10.4%

      In  determining   fairness  of  the  price  to  be  paid  to  the  certain
stockholders,  this premium was applied to the various  calculated market prices
obtained  above.  Given  that the  $23.50  per share  consideration  offered  to
stockholders  in  the  reverse  stock  split  is  greater  than  or  within  the
theoretical  valuation  ranges,  KBW believes  that this  analysis  supports the
fairness, from a


                                       30


financial  point  of  view,  to the  stockholders  of NEIB of the  consideration
received  as a result of  cashing  out  their  shares  in  conjunction  with the
proposed reverse stock split.

      Analysis of Recent Comparable Acquisition Transactions

      In order to determine the current market of recent merger  transactions to
assist KBW in rendering its opinion,  KBW analyzed certain comparable merger and
acquisition  transactions  of thrift  deals,  comparing  the  acquisition  price
relative to tangible book value,  latest twelve months earnings,  and premium to
core  deposits.   This  analysis  was  completed  to  determine  the  amount  of
consideration  that might be  received  based on a sale of the  entire  Company.
However,  for purposes of this fairness opinion and for the reasons set forth in
the section on page 20 hereof dealing with "going  concern  value," KBW believes
that the consideration received by the stockholders does not have to represent a
change of control premium. The analysis included a comparison of the average and
median of the above ratios for representative  acquisitions pending or completed
as of June 30, 2004,  where the selling  institution was a thrift located in the
Midwest and  Southeast  regions,  had assets less than $550 million and tangible
capital ratio greater than 9%. As a result of these  transaction  criteria,  the
following selling thrifts were used in analyzing comparable transactions:



        Selling Institution
                                                                         
            Citizens First Financial Corp.    Generations Bank                 First Clermont Bank
            Lawrence Financial Holdings       Frankfort First Bancorp, Inc.    HCB Bancshares, Inc.
            Mississippi View Holding Co.      Western Ohio Financial Corp.     North Bancshares, Inc.
            Chesterfield Financial Corp.      DutchFork Bancshares, Inc.       FSF Financial Corp.


      NEIB is a thrift in the midwest  region with an average  tangible  capital
ratio of 11.4% over the past five years,  assets of $228 million,  and a year to
date (YTD) return on average equity of 5.46%.  The comparable  group included 12
companies with assets ranging between $75 million to $51 million with an average
asset  size of $233  million  and a median  asset  size of $207  million.  These
comparable  companies had a YTD return on average  equity  ranging from 1.76% to
21.58%,  with an average YTD return on average  equity of 5.52% and a median YTD
return on average equity of 7.0%. For these reasons, KBW concluded that this was
an appropriate comparable group.

      The transaction analysis resulted in a range of values for NEIB based upon
comparable  thrift merger and acquisition  transactions.  KBW derived the median
pricing  metrics  of the  aforementioned  comparable  group and  summarized  the
results of comparative  thrift merger and acquisition  transactions and compared
the range of values to the  consideration  being  offered in the  reverse  stock
split. The comparable thrift merger and acquisition statistics are as follows:



                                       Price to           Price to Last    12 Core Deposit
                                 Tangible Book Ratio     Months Earnings           Premium
- ------------------------------------------------------------------------------------------
                                                                           
         Average                        150.0%                31.4x                 13.5%
         Median                         145.8%                30.5x                 12.9%
         NEIB Implied Pricing:
               Average                  $26.38                $30.65                $25.72
               Median                   $25.65                $29.82                $25.36


      KBW viewed the aforementioned  comparable group as the most appropriate in
deriving a comparable  transaction value based on NEIB's size and earnings.  KBW
viewed the fact that with the query based on the above criteria producing twelve
transactions  with reported  pricing  metrics in the  comparable  group as being
statistically significant for the purposes of comparison. KBW


                                       31


viewed the three resulting metrics (price to tangible book value,  price to last
twelve  months   earnings  and  core  deposit   premium)  from  the   comparable
transactions  on a median  basis,  as the key metrics  used in this phase of the
evaluation.

      In preparing its analysis,  KBW made numerous  assumptions with respect to
industry  performance,  business and economic conditions and other matters, many
of such assumptions are beyond our control. The analyses performed by KBW is not
necessarily  indicative  of  actual  values  or  future  results,  which  may be
significantly  more or less favorable than suggested by such analyses and do not
purport to be appraisals  or reflect the prices at which a companies  securities
will trade.

      KBW, as part of its investment  banking business,  is regularly engaged in
the  evaluation  of  business  and  securities  in  connection  with  securities
transactions,   mergers   and   acquisitions,   negotiated   transactions,   and
distributions of listed and unlisted securities. KBW is familiar with the market
for common stocks of publicly traded banks,  thrifts and bank and thrift holding
companies.  The Committee selected KBW on the basis of the firm's reputation and
its experience and expertise in transactions similar to the offer.

      KBW received a fee of $25,000 for issuing a fairness opinion regarding the
reverse stock split.  NEIB has also agreed to reimburse  KBW for all  reasonable
out-of-pocket expenses and disbursements, which will not exceed $3,000, incurred
in connection  with its  engagement  and to indemnify KBW and its affiliates and
their respective directors, officers, employees, agents, and controlling persons
against certain expenses and liabilities, including liabilities under securities
laws.

      Availability of Documents

      KBW's fairness  opinion is attached as Appendix B to this proxy statement.
In addition,  the fairness  opinion will be made  available for  inspection  and
copying at our  principal  executive  offices,  located  at 648 North  Jefferson
Street,  Huntington,  Indiana  46750,  during our regular  business hours by any
interested  stockholder or representative  who has been designated in writing. A
copy of these  materials  will  also be sent to any  interested  stockholder  or
representative  who has been designated in writing,  upon written request and at
the expense of the requesting stockholder.

Structure of the Split Transaction

      The proposed  transaction  has been  structured as a two-step  stock split
transaction to allow small stockholders  easily to obtain the fair value in cash
for their shares,  to avoid disruption to stockholders of 125 or more shares who
would not be cashed out in the transaction,  and to limit the costs of the split
transaction by avoiding costs associated with cashing out the fractional  shares
of the  holders  of 125 or more  shares of  common  stock  and  reissuing  stock
certificates to those stockholders.

      The Board  elected to  structure  the  transaction  to take  effect at the
record  stockholder  level,  meaning that NEIB will look at the number of shares
registered in the name of a single holder on the company's  records to determine
if that  holder's  shares will be cashed out. The Board chose to  structure  the
transaction  this way in part  because  it  determined  that this  method  would
provide  NEIB  with the best  understanding  at the  effective  time of how many
stockholders  would be cashed out and what the exact cost to the  company  would
be,  because  the  company's  transfer  agent  will be able to provide it with a
complete and final list of all record  stockholders  at the  effective  time. In
addition,  the Board  considered  that  effecting the  transaction at the record
stockholder  level would allow  stockholders  some  flexibility  with respect to
whether they will be treated as continuing or non-continuing  stockholders.  The
Board felt that this flexibility would


                                       32


help to enhance the  substantive  fairness of the transaction to both continuing
and non-continuing stockholders.

      If you hold your shares in "street  name," you should talk to your broker,
nominee or agent to determine  how they expect the split  transaction  to affect
you. Because other "street name" holders who hold shares in nominee name through
your  broker,  agent or nominee  may adjust  their  holdings  prior to the split
transaction,  you may have no way of knowing  whether  you will be cashed out in
the  transaction  until  it is  consummated.  However,  because  we  think it is
unlikely that any brokerage  firm or other nominee will hold in a single nominee
name  fewer  than 125 shares in the  aggregate,  we think it is likely  that all
"street name" holders will remain continuing stockholders.

Effects of the Split Transaction on NEIB

      The split transaction will have various effects on us, which are described
below.

      Effect of the Proposed  Transaction  on Common Stock and Trading of Common
Stock

      Our  certificate  of  incorporation  currently  authorizes the issuance of
4,000,000  shares of common  stock.  The number of  authorized  shares of common
stock will remain unchanged after completion of the split transaction. As of the
record date,  the number of  outstanding  shares of common stock was  1,411,921.
Based upon our best estimates,  if the split transaction had been consummated as
of the record date, the number of outstanding  shares of common stock would have
been reduced approximately 1.3% from 1,411,921 to approximately 1,393,066,  cash
would have been paid for approximately  18,855 shares,  and the number of record
stockholders  would have been reduced from  approximately  433 to  approximately
174.

      Our common stock is publicly  traded on the Nasdaq  National Market System
under the  symbol  NEIB,  and we will not be able to trade our  common  stock on
NASDAQ after we become a private  company.  We anticipate  that our common stock
will be traded on the OTCBB or in the pink sheets  electronic  quotation  system
following the completion of the split transaction.

      Termination  of  Securities   Exchange  Act   Registration  and  Reporting
Requirements

      Upon the  completion of the split  transaction,  we expect that our common
stock  will be held by fewer  than 300  record  stockholders.  Accordingly,  our
obligation to continue to file  periodic  reports with the SEC will be suspended
pursuant to Rule 12h-3 of the Securities Exchange Act of 1934.

      The suspension of the filing  requirement  will  substantially  reduce the
information  required to be furnished by us to our  stockholders and to the SEC.
Therefore, we estimate that we will eliminate annual costs associated with these
filing requirements, which we estimate to be approximately $177,750 on an annual
basis. These annual costs are broken down as follows:

         Description                                      Amount
         -----------------------------------------       --------
         Independent Auditors (SEC review work)          $ 45,000
         SEC Counsel                                     $ 50,000
         Staff and Executive Time                        $ 43,500
         Printing and EDGAR Costs                        $ 10,500
         Newswire Costs                                  $  4,250
         Nasdaq Listing Fees                             $ 24,500
                                                         --------
             Total                                       $177,750
                                                         ========

      In  addition,   the  company   anticipates   saving  a  one-time  cost  of
approximately $100,000 which


                                       33


we estimate  would be required to comply with Section 404 of SOX in 2006 if NEIB
does not go private and outsources the Section 404  compliance.  Each year after
2006,   additional  costs  associated  with  Section  404  compliance  are  also
anticipated and these could be as much as $50,000 per year.

      We will apply for termination of the  registration of our common stock and
suspension of our SEC reporting  obligations  as soon as  practicable  following
completion  of  the  split  transaction.   Following  completion  of  the  split
transaction,  we intend to continue to provide our  stockholders  with financial
information by continuing to disseminate annual reports.

      Elimination of Non-Continuing Stockholders

      As a result of the split  transaction,  all shares held by  non-continuing
stockholders  will be converted  into the right to receive  $23.50 in cash. As a
result,  the  non-continuing  stockholders  will  not have  the  opportunity  to
participate in our earnings and growth after the split  transaction.  Similarly,
the  non-continuing  stockholders  will not face the risk of losses generated by
our operations or any decline in our value after the split transaction. For more
effects of the split  transaction on our  stockholders,  see  "--Fairness of the
Split Transaction."

      Effect on Statutory Anti-Takeover Protections

      As a result of the split  transaction,  NEIB will no longer be  covered by
Section  203 of the  Delaware  General  Corporation  Law  which is  intended  to
discourage  certain takeover practices by impeding the ability of an acquiror to
engage in certain transactions with the target company.

      In general,  the statute  provides that a "person" who owns 15% or more of
the  outstanding  voting  stock  of  a  Delaware   corporation  (an  "interested
stockholder")  may  not  consummate  a  merger  or  other  business  combination
transaction  with such  corporation  at any time  during the  three-year  period
following  the date such  person  became  an  interested  stockholder.  The term
"business  combination"  is defined  broadly to cover a wide range of  corporate
transactions   including   mergers,   sales  of  assets,   issuances  of  stock,
transactions  with  subsidiaries and the receipt of  disproportionate  financial
benefits.

      The statute exempts the following  transactions  from the  requirements of
the statute:

            o     any business  combination  if, before the date a person became
                  an  interested  stockholder,  the Board of Directors  approved
                  either  the  business  combination  or the  transaction  which
                  resulted   in   the   stockholder   becoming   an   interested
                  stockholder;

            o     any  business  combination  involving a person who acquired at
                  least 85% of the  outstanding  voting stock in the transaction
                  in which he became an interested stockholder,  excluding,  for
                  purposes  of  determining  the  number of shares  outstanding,
                  shares  owned  by the  corporation's  directors  who are  also
                  officers and specific employee stock plans;

            o     any business  combination with an interested  stockholder that
                  is approved by the Board of Directors and by a two-thirds vote
                  of the  outstanding  voting stock not owned by the  interested
                  stockholder; and

            o     certain  business  combinations  that are  proposed  after the
                  corporation had received other acquisition proposals and which
                  are   approved  or  not  opposed  by  a  majority  of  certain
                  continuing members of the Board of Directors.

      Because by statute these  provisions  apply only to Delaware  corporations
that have  shares  listed on a stock  exchange or NASDAQ or with more than 2,000
stockholders, they will not apply to NEIB after we terminate our registration.


                                       34


      However,  our Certificate of  Incorporation  provides that at least 80% of
the  outstanding   shares  of  voting  stock  must  approve   certain   business
combinations  involving  an  "interested  stockholder"  or any  affiliate  of an
"interested  stockholder."  An  "interested  stockholder"  is generally a 10% or
greater stockholder. However, if a majority of directors not affiliated with the
interested  stockholder approves the business combination or certain pricing and
disclosure criteria are satisfied,  a majority vote of the outstanding shares is
sufficient to approve such a business combination.  Moreover, in our certificate
of  incorporation  approval  of  holders  of at least  80% of  voting  shares is
required  subject to certain  exceptions for any direct or indirect  purchase or
other  acquisition of equity  securities  from any interested  person other than
certain  acquisitions  made on the same terms to all holders of such securities.
These provisions will remain applicable to NEIB following the split transaction.

      Financial Effects of the Split Transaction

      We expect that the split transaction and the use of approximately $545,000
in cash to complete the split transaction, which includes approximately $445,000
to be paid to  non-continuing  stockholders  in exchange for their  shares,  and
approximately  $100,000 in professional fees, printing and mailing costs, filing
fees and EDGAR costs, and other expenses related to the split transaction,  will
not have any material adverse effect on our capital adequacy, liquidity, results
of operations or cash flow. The amount to be paid to non-continuing stockholders
may change as a result of trading activity in our shares between the date hereof
and the effective date of the split transaction. See "--Fees and Expenses" for a
description  of the fees and expenses we expect to incur in connection  with the
split  transaction.  See  "--Financing  of the  Split  Transaction"  below for a
description of how the split transaction will be financed.

      Effect on Options

      Upon  effectiveness  of the  split  transaction,  the  number of shares of
common stock subject to outstanding  options under NEIB's stock option plans and
the exercise prices of the options will remain the same.

      Effect on Conduct of Business after the Transaction

      We expect our business and  operations  to continue as they are  currently
being  conducted and the  transaction is not anticipated to have any effect upon
the conduct of our business.  Although we cannot guarantee the continued payment
of a  dividend,  we do not  intend  to change  our  current  dividend  policy or
practice at this time.  No changes in our  directors or  executive  officers are
anticipated to result from the split transaction.

      Dividend Payments

      The  company  has  declared  a  dividend  of $.15  per  share  payable  to
stockholders  of record on May 10, 2005.  This dividend  payment will be paid on
May 24,  2005.  Stockholders  who are cashed out in the split  transaction  will
receive that dividend if they were  stockholders  of record on May 10 2005. They
are not expected to receive any additional dividend payments on any dividend for
the June 30, 2005 quarter which will not be declared until July, 2005.

      Plans or Proposals

      As described  above,  NEIB during the last 12 months  considered  possible
affiliations with other financial  institutions within and outside of its market
area although it never engaged in serious  negotiations  with any such potential
merger parties and is not engaged in any  discussions  with such parties at this
time. The company has no present plans to engage in a merger with or acquisition
of any financial institutions.  Other than as described in this proxy statement,
neither


                                       35


we nor our  management  has  any  current  plans  or  proposals  to  effect  any
extraordinary  corporate  transaction,  either with respect to NEIB or the Bank,
such as a  merger,  reorganization  or  liquidation,  to sell  or  transfer  any
material  amount of our or the  Bank's  assets,  to change  either  our Board of
Directors   or   management,   to  change   materially   our   indebtedness   or
capitalization,  or  otherwise to effect any  material  change in our  corporate
structure  or business or that of the Bank.  Although  our  management  does not
presently have any intent to enter into any transaction  described above, either
at the holding company or Bank level, nor is our management in negotiations with
respect to any such transaction, there is always a possibility that we may enter
into such an  arrangement  or  transaction  in the  future,  including,  but not
limited to, entering into a merger or acquisition  transaction,  making a public
or private  offering of our shares or  entering  into any other  arrangement  or
transaction we may deem appropriate.  In such event, our continuing stockholders
may receive payment for their shares in any such  transaction  lower than, equal
to or in excess of the amount  paid to the  non-continuing  stockholders  in the
split transaction.  Any acquisition strategy is dependent upon the opportunities
that might arise, and there can be no certainty that any such  transactions will
occur.

Interests of Certain Persons in the Split Transaction

      It is not anticipated  that the split  transaction will have any effect on
the  directors  and  executive  officers  of NEIB and the Bank,  other than with
respect to their relative share  ownership.  We expect that all of our directors
and executive  officers will hold more than 125 shares at the effective  time of
the split  transaction,  and  therefore  all of those  directors  and  executive
officers will continue to own shares after the split transaction.

      Because total outstanding  shares will be reduced,  the executive officers
and directors as a group will hold a larger relative  percentage of the company.
As of the record date,  these  directors  and  executive  officers  collectively
beneficially held 209,609 shares,  or 19.8% of our common stock.  Based upon our
estimates,  taking  into  account  the  effect of the split  transaction  on our
outstanding shares as described above, the directors and executive officers will
beneficially hold 20.9% of our common stock following the split transaction.

      This represents a potential  conflict of interest because the directors of
NEIB approved the split  transaction and are  recommending  that you approve it.
Despite this  potential  conflict of interest,  the Board  believes the proposed
split  transaction  is fair to our  unaffiliated  stockholders  for the  reasons
discussed in this proxy statement

Financing of the Split Transaction

      NEIB  expects  that  the  split  transaction  will  require  approximately
$545,000  in  cash,  which  includes   approximately  $445,000  to  be  paid  to
non-continuing  stockholders  in  exchange  for their  shares and  approximately
$100,000 in professional fees, printing and mailing costs, filing fees and EDGAR
costs,  and other expenses payable by us related to the split  transaction.  See
"--Fees and Expenses" for a breakdown of the expenses  associated with the split
transaction.  The amount payable to non-continuing  stockholders may change as a
result of  trading  activity  in our  shares  between  the date  hereof  and the
effective date of the split transaction.  NEIB has sufficient working capital at
the holding  company level to pay these amounts or projected  increases in these
amounts.

Federal Income Tax Consequences

      The following discusses the material federal income tax consequences to us
and our stockholders that would result from the split transaction. No opinion of
counsel or ruling from the Internal  Revenue Service has been sought or obtained
with  respect  to  the  tax  consequences  of the  split  transaction,  and  the
conclusions contained in this summary are not binding on the


                                       36


Internal  Revenue  Service.  This  discussion is based on existing U.S.  federal
income tax law, which may change, even  retroactively.  This discussion does not
discuss all aspects of federal  income  taxation that may be important to you in
light of your individual  circumstances.  In particular, it does not address the
federal income tax  considerations  applicable to certain types of stockholders,
such as: financial institutions;  insurance companies; tax-exempt organizations;
dealers  in   securities  or  currency;   traders  in   securities   that  elect
mark-to-market;  persons who hold our common stock as part of a straddle, hedge,
risk reduction,  constructive sale, or conversion  transaction;  persons who are
considered foreign persons for U.S. federal income tax purposes, or who acquired
their  shares of NEIB common  stock  through the  exercise of an employee  stock
option or  otherwise as  compensation.  In addition,  this  discussion  does not
address any state, local,  foreign or other tax considerations.  This discussion
also assumes that you have held and, in the case of continuing stockholders will
continue  to hold,  your  shares as capital  assets  within  the  meaning of the
Internal  Revenue  Code of 1986,  as  amended,  which  we refer to as the  Code.
Stockholders  are  encouraged  to  consult  their  own  tax  advisor  as to  the
particular  federal,  state,  local,  foreign and other tax  consequences of the
split transaction, in light of their individual circumstances.

      NEIB and the Bank.  The  split  transaction  will  constitute  a  tax-free
"recapitalization"  for  federal  income tax  purposes,  within  the  meaning of
Section  368(a)(1)(E)  of the Code,  meaning that neither NEIB nor the Bank will
recognize any gain or loss with respect to the transaction.

      Affiliated  and  Unaffiliated  Stockholders  Who  Receive No Cash.  If you
continue to hold NEIB common stock immediately after the split transaction,  and
you  receive  no cash as a result  of the split  transaction,  then you will not
recognize any gain or loss or dividend income in connection with the transaction
and you will have the same  adjusted  tax basis and holding  period in your NEIB
common  stock  as  you  had  in  such  stock  immediately  prior  to  the  split
transaction.

      Affiliated and Unaffiliated  Stockholders Who Receive Cash. If you receive
cash as a result of the split  transaction and do not continue to hold shares of
NEIB common stock immediately after the split  transaction,  you will be treated
as having had your shares  redeemed by NEIB and you will  recognize gain or loss
on the  redeemed  shares  equal  to the  difference  between  the  cash and your
adjusted tax basis in the redeemed  shares.  Any recognized gain will be treated
as capital  gain  unless  the  receipt of cash is deemed to have the effect of a
dividend  under Section 302 of the Code, in which case the gain will be treated:
(a) first, as a taxable dividend to the extent of your allocable share of NEIB's
accumulated  earnings and profits,  if any; (b) second,  as a tax-free return of
capital to the extent of your adjusted tax basis in the redeemed shares; and (c)
finally,  any remaining  amount as capital gain. Under the principles of Section
302, you will recognize capital gain rather than dividend income with respect to
the cash  received if the  redemption  is (1) "not  essentially  equivalent to a
dividend,"  (2) is  "substantially  disproportionate,"  or  (3)  is a  "complete
termination" of the your interest in NEIB. In applying the principles of Section
302, the  constructive  ownership rules of Section 318 of the Code will apply in
determining  your  ownership  interest in NEIB.  Whether a redemption by NEIB is
"not  essentially  equivalent to a dividend"  with respect to you will depend on
whether the  redemption  was a  "meaningful  reduction" of your interest in NEIB
based on the  facts and  circumstances.  For  example,  if (1) you  exercise  no
control  over the affairs of NEIB (e.g.,  you are not an officer,  director,  or
high ranking employee), (2) your relative stock interest in NEIB is minimal, and
(3) your post-split transaction ownership percentage is less than your pre-split
transaction ownership  percentage,  then your receipt of cash would be generally
regarded as "not  essentially  equivalent to a dividend." A redemption  would be
"substantially  disproportionate" and, therefore, would not have the effect of a
distribution  of a dividend with respect to you if the percentage of NEIB shares
of common stock actually and  constructively  owned by you immediately after the
redemption is less than 80% of the percentage of all shares of NEIB common stock
actually and constructively owned by you


                                       37


immediately  before  the  redemption.  Your  interest  in  NEIB  is  "completely
terminated" if all of the NEIB shares common stock  actually and  constructively
owned  by you are  redeemed,  unless  you make a waiver  of  family  attribution
election  and file it with the  Internal  Revenue  Service  pursuant  to Section
302(c) of the Code in which case the NEIB common stock  constructively  owned by
you does not have to be redeemed.

      Any capital gain will be  long-term  capital gain subject to a rate not to
exceed 15% if, as of the date of the exchange,  the holding period for your NEIB
shares is greater than one year. Any gain  recognized by you and classified as a
dividend under Section 302 of the Code will be treated as either ordinary income
or qualified dividend income. Any gain treated as qualified dividend income will
be  taxable  to you,  if you are an  individual  stockholder,  at the  long-term
capital gains rate, provided that you held the shares giving rise to such income
for more than 61 days  during the 121 day period  beginning  60 days  before the
closing date.  Gain treated as ordinary  income will be taxed at ordinary income
rates.

      In all other cases,  if you receive cash in lieu of a fractional  share of
NEIB  common  stock,   and   immediately   after  the  split   transaction   you
constructively  own shares of NEIB common  stock,  the cash you receive  will be
treated: (1) first, as a taxable dividend to the extent of your ratable share of
NEIB's accumulated  earnings and profits;  (2) then, if the total amount of cash
paid in the split transaction  exceeds NEIB's accumulated  earnings and profits,
as a tax-free  return of capital to the extent of your adjusted tax basis in the
redeemed  shares;  and (3) finally,  to the extent of the cash in excess of your
adjusted  tax basis in the  redeemed  shares,  as capital  gain from the sale or
exchange of the redeemed shares.

      Payments of cash to you for the surrender of your redeemed  shares of NEIB
common stock will be subject to information  reporting and "backup"  withholding
at a rate of 28% of the cash payment, unless you furnish NEIB with your taxpayer
identification   number  in  the  manner   prescribed  in  applicable   Treasury
Regulations,  certify  that such  number is  correct,  certify  as to no loss of
exemption from backup withholding, and satisfy certain other conditions.  Backup
withholding is not an additional tax. Any amounts  withheld from payments to you
under the backup withholding rules will be allowed as a refund or credit against
your  United  States  federal  income  tax  liability,   provided  the  required
information is furnished to the Internal Revenue Service.

      As  explained  above,  the  amounts  paid to you as a result  of the split
transaction  may  result  in  dividend  income,  capital  gain  income,  or some
combination  of  dividend  and  capital  gain  income to you  depending  on your
individual  circumstances.  The foregoing  discussion of material  United States
federal  income  tax  consequences  of the split  transaction  set  forth  above
represents general  information only and is based upon the Code, its legislative
history,  existing and proposed  regulations  thereunder,  published rulings and
decisions,  all as currently  in effect as of the date hereof,  and all of which
are subject to change, possibly with retroactive effect. You should consult your
tax advisor as to the particular federal,  state,  local,  foreign and other tax
consequences  of the  split  transaction,  as well as the  applicability  of the
alternative minimum tax to you, in light of your specific circumstances.

Appraisal Rights and Dissenters' Rights

      No appraisal or  dissenters'  rights are available  under  Delaware law to
stockholders  who  dissent  from the split  transaction.  There may exist  other
rights or actions  under  Delaware law or federal or state  securities  laws for
stockholders  who can  demonstrate  that  they have  been  damaged  by the split
transaction.  Although  the  nature and  extent of these  rights or actions  are
uncertain  and may  vary  depending  upon  facts or  circumstances,  stockholder
challenges to


                                       38


corporate  actions in general are related to the fiduciary  responsibilities  of
corporate officers and directors and to the fairness of corporate transactions.

Regulatory Requirements

      In connection  with the split  transaction,  we will be required to make a
number of filings with, and obtain a number of approvals  from,  various federal
and state governmental agencies, including:

            o     filing of amendments to NEIB's  certificate  of  incorporation
                  with the  Delaware  Secretary  of State,  in  accordance  with
                  Delaware law; and

            o     complying with federal and state  securities  laws,  including
                  filing  of  this  proxy   statement  on  Schedule  14A  and  a
                  transaction statement on Schedule 13E-3 with the SEC.

Accounting Treatment

      We anticipate  that we will account for the split  transaction by treating
the shares repurchased in the split transaction as treasury shares.

Fees and Expenses

      We will be responsible for paying the split  transaction  related fees and
expenses,  consisting  primarily of fees and expenses of our financial  advisor,
attorneys,  printing and mailing costs,  filing fees and EDGAR costs,  and other
related  charges.  We  estimate  that  our  expenses  will  total  approximately
$100,000,  assuming the split transaction is completed.  This amount consists of
the following estimated fees:

         Description                                                     Amount
         -------------------------------------                          --------
         KBW fees and expenses                                          $ 28,000
         Legal fees and expenses                                        $ 32,000
         Paying agent fees and expenses                                 $  5,000
         Printing and mailing costs                                     $ 20,000
         Filing Fees and EDGAR charges                                  $  2,000
         Miscellaneous expenses                                         $  5,000
         Proxy Solicitor Fees                                           $  8,000
                                                                        --------
                Total                                                   $100,000
                                                                        ========

                SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA

      Set forth  below is our  selected  historical  and pro forma  consolidated
financial information. The historical financial information was derived from the
audited  consolidated   financial  statements  (including  the  balance  sheets,
statements of income,  changes in  stockholders'  equity and  statements of cash
flows as of December 1, 2004 and 2003 and for the three  years  ending  December
31, 2004) included in our Annual Report on Form 10-KSB for the fiscal year ended
December 31, 2004, and from other  information  and data contained in the Annual
Report.  The Annual Report is incorporated  herein by reference in its entirety.
More comprehensive  financial  information is included in the Annual Report. The
financial information that follows is qualified in its entirety by reference to,
and  should be read in  conjunction  with,  the  Annual  Report,  and all of the
financial statements and related notes contained in the Annual Report, copies of
which may


                                       39


be obtained as set forth below under the caption "Other  Matters--Where  You Can
Find More Information."

      The following  summary pro forma balance sheet data is based on historical
data,  adjusted  to give  effect  to the  cash  payment  for  fractional  shares
resulting from the transaction and expenses related to the transaction.  The pro
forma balance sheet data is based on the assumption  that an aggregate of 18,855
shares will result in fractional  shares and will be purchased for approximately
$445,000, with $100,000 in costs incurred.

      The following  summary unaudited income statement data gives effect to the
transaction as if it had occurred on January 1, 2004. The pro forma  information
set forth  below is not  necessarily  indicative  of what our  actual  financial
position would have been had the  transaction  been  consummated as of the above
referenced dates or of the financial  position that may be reported by us in the
future.


                                       40


                         NORTHEAST INDIANA BANCORP, INC.
                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

                    (Dollars in thousands, except share data)



                                                December 31, 2004    Change       Pro Forma
- -------------------------------------------------------------------------------------------
                                                                          
Cash, investments and cash equivalents               $ 42,349         (545)        $ 41,804
Loans                                                 174,800           --          174,800
Other assets                                           11,523           34           11,557
Total assets                                         $228,672                      $228,161
                                                     ========                      ========

Deposits                                             $123,951           --         $123,951
Other borrowings                                       77,067           --           77,067
Other liabilities                                       1,608           --            1,608
                                                     --------                      --------
     Total liabilities                               $202,626                      $202,626
                                                     ========                      ========

Common Stock                                         $     26           --         $     26
Surplus                                                11,758         (445)          11,313
Retained earnings                                      14,299          (66)          14,233
Accumulated other comprehensive income (loss)             (37)          --              (37)
                                                     --------                      --------
     Total Stockholders Equity                       $ 26,046                      $ 25,535
                                                     ========                      ========

Interest Income                                      $ 12,103          (10)        $ 12,093
Interest Expense                                        5,715           --            5,715
Provision for loan losses                                  38           --               38
                                                     --------                      --------
     Net interest income                             $  6,350                      $  6,340

Noninterest Income                                   $  1,456           --         $  1,456
Noninterest Expense                                  $  5,477         (100)        $  5,577
                                                     --------                      --------

Income before income taxes                           $  2,329         (110)        $  2,219
Income tax expense                                        611          (44)             567
                                                     --------                      --------

Net income from continuing operations*               $  1,718          (66)        $  1,652
                                                     ========                      ========

Basic earnings per share                             $   1.21         (.03)        $   1.18
Diluted earnings per share                           $   1.17         (.03)        $   1.14

Book value per share                                 $  18.33         (.13)        $  18.20


*Without non-cash impairment charge of $735,500


                                       41


                 MARKET PRICE OF NORTHEAST INDIANA BANCORP, INC.
                      COMMON STOCK AND DIVIDEND INFORMATION

      The Company's shares are traded on the Nasdaq National Market System under
the trading symbol "NEIB."

                             Sales Prices Per Share
                             ----------------------

Quarter ending               High           Low         Dividends Paid Per Share
- ---------------------     ----------     ----------     ------------------------
Through May 4, 2005         $21.50         $19.80                   --
March 31, 2005              $21.85         $20.00                $0.15
December 31, 2004           $22.72         $20.10                $0.15
September 30, 2004          $22.00         $20.07                $0.14
June 30, 2004               $22.35         $21.00                $0.14
March 31, 2004              $21.49         $19.95                $0.14
December 31, 2003           $22.00         $18.15                $0.14
September 30, 2003          $21.25         $18.18                $0.13
June 30, 2003               $20.02         $15.50                $0.13
March 31, 2003              $16.20         $15.05                $0.13

      There were 433 record holders of our common stock on April 26, 2005.

      We do not have a formal dividend policy.  Regulations issued by the Office
of Thrift Supervision govern the Bank's capital  requirements and may affect the
amount of  dividends  we can pay.  Generally,  the  timing  and amount of future
dividends on our shares will depend on earnings, cash requirements,  our and the
Bank's financial condition,  applicable government regulations and other factors
that our Board deems relevant.

      Under the Delaware Business  Corporation Law we may pay dividends from our
surplus or net profits for the fiscal year in which the  dividend is paid and/or
the preceding fiscal year.

                        COMMON STOCK PURCHASE INFORMATION

      NEIB has effected the following  repurchases of its shares during the last
two fiscal years:

                   Total Number of                                Average Price
Quarter Ended     Shares Purchased      Range of Prices Paid      Paid Per Share
- -------------     ----------------      --------------------      --------------
  12/31/04             16,130              $22.11 - $22.37            $22.24
   9/30/04             44,260              $21.46 - $22.23            $21.86
   6/30/04             30,186              $21.66 - $22.35            $21.95
   3/31/04             16,750              $20.91 - $21.50            $21.15
  12/31/03              6,200              $20.95 - $21.37            $21.19
   9/30/03               --                       --                     --
   6/30/03             18,965              $16.35 - $17.90            $16.86
   3/31/03             29,163              $15.35 - $16.12            $15.51

      Under a previously announced  repurchase program,  there are 31,280 shares
remaining  available for repurchase by NEIB at this time. NEIB has suspended its
repurchase  program  during the period that proxies are being  solicited for the
annual meeting of stockholders.

      Within the past 60 days,  none of NEIB,  the Bank,  the Bank's  ESOP,  the
Bank's  401(k)  plan,  or their  affiliates,  directors,  executive  officers or
subsidiaries  have made any purchases of NEIB common stock,  provided that since
March 1, 2005, the Bank's 401(k) plan has purchased 244


                                       42


shares of company common stock for an average price of $20.79 per share and NEIB
repurchased 20,358 shares at an average price of $21.35 per share.

                   PROPOSAL 2 -- ELECTION OF DIRECTORS OF NEIB

      In  addition  to  the   consideration  of  the  split   transaction,   the
stockholders  of NEIB  are  also  being  asked  to vote on the  election  of two
directors to serve until 2008. The directors nominees are J. David Carnes, M.D.,
and William A. Zimmer,  each of whom currently  serves on the Board of Directors
of NEIB and the Bank.  This  section of this proxy  statement  contains  certain
information about NEIB relating to the directors and director nominees of NEIB.

      THE NEIB BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE "FOR" THE
DIRECTOR NOMINEES, NAMELY, J. DAVID CARNES, M.D., AND WILLIAM A. ZIMMER.

Voting Securities and Principal Holders Thereof

      The following table sets forth as of April 26, 2005, information regarding
beneficial  share  ownership  of: (i) those  persons or entities  known by us to
beneficially  own more than five percent of NEIB common stock;  (ii) each member
of the NEIB Board of Directors;  (iii) each  executive  officer of NEIB named in
the Summary  Compensation table appearing under "Executive  Compensation" below;
and (iv) all current  directors and executive  officers of NEIB as a group.  The
address of each of the beneficial owners,  except where otherwise indicated,  is
the same  address  as NEIB.  NEIB only has one class of  voting  security,  NEIB
common stock.  Information  in the table below is being provided with respect to
beneficial ownership of NEIB common stock.

                                                           Shares
                                                        Beneficially    Percent
Beneficial Owner                                           Owned        of Class
- -----------------------------------------------------   ------------    --------
Northeast Indiana Bancorp, Inc. Employee Stock
   Ownership Plan ("ESOP")                                147,890(1)     10.5%

First Manhattan Co.
   437 Madison Avenue
   New York, New York 10022                               111,290(2)      7.9%

Stephen E. Zahn, Chairman of the Board, President
   and Chief Executive Officer                            175,672(3)     12.1%

Dan L. Stephan, Director                                   10,000(4)       .7%

J. David Carnes, Director                                  24,840(5)      1.8%

Randall C. Rider, Director                                  8,998(6)       .6%

William A. Zimmer, Director                                 3,350(7)       .2%

Michael S. Zahn, Director and Senior Vice President        27,296(8)      1.9%

Directors and executive officers as a group (9 persons)   290,609(9)     19.7%


                                       43


(1)   Pursuant to a filing on Schedule 13G filed on February 7, 2005, the amount
      reported  represents  147,890  shares  of common  stock  held by the ESOP,
      120,405 of which have been allocated to accounts of participants as of the
      record date.  Peoples  Federal Savings Bank is the trustee of the ESOP and
      may be deemed to  beneficially  own the shares held by the ESOP which have
      not been allocated to accounts of  participants.  Participants in the ESOP
      are  entitled to instruct  the ESOP trustee as to the voting of the shares
      allocated  to their  ESOP  accounts.  For  each  issue  voted  upon by the
      stockholders of NEIB, the unallocated shares held by the ESOP are voted by
      the ESOP trustee in the same proportion as the  participants  who directed
      the  trustee  as to the  voting  of the  shares  allocated  to their  plan
      accounts. Allocated shares as to which the ESOP trustee receives no voting
      instructions are voted by the trustee in its discretion.

(2)   As reported on Schedule 13G/A filed on February 8, 2005.  First  Manhattan
      Co. reports that it has sole voting and dispositive  power over 108,290 of
      the shares listed  above,  and shared  voting and  dispositive  power over
      3,000 shares.

(3)   The  amount of shares  beneficially  owned by Mr.  S. Zahn  includes:  (i)
      27,667  shares owned  directly;  (ii) 39,009 shares held jointly by Mr. S.
      Zahn and his wife;  (iii) 4,673  shares held by Mr. S. Zahn's  wife;  (iv)
      26,908  shares  allocated to Mr. S. Zahn's ESOP account as of December 31,
      2004;  (v)  37,565  shares  which Mr.  S.  Zahn has the  right to  acquire
      pursuant to stock options that are exercisable at or within 60 days of the
      record date;  (vi) 2,668 shares held in Mr. S. Zahn's 401(k) account as of
      the record date;  and (vii) 37,182 shares held in a revocable  trust as to
      which Mr. S. Zahn is a trustee.  On  November  17,  2003,  Mr. S. Zahn and
      certain  associated family members including Alyce M. Zahn, Michael S. and
      Susan E.  Zahn,  Jamie M. and  Jodie Z.  Groves,  Michael  C. and Julie A.
      Jennings,  and Scott and Cherie Z. Axelrod,  received  permission from the
      Office of Thrift  Supervision  ("OTS") to acquire up to  nineteen  percent
      (19%) of the issued and outstanding shares of NEIB common stock.

(4)   The amount of shares beneficially owned by Mr. Stephan includes: (i) 8,198
      shares owned  directly  and (ii) 1,802  shares  which Mr.  Stephan has the
      right to acquire  pursuant to stock  options  that are  exercisable  at or
      within 60 days of the record date.

(5)   The amount of shares beneficially owned by Dr. Carnes includes:  (i) 8,563
      shares owned  directly;  (ii) 9,075 shares held jointly by Dr.  Carnes and
      his wife; and (iii) 7,202 shares which Dr. Carnes has the right to acquire
      pursuant to stock options that are exercisable at or within 60 days of the
      record date.

(6)   These shares are beneficially owned directly by Mr. Rider.

(7)   The  amount of shares  beneficially  owned by Mr.  Zimmer  includes  1,000
      shares of  restricted  stock,  1,350 shares held jointly by Mr. Zimmer and
      his spouse, and 1,000 shares subject to options exercisable within 60 days
      of the record date.  This amount does not include 8,000 shares  subject to
      options that are not exercisable within 60 days of the record date.

(8)   The  amount of shares  beneficially  owned by Mr.  M. Zahn  includes:  (i)
      13,220 shares owned directly; (ii) 5,896 shares allocated to Mr. M. Zahn's
      ESOP account as of December 31, 2004; (iii) 7,380 shares which Mr. M. Zahn
      has the right to acquire pursuant to stock options that are exercisable at
      or within 60 days of the record  date,  and (iv) 800 shares of  restricted
      stock.  The amount does not include  500 shares  subject to stock  options
      which are not exercisable within 60 days of the record date.

(9)   The amount includes  shares held directly,  as well as jointly with family
      members,  shares held in retirement accounts,  in a fiduciary capacity, by
      certain  family  members or by trusts of which the  director or  executive
      officer is a trustee or substantial beneficiary, with respect to which the
      individual may be deemed to have sole or shared voting and/or  dispositive
      power.  The amount  also  includes an  aggregate  of 59,949  shares  which
      directors  and  executive  officers  as a group  have the right to acquire
      pursuant to stock options that are exercisable at or within 60 days of the
      record  date and an  aggregate  of  48,321  shares  allocated  to the ESOP
      accounts  of the  executive  officers  as of  December  31,  2004,  and an
      aggregate  of 4,894  shares  allocated  to the  401(k)  plan  accounts  of
      executive officers as of the


                                       44


      record date.  The amount does not include 15,000 shares subject to options
      not exercisable within 60 days of the record date.

Section 16(a) Beneficial Ownership Reporting Compliance

      Section  16(a) of the Exchange Act requires our  directors  and  executive
officers,  and  persons  who own more than 10% of NEIB's  outstanding  shares of
common stock,  to file with the SEC initial  reports of ownership and reports of
changes in ownership of common stock of NEIB.  Officers,  directors  and greater
than 10%  stockholders  are required by SEC regulation to furnish us with copies
of all Section 16(a) forms they file.

      To our  knowledge,  based solely on a review of the copies of such reports
furnished  to us and the  written  representations  that no other  reports  were
required,  all Section  16(a) filing  requirements  applicable  to our officers,
directors and greater than 10%  beneficial  owners were complied with during the
fiscal year ended December 31, 2004.

Directors

      Our Board of Directors currently consists of six members,  each of whom is
also a director of First Federal Savings Bank.  Directors are generally  elected
to serve for three-year  staggered  terms or until their  respective  successors
have been elected and  qualified.  Approximately  one-third of the directors are
elected annually.

      The following table sets forth certain information  regarding the Board of
Directors,  including each  director's term of office and the Board nominees for
election. The nominees have consented to being named in this proxy statement and
have agreed to serve if elected.  If a nominee is unable to stand for  election,
the Board of Directors  may either  reduce the number of directors to be elected
or select a substitute nominee.  If a substitute nominee is selected,  the proxy
holders  will vote your  shares  for the  substitute  nominee,  unless  you have
withheld  authority.  Except as described  herein,  there are no arrangements or
understandings  between any director or nominee and any other person pursuant to
which such director or nominee was selected.



                                   Position(s) Held with                           Director      Term
Name                               Northeast Indiana Bancorp            Age (1)    Since (2)    Expires
- --------------------               -----------------------------        -------    ---------    -------
                                                                                         
Nominees
J. David Carnes                    Director                               53         1991         2008
William A. Zimmer                  Director                               52         2003         2008
Directors Continuing in Office
Randall C. Rider                   Director                               54         1989         2006
Dan L. Stephan                     Director                               57         1987         2007
Michael S. Zahn                    Director and Senior Vice President     35         2000         2006
Stephen E. Zahn                    Chairman of the Board, President
                                     and Chief Executive Officer          62         1965         2007


- ----------
(1)   At December 31, 2004.

(2)   Includes service as a director of First Federal Savings Bank.

      The business experience of each director is set forth below. All directors
have held their present  positions  for at least the past five years,  except as
otherwise indicated.

      J. David Carnes,  MD. Dr. Carnes has,  since 1981,  practiced  medicine in
Huntington, Indiana.

      Stephen E. Zahn.  Mr. S. Zahn is the Chairman of the Board,  President and
Chief  Executive  Officer of NEIB and Chairman of the Board and Chief  Executive
Officer of the Bank.


                                       45


Mr. S. Zahn has served in such  capacities for over ten years and also served as
President of the Bank since 1980, until Michael S. Zahn assumed that position in
2005.  Mr. S. Zahn is the  father  of  Michael  S.  Zahn,  Director  of NEIB and
Director and President of the Bank.

      Michael S. Zahn.  Mr. M. Zahn became  President  of the Bank on January 1,
2005.  Mr.  M.  Zahn  joined  the Bank in 1996 as a loan  officer.  Prior to his
employment with the Bank, Mr. Zahn worked as a Senior Underwriter for a regional
insurance  carrier.  Mr. M. Zahn is the son of Stephen E. Zahn,  Chairman of the
Board, President and Chief Executive Officer of NEIB and the Bank.

      Randall C. Rider. Mr. Rider is President of Lime City  Manufacturing  Co.,
Inc., a position he has held since 1983.

      Dan L.  Stephan.  Mr.  Stephan is a retired  State  Representative  to the
Indiana  Legislature,  a position he was first elected to in 1980 and retired at
end of 1998.  Mr.  Stephan is also  employed as a sales  representative  for the
Variable Annuity Life Insurance Company.

      William  A.  Zimmer.  Mr.  Zimmer  founded  the W.A.  Zimmer  Co.,  a home
improvement  company based in Huntington,  Indiana, in 1976 and currently serves
as President.

The Board of Directors  has  affirmatively  determined  that  Directors  Carnes,
Rider,   Stephan,   and  Zimmer  are  "independent"   under  the  definition  of
independence  contained  in the  National  Association  of  Securities  Dealers'
listing standards for the Nasdaq Stock Market.

Executive Officers

      The  business  experience  of the  executive  officers  who are  not  also
directors is set forth below.

      Randy J. Sizemore is Senior Vice President,  Treasurer and Chief Financial
Officer, positions he has held since April 2002. Prior to joining First Federal,
Mr.  Sizemore  held  positions in a similar  capacity  with another bank holding
company and its subsidiary  since 1999,  and prior to that he performed  similar
job functions for another bank holding  company.  Mr. Sizemore has a total of 11
years experience working with financial institutions.

      DeeAnn Hammel is Senior Vice  President,  Secretary  and Chief  Operations
Officer,  positions she has held since March 1995. Ms. Hammel first joined First
Federal  in 1975 as a  teller.  Ms.  Hammel is  responsible  for  directing  and
controlling First Federal's daily activities.

      Thomas P.  Frantz is Senior  Vice  President  and Chief  Lending  Officer,
positions he has held since October 2001.  Prior to joining First  Federal,  Mr.
Frantz held  positions in a lending  capacity  for another bank since 1995.  Mr.
Frantz has a total of 29 years experience working with financial institutions.

Meetings and Committees of the Board of Directors

      Board and Committee  Meetings of Northeast  Indiana  Bancorp.  Meetings of
NEIB's Board of Directors are generally  held on a monthly  basis.  The Board of
Directors met twelve times during fiscal 2004.  During fiscal 2004, no incumbent
director  attended  fewer than 75% of the total number of Board meetings and the
total number of meetings held by the Board committees on which he served.

      The  Board  of  Directors  has  standing  Audit,  Nominating,   Proxy  and
Compensation Committees. We do not have a standing executive committee.

      The Audit Committee reviews audit reports and related matters with respect
to  compliance  with  regulations  and internal  policies and  procedures.  This
committee also engages and sets


                                       46


compensation  for an  accounting  firm to perform the annual audit and acts as a
liaison  between  the  auditors  and the  Board.  The  current  members  of this
committee are  Directors  Rider  (Chairman),  Stephan,  Carnes and Zimmer.  This
Committee  met  four  times  during  fiscal  2004.  For  additional  information
regarding the Audit Committee, see "Audit Committee Matters" below.

      The Proxy  Committee meets annually to review proxies for the current year
prior to the annual meeting. Members of the committee are Directors Stephen Zahn
and Michael Zahn. This Committee met one time during fiscal 2004.

      The  Compensation  Committee  establishes  our  compensation  policies and
reviews  compensation  matters.  The  current  members  of  this  committee  are
Directors Stephan,  Rider,  Carnes and Zimmer.  These members meet the standards
for independence for compensation  committee members  prescribed by the National
Association  of Securities  Dealers,  Inc.  This  committee met two times during
fiscal 2004.

                          Audit       Compensation     Nominating       Proxy
Director                Committee      Committee       Committee      Committee
- -------------------    -----------   --------------   ------------   -----------
Stephen E. Zahn                                                       Chairman
J. David Carnes           Member         Member
Michael S. Zahn                                                        Member
Randall C. Rider         Chairman        Member          Member
Dan L. Stephan            Member        Chairman         Member
William A. Zimmer         Member         Member

Nominating Committee Matters

      The Nominating  Committee  meets annually in order to nominate  candidates
for membership on the Board of Directors.  The Nominating Committee met one time
during fiscal 2004.  This committee is comprised of Board members who are not up
for  election,  and are  "independent"  under  the  definition  of  independence
contained in the National  Association of Securities  Dealers' listing standards
for the  nominating  committee  members.  Current  members of this Committee are
Directors Carnes and Stephan.  The Nominating  Committee does not have a written
charter.

      The Nominating  Committee considers candidates for membership on the Board
of Directors from any reasonable source, including stockholder  recommendations,
provided  such  nominees  are  recommended  in  accordance  with the  nominating
procedures  set forth in  NEIB's  By-Laws.  The  Nominating  Committee  does not
evaluate candidates differently based on who has made the proposal.

      The Nominating  Committee  believes that  candidates for membership on the
Board of Directors must exhibit certain minimum  characteristics:  namely,  good
business judgment and an even temperament,  high ethical  standards,  leadership
skills, financial stability, a healthy view of the relative  responsibilities of
a Board member and management, intelligence and the ability to articulate and to
think  independently.  In selecting  candidates and approving  nominees for open
Board positions,  the Nominating Committee will make every effort to ensure that
the  Board of  Directors  and its  committees  include  at least  the  number of
independent directors, as that term is defined and as may be required by SOX and
applicable standards promulgated by NASDAQ and the SEC, and any other applicable
requirements.

Audit Committee Matters

      Audit Committee  Report.  The Audit Committee of the Board of Directors of
NEIB has issued the  following  report with respect to the audited  consolidated
financial  statements  of NEIB as of and for the fiscal year ended  December 31,
2004:


                                       47


            o     The Audit  Committee  has reviewed and  discussed  with NEIB's
                  management NEIB's fiscal 2004 audited  consolidated  financial
                  statements;

            o     The Audit  Committee  has  discussed  with NEIB's  independent
                  auditors  (Crowe Chizek and Company LLC) the matters  required
                  to be discussed by Statement on Auditing Standards No. 61;

            o     The Audit  Committee has received the written  disclosures and
                  letter from the independent  auditors required by Independence
                  Standards   Board  No.  1  (which  relates  to  the  auditors'
                  independence  from  NEIB  and its  related  entities)  and has
                  discussed with the auditors their independence from NEIB; and

            o     Based on the review and  discussions  referred to in the three
                  items above,  the Audit Committee  recommended to the Board of
                  Directors that the audited  consolidated  financial statements
                  be  included  in NEIB's  Annual  Report on Form 10-KSB for the
                  fiscal year ended December 31, 2004.

      Submitted by the Audit Committee of the Board of Directors of NEIB:

                           Randall C. Rider, Chairman
                                 Dan L. Stephan
                                 J. David Carnes

      Independence.  All of the members of the Audit Committee are "independent"
under the definition of independence  in the National  Association of Securities
Dealers'  listing  standards  for the Nasdaq  Stock  Market  applicable  to such
members.

      Audit Committee  Charter.  Northeast Indiana Bancorp has adopted a written
audit  committee  charter.  A copy of the  charter  is  attached  to this  proxy
statement as Appendix C.

      Audit Committee  Financial  Expert.  NEIB does not have an audit committee
financial expert serving on the Audit Committee.  It is difficult for NEIB, as a
small public company, to identify,  recruit and add an audit committee financial
expert to the Audit Committee.

Director Compensation

      Directors of NEIB are paid $200 per regular  meeting for their  service in
such  capacity.  Directors  of the Bank  receive a  retainer  fee of $2,250  per
quarter  and $400 per  regular  monthly  meeting.  Directors  do not receive any
compensation  for  participation on the committees of the Boards of Directors of
NEIB and the Bank.

      Deferred  Compensation  Program.  The  Bank  has a  deferred  compensation
program for the benefit of its  directors.  This program  permits  participating
directors to defer up to a maximum of $400 of Board fees per month or $4,800 per
year,  over a five year  period  which  ended  December  31,  1996,  except  for
Directors Michael Zahn and William Zimmer. Director Michael Zahn may defer up to
a maximum of $500 of Board  fees per month or $6,000 per year,  over a five year
period which will end July 31, 2005, and Director William Zimmer may defer up to
$500 of Board fees per month or $6,000 per year,  over a five year period  which
will end October 31, 2008.  Generally upon attaining age 65, the director (or in
the event of death, his designated  beneficiary) receives a monthly cash payment
based  upon the amount of fees  deferred  for a period of up to 120  months.  In
addition, the designated beneficiary of each participating director will receive
a $10,000  burial  fee.  In order to balance  the  expected  payments  under the
deferred  compensation  plan, the Bank has purchased life insurance  policies on
the lives of the participating


                                       48


directors.  Although the insurance policies do not generate periodic payments to
cover the  monthly  payments  owed to  retiring  directors,  the death  benefits
payable on the insurance policies have been selected to actuarially  approximate
the future monthly payment obligation. During fiscal 2004, Director Michael Zahn
deferred a total of $6,000 in Board fees and Director Zimmer deferred a total of
$6,000 in Board fees pursuant to this program.  No other  director  deferred his
Bank Board fees in fiscal 2004.

      The following table provides  information  relating to option exercises by
directors of NEIB during the last fiscal year.  Value  realized upon exercise is
the  difference  between the  closing  price on the Nasdaq  Stock  Market of the
underlying  stock on the  exercise  date and the  exercise  or base price of the
option.

Name                    Shares Acquired on Exercise (#)      Value Realized ($)
- -------------------    ---------------------------------    --------------------
J. David Carnes                    2,000                         $  22,330
Randall C. Rider                  13,202                         $ 157,203
Dan L. Stephan                     7,000                         $  83,320
Michael S. Zahn                    1,500                         $  14,193
William A. Zimmer                  1,000                         $   1,490

Executive Compensation

      Our  executive  officers  do not  receive any  compensation  for  services
performed  in their  capacity  as such.  The  following  table  sets  forth  the
compensation  paid by the Bank  during  fiscal  2004 to the  Chairman  and Chief
Executive Officer of NEIB and the Bank. No other executive officer earned salary
and bonus exceeding $100,000 in fiscal 2004.

                           Summary Compensation Table



                             Annual Compensation                             Long Term Compensation Awards
                             -------------------                             -----------------------------
                                                              Other
                                                              Annual      Restricted                             All Other
Name and               Fiscal                                Compen-        Stock       Options/      LTIP        Compen-
Principal Position      Year    Salary ($)(1)   Bonus ($)   sation ($)   Award(s) ($)   SARs (#)   Payouts ($)   sation ($)
- ------------------      ----    -------------   ---------   ----------   ------------   --------   -----------   ----------
                                                                                         
Stephen E. Zahn,        2004      $179,600       $17,500        --            --           --           --       $171,285(2)
   Chairman of the      2003       172,100        17,500        --            --           --           --        148,486(3)
   Board and Chief      2002       167,500        12,500        --            --           --           --        128,850(4)
   Executive Officer


(1)   Includes directors' fees of $14,600 for 2003 and $13,100 for 2002.

(2)   Includes:  (i) $10,469 of life, health and disability  insurance  premiums
      paid by the  Bank;  (ii)  $5,084  of  contributions  by the Bank to Mr. S.
      Zahn's  401(k) plan account;  (iii) $83,263  accrued by the Bank under the
      Executive  Supplemental  Retirement  Income Plan on behalf of Mr. S. Zahn;
      (iv)  $29,809  accrued by the Bank under the  Stockholder  Benefit Plan on
      behalf of Mr. S. Zahn; (v) $38,993 of  contributions to Mr. S. Zahn's ESOP
      account;  and  (vi)  $3,667  allocated  based  on the  personal  use of an
      automobile by Mr. S. Zahn.

(3)   Includes:  (i) $11,796 of life, health and disability  insurance  premiums
      paid by the  Bank;  (ii)  $4,206  of  contributions  by the Bank to Mr. S.
      Zahn's  401(k) plan account;  (iii) $55,416  accrued by the Bank under the
      Executive  Supplemental  Retirement  Income Plan on behalf of Mr. S. Zahn;
      (iv)  $31,573  accrued by the Bank under the  Stockholder  Benefit Plan on
      behalf of Mr. S. Zahn; (v) $41,660 of  contributions to Mr. S. Zahn's ESOP
      account;  and  (vi)  $3,835  allocated  based  on the  personal  use of an
      automobile by Mr. S. Zahn.

(4)   Includes:  (i) $11,725 of life, health and disability  insurance  premiums
      paid by the  Bank;  (ii)  $4,431  of  contributions  by the Bank to Mr. S.
      Zahn's  401(k) plan account;  (iii) $49,041  accrued by the Bank under the
      Executive  Supplemental  Retirement  Income Plan on behalf of Mr. S. Zahn;
      (iv) $32,409


                                       49


      accrued by the Bank under the Stockholder Benefit Plan on behalf of Mr. S.
      Zahn; (v) $26,988 of contributions to Mr. S. Zahn's ESOP account; and (vi)
      $4,256  allocated  based on the  personal use of an  automobile  by Mr. S.
      Zahn.

      The following  table  provides  information as to the value of the options
held by our President and Chief Executive Officer on December 31, 2004. No stock
appreciation rights were granted during fiscal 2004.

       Aggregate Option Exercises in Last Fiscal Year and Fiscal Year End
                                  Option Values



                                                                                              Value of
                                                            Number of                        Unexercised
                                                           Unexercised                      In-the-Money
                                                            Options at                       Options at
                                                       Fiscal Year End ($)             Fiscal Year End ($)(1)
                                                       -------------------             ----------------------
                  Shares Acquired on    Value      Exercisable     Unexercisable     Exercisable    Unexercisable
Name                 Exercise (#)      Realized        (#)              (#)              ($)             ($)
- ----                 ------------      --------        ---              ---              ---             ---
                                                                                       
Stephen E. Zahn           ___             ___         37,565            ___            $423,733          ___


- ----------
(1)   Represents  the  aggregate  market value (market price of the common stock
      less the  exercise  price) of the options  granted  based upon the closing
      price of $20.99 per share of the common  stock as  reported  on the NASDAQ
      National Market on January 3, 2005.

Employment Agreement

      In December  1995,  First Federal  Savings Bank entered into an employment
contract with Mr. S. Zahn. The employment  contract  provides for an annual base
salary in an amount  established by the Board of Directors.  The initial term of
the  employment  contract  was  for  three  years.  The  contract  provides  for
extensions  of one  year,  in  addition  to the  then-remaining  term  under the
agreement, on each anniversary of the effective date of the contract, subject to
a formal performance  evaluation performed by disinterested members of the Board
of Directors of the Bank,  and the contract has been renewed each year since the
expiration of the initial term. The contract  provides for termination  upon Mr.
S. Zahn's death,  for cause, or in certain events  specified by Office of Thrift
Supervision  regulations.  The employment  contract is also terminable by Mr. S.
Zahn upon 90 days notice to the Bank.

      The employment contract provides for payment to Mr. S. Zahn of the greater
of his salary for the  remainder  of the term of the  agreement,  or 299% of his
base compensation, in the event there is a "change in control" of the Bank where
employment terminates involuntarily in connection with such change in control or
within twelve months thereafter.  For the purposes of the employment contract, a
"change in control" is defined as any event which would require the filing of an
application for  acquisition of control or notice of change in control  pursuant
to Office of Thrift Supervision regulations. Such events are generally triggered
by the acquisition of control of more than 10% of NEIB's common stock.  Based on
his  current  salary,  if Mr. S. Zahn was  terminated  in  December,  2004 under
circumstances  entitling him to severance pay as described  above, he would have
been entitled to receive a lump sum cash payment of approximately 794,000.


                                       50


Executive Supplemental Retirement Income Plan

      First Federal Savings Bank maintains a supplemental retirement income plan
established in 1992 for the benefit of Mr. S. Zahn.  This plan was  subsequently
amended in 1996,  2002, and 2004 pursuant to an agreement  entered into with Mr.
S. Zahn.  Payments made by the Bank are placed into a secular trust account with
an  independent  administrator  through  another  financial  institution.   Upon
continuous  service to the Bank  through age 65, Mr. S. Zahn (or in the event of
Mr. S. Zahn's  death,  his  beneficiary)  will become  entitled to monthly  cash
payments  for a period of 180  months of up to 60% of Mr. S.  Zahn's  final base
compensation paid by the Bank annually of approximately  $43,500 after tax. This
amount will become  payable at the time Mr. S. Zahn reaches age 67. In the event
that Mr. S. Zahn  voluntarily  leaves  employment with the Bank before attaining
the  age of 65,  he  would  be  eligible  to  receive  commencing  at age 67 the
after-tax  contributions  made by the Bank into the secular  trust account up to
the point of  termination  of service.  The Bank has purchased a life  insurance
policy  with  respect  to this  program  which  is  comparable  to the  policies
described  herein for the Bank  directors'  deferred  compensation  program.  In
addition,  to the extent  that the  proceeds  realized  by the Bank on said life
insurance  policies  owned by the Bank exceed the cash  surrender  values of the
same  policies,  Mr. S. Zahn's  designated  beneficiary  will  receive a $30,000
burial fee from this plan. All expenses  related to this program are paid by the
Bank.

Stockholder Benefit Plan

      In January of 2000, the Bank set up a deferred  compensation  plan for Mr.
S.  Zahn  based  on the  savings  to the  institution.  In  connection  with the
establishment of this plan, Mr. S. Zahn relinquished  shares of stock granted to
him pursuant to the NEIB  Recognition  and  Retention  Plan.  The Bank agreed to
accrue a benefit  for Mr. S. Zahn  based on the  difference  between  the income
derived  from the Bank's  investment  in a  no-load,  no-surrender  charge  life
insurance  policy and the Bank's  after-tax  cost of funds as  determined by the
last available quarterly rate of the 6th District Cost of Funds from the Federal
Home Loan Bank in Indianapolis plus fifty basis points.

      This benefit  accrues over the working life of Mr. S. Zahn such that, upon
reaching  the age of 65, he shall be  entitled  to the  annuitized  value of the
accrued benefit payable over a fifteen year period. Should Mr. S. Zahn die prior
to reaching age 65, his beneficiary is entitled to a Survivor's  Benefit payable
over a  fifteen  year  period.  In the event  that Mr. S. Zahn is  involuntarily
terminated,  including  termination  coincident  with or within three years of a
change in control of the Bank (as defined), Mr. S. Zahn is entitled to receive a
benefit as if he had continued to be employed with the Bank until his retirement
age of 65. If Mr. S. Zahn  voluntarily  terminates his employment with the Bank,
he is entitled to the accrued benefit determined as of the date of termination.

Certain Transactions

      First  Federal  Savings  Bank has  followed a policy of granting  loans to
eligible directors,  officers, employees and members of their immediate families
for the  financing  of their  personal  residences,  for  consumer  purposes and
general  business loans.  All loans to senior officers and directors are subject
to  Office  of  Thrift  Supervision  regulations  restricting  loans  and  other
transactions  with  affiliated  persons of the Bank.  Under  applicable law, all
loans or extensions of credit to executive  officers and directors  must be made
on  substantially  the same terms and conditions,  including  interest rates and
collateral, as those prevailing at the time for comparable transactions with the
general  public and must not involve  more than the normal risk of  repayment or
present other unfavorable features.


                                       51


      In this regard,  all outstanding  loans to directors have been made in the
ordinary  course of  business  and on the same terms and  conditions,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions and do not involve more than the normal risk of  collectibility  or
present other unfavorable features. Although, all outstanding loans to executive
officers  have been made in the  ordinary  course of business and do not involve
more  than the  normal  risk of  collectibility,  as  employees,  the  executive
officers are eligible for a 1/2%  discount  from the current rate offered  after
one year of service and a 1%  discount  from the current  rate  offered  after 5
years of service on one consumer loan.  They also receive a waiver of 50% ($250)
of the origination fee on one residential loan.

                                    AUDITORS

      A representative of Crowe Chizek and Company LLC is expected to attend the
annual meeting to respond to appropriate questions.  The representative of Crowe
Chizek and Company LLC will also have an  opportunity  to make a statement if he
or she desires to do so.

      Audit Fees.  The aggregate fees billed to NEIB by Crowe Chizek and Company
LLC for  professional  services  rendered  for the audit of NEIB's  consolidated
financial   statements  for  fiscal  2003  and  2004  and  the  reviews  of  the
consolidated  financial  statements  included in NEIB's  Forms  10-QSB for those
years were $53,550 and $59,300 respectively.

      Audit-Related  Fees. The aggregate fees billed to NEIB by Crowe Chizek and
Company LLC for assurance and related  services that were reasonably  related to
the performance of the audit of NEIB's consolidated financial statements and the
reviews of the consolidated financial statements included in NEIB's Forms 10-QSB
for fiscal 2003 and 2004 were $1,550 and $2,458, respectively.

      Tax Fees.  The  aggregate  fees billed to NEIB by Crowe Chizek and Company
LLC for professional  services  rendered by Crowe Chizek and Company LLC for tax
compliance,  tax advice,  and tax  planning for fiscal 2003 and 2004 were $0 and
$2,625, respectively.

      All Other Fees. The aggregate  fees for all other services  billed to NEIB
by Crowe  Chizek  and  Company  LLC for  fiscal  2003 and 2004 were $0 and $875,
respectively.

      Financial  Information Systems Design and Implementation  Fees. There were
no fees for financial  information  systems design and implementation  billed to
NEIB by Crowe Chizek and Company LLC for fiscal 2003 or 2004.

      The Audit  Committee's  policy is to  approve  or  pre-approve  all audit,
audit-related,  tax and permitted  non-audit  services performed for NEIB by our
independent  auditors  in  accordance  with  Section  10A(i)  of the  Securities
Exchange Act of 1934, as amended,  and the Securities and Exchange  Commission's
rules adopted  thereunder.  In 2003, the Audit Committee  pre-approved the audit
services provided by Crowe Chizek and Company LLC, which  approximated  97.2% of
the  total  fees  paid.  In  2003,  the  de  minimus   exception  was  used  for
audit-related services that were not approved in advance by the Audit Committee.
These  services  approximated  2.8% of the total fees paid.  In 2004,  the Audit
Committee pre-approved all services provided by Crowe Chizek and Company LLC.

      THE AUDIT  COMMITTEE  OF THE BOARD OF  DIRECTORS  HAS  CONSIDERED  WHETHER
PROVIDING ALL  NON-AUDITING  SERVICES  (AND THE  AGGREGATE  FEES BILLED FOR SUCH
SERVICES)  IN  FISCAL  2004 BY CROWE  CHIZEK  AND  COMPANY  LLC,  THE  PRINCIPAL
INDEPENDENT  AUDITORS,  IS COMPATIBLE WITH  MAINTAINING THE PRINCIPAL  AUDITORS'
INDEPENDENCE.


                                       52


                 PROPOSAL 3 -- ADJOURNMENT OF THE ANNUAL MEETING

      In addition to the proposals to approve the split transaction and to elect
directors,  the  stockholders of NEIB are also being asked to approve a proposal
to adjourn or postpone  the Annual  Meeting to permit  further  solicitation  of
proxies in the event that an insufficient  number of shares is present in person
or by proxy to approve the split transaction.

      Pursuant to  Delaware  law,  the holders of a majority of the  outstanding
shares of common stock of NEIB are required to approve the split transaction. It
is rare for a company to achieve 100% (or even 90%) stockholder participation at
an annual or annual meeting of  stockholders,  and only one-third of the holders
of the outstanding shares of common stock of NEIB are required to be represented
at the meeting,  in person or by proxy, for a quorum to be present. In the event
that  stockholder  participation  at the annual  meeting is lower than expected,
NEIB would like the  flexibility  to postpone or adjourn the meeting in order to
attempt to secure broader  stockholder  participation in the decision to approve
the split transaction.

      Approval  of the  proposal to adjourn or  postpone  the annual  meeting to
allow extra time to solicit  proxies  (Proposal 3 on your proxy card) requires a
vote of a majority of the shares  voting on the  proposal.  Abstentions  will be
treated as "NO" votes and, therefore,  will have an effect on this proposal, and
broker non-votes will have no impact on this proposal.

      THE BOARD OF DIRECTORS OF NEIB UNANIMOUSLY  RECOMMENDS THAT YOU VOTE "FOR"
THIS PROPOSAL (WHICH IS PROPOSAL 3 ON YOUR PROXY CARD).

                              STOCKHOLDER PROPOSALS

      Any  proposal  which a  stockholder  wishes to have  presented at the next
annual  meeting of the company and included in the proxy  statement  and form of
proxy  relating  to that  meeting  must be  received  at the main  office of the
company  for  inclusion  in the proxy  statement  a  reasonable  time before the
company  begins to print the proxy  materials for the 2006 annual  meeting.  Any
such proposal should be sent to the attention of the Secretary of the company at
648 North Jefferson  Street,  Huntington,  Indiana 46750, and will be subject to
the  requirements  of the proxy rules under the Securities  Exchange Act of 1934
and, as with any  stockholder  proposal  (regardless of whether  included in the
company's proxy materials), the company's certificate of incorporation,  by-laws
and Delaware law.

      A stockholder  proposal  being  submitted for  presentation  at the annual
meeting but not for  inclusion  in the  company's  proxy  statement  and form of
proxy, will be considered untimely if it is received by the company later than a
reasonable  time before the company begins to print the proxy  materials for the
2006 annual meeting.  If, however,  less than 40 days' notice of the date of the
next annual  meeting is given or made to  stockholders,  such proposal  shall be
considered  untimely it if is  received  by the company  later than the close of
business on the 10th day  following  the day on which such notice of the date of
the meeting was mailed.  If the company  received  notice of such proposal after
such  time,  each  proxy  that the  company  receives  will  confer  upon it the
discretionary  authority  to vote on the proposal in the manner the proxies deem
appropriate, even though there is no discussion of the proposal in the company's
proxy statement for the next annual meeting.


                                       53


                           STOCKHOLDER COMMUNICATIONS

      NEIB has a  process  for  communications  by  stockholders  to  directors.
Stockholders are encouraged to send meaningful  correspondence to DeeAnn Hammel,
Secretary of Northeast  Indiana  Bancorp at 648  Jefferson  Street,  Huntington,
Indiana 46750, who will then distribute such  correspondence  to the appropriate
director(s).

      It is the policy of NEIB that all members of the Board of Directors attend
NEIB's annual meetings of  stockholders,  unless such attendance would result in
undue  hardship to such  member(s).  All six  members of the Board of  Directors
attended the annual meeting of stockholders held on April 1, 2004.

                                  OTHER MATTERS

Forward-Looking Statements

      Statements   contained   herein  that  are  not  purely   historical   are
forward-looking statements,  including, but not limited to, statements regarding
our expectations, hopes, beliefs, intentions or strategies regarding the future.
Actual   results   could  differ   materially   from  those   projected  in  any
forward-looking  statements as a result of a number of factors,  including those
detailed in this proxy statement. The forward-looking  statements are made as of
the date of this proxy  statement  and we undertake no  obligation  to update or
revise  the  forward-looking  statements,  or to update the  reasons  why actual
results  could differ  materially  from those  projected in the  forward-looking
statements.

      We  caution  you  not  to  place  undo  reliance  on  any  forward-looking
statements  made by, or on behalf us in this  proxy  statement  or in any of our
filings  with the SEC or  otherwise.  Additional  information  with  respect  to
factors that may cause the results to differ materially from those  contemplated
by forward-looking  statements is included in our current and subsequent filings
with the SEC. See "--Where You Can Find More Information."

Where You Can Find More Information

      We are subject to the information  requirements of the Securities Exchange
Act, as amended, and in accordance  therewith we file reports,  proxy statements
and other  information  with the SEC. Such reports,  proxy  statements and other
information  can be inspected and copied at the public  reference  facilities of
the SEC at Room 1024, 450 Fifth Street,  N.W., Judiciary Plaza,  Washington,  DC
20549.  Copies of such  materials  can also be obtained at  prescribed  rates by
writing to the Public  Reference  Section of the SEC at 450 Fifth Street,  N.W.,
Judiciary  Plaza,  Washington,  DC  20549.  In  addition,  such  reports,  proxy
statements and other  information are available from the EDGAR filings  obtained
through the SEC's Internet Website (http://www.sec.gov).

Information Incorporated by Reference

      In our filings  with the SEC,  information  is sometimes  incorporated  by
reference.  This means that we are  referring  you to  information  that we have
filed separately with the SEC. The information  incorporated by reference should
be  considered  part  of  this  proxy  statement,  except  for  any  information
superceded  by  information  contained  directly  in this proxy  statement.  The
following documents are incorporated by reference herein:

            o     our  Annual  Report  on Form  10-KSB  for  fiscal  year  ended
                  December 31, 2004,  including audited  financial  information;
                  and


                                       54


            o     our Form 8-K reporting  the  financial  results for the fiscal
                  quarter ended March 31, 2005 filed on April 18, 2005; and

            o     our Form 8-K  announcing  the date of the  annual  meeting  of
                  stockholders and the quarterly  dividend payable for the first
                  fiscal quarter of 2005 filed on April 28, 2005.

      We are also  incorporating  by reference all additional  reports and other
information filed by us with the SEC under Sections 13(a), 13(c), 14 or 15(d) of
the  Securities  Exchange Act between the date of this  document and the date of
consummation of the split transaction.

      We have supplied all information contained in or incorporated by reference
in this  document  relating to us,  provided  that any reference to any claim of
reliance on the  Private  Securities  Litigation  Reform  Act's  forward-looking
statement  safe harbor  contained in any such  document is excluded,  and is not
incorporated herein by reference. You may have been sent some of the reports and
other information  incorporated by reference in this document by us, but you can
also obtain any of them through the SEC at the  locations  described  above,  or
through us at the address  below.  We will provide to you,  without  charge,  by
first class mail or other  equally  prompt  means within one business day of any
written  or oral  request  by you,  a copy of any  report  or other  information
incorporated by reference in this document by us. You should direct your request
to the following address:  Northeast Indiana Bancorp,  Inc., 648 North Jefferson
Street, Huntington, Indiana 46750, Attention: Randy J. Sizemore.


                                       55


                                                                    APPENDIX A-1
                                                                    ------------

                          PROPOSED FORM OF AMENDMENT TO
                          CERTIFICATE OF INCORPORATION
                          TO EFFECT REVERSE STOCK SPLIT

      Paragraph A of the Fourth Article of the Certificate of Incorporation is
hereby amended by deleting Paragraph A in its entirety and replacing it with the
following Paragraph A:

"A. The total number of shares of all classes of stock which the Corporation
shall have the authority to issue is four million five hundred thousand
(4,500,000) consisting of:

1. Five hundred thousand (500,000) shares of preferred stock, par value one cent
($.01) per share (the "Preferred Stock"); and

2. Four million (4,000,000) shares of common stock, par value one cent ($.01)
per share (the "Common Stock").

Without regard to any other provision of this Certificate of Incorporation, each
one (1) share of Common Stock, either issued and outstanding or held by the
Corporation as treasury stock, immediately prior to the time this amendment
becomes effective shall be and is hereby automatically reclassified and changed
(without any further act) into one-one hundred twenty-fifth (1/125th) of a
fully-paid and nonassessable share of Common Stock, provided that no fractional
shares shall be issued to any registered holder of fewer than 125 shares of
Common Stock immediately prior to the time this amendment becomes effective, and
that instead of issuing such fractional shares, the Corporation shall pay in
cash $23.50 for each share of Common Stock held by any registered holder of
fewer than 125 shares of Common Stock immediately before the time this amendment
becomes effective."



                                                                    APPENDIX A-2
                                                                    ------------

                          PROPOSED FORM OF AMENDMENT TO
                          CERTIFICATE OF INCORPORATION
                          TO EFFECT FORWARD STOCK SPLIT

      Paragraph A of the Fourth Article of the Certificate of Incorporation is
hereby amended by deleting Paragraph A in its entirety and replacing it with the
following Paragraph A:

"A. The total number of shares of all classes of stock which the Corporation
shall have the authority to issue is four million five hundred thousand
(4,500,000) consisting of:

1. Five hundred thousand (500,000) shares of preferred stock, par value one cent
($.01) per share (the "Preferred Stock"); and

2. Four million (4,000,000) shares of common stock, par value one cent ($.01)
per share (the "Common Stock").

Without regard to any other provision of this Certificate of Incorporation, each
one (1) share of Common Stock, either issued and outstanding and any fractional
share held by any stockholder who holds in excess of one (1) share immediately
prior to the time this amendment becomes effective shall be and is hereby
automatically reclassified and changed (without any further act) into one
hundred twenty-five (125) fully-paid and nonassessable shares of Common Stock
(or, with respect to fractional shares, such lesser number of shares and
fractional shares as may be applicable upon such 125 for one ratio), provided
that no fractional shares of Common Stock shall be issued."




                                                                      APPENDIX B
                                                                      ----------

                    OPINION OF KEEFE, BRUYETTE & WOODS, INC.

March 16, 2005

Special Committee of the Board of Directors
Northeast Indiana Bancorp, Inc.
648 North Jefferson Street
Huntington, Indiana 46750

Members of the Special Committee of the Board:

      You have requested our opinion as investment bankers as to the fairness,
from a financial point of view, of the per share consideration paid in the
Company's proposed Reverse/Forward Stock Split (the "Split") to certain
shareholders of Northeast Indiana Bancorp, Inc. (the "Company"). In the split
each shareholder of record with fewer than 125 shares will be cashed out at
$23.50 per share. KBW does not opine as to the merits of the going private
transaction for either the Company or the remaining shareholders.

      Keefe, Bruyette & Woods, Inc., as part of its investment banking business,
is continually engaged in the valuation of bank and bank holding company
securities in connection with acquisitions, negotiated underwritings, secondary
distributions of listed and unlisted securities, private placements and
valuations for various other purposes. As specialists in the securities of
banking companies, we have experience in, and knowledge of, the valuation of
banking enterprises. In the ordinary course of our business as a broker-dealer,
we may, from time to time purchase securities from, and sell securities to, the
Company, and as a market maker in securities, we may from time to time have a
long or short position in, and buy or sell, debt or equity securities of the
Company for our own account and for the accounts of our customers. To the extent
we are aware of any such position as of the date of this opinion it has been
disclosed to the Company. We have acted exclusively for the Special Committee of
the Board of Directors of the Company (the "Special Committee") in rendering
this fairness opinion and will receive a fee from the Company for our services.

      In connection with this opinion, we have reviewed, analyzed and relied
upon material relative to the financial and operating condition of the Company,
including among other things, the following: (i) a draft of the Proxy Statement
describing the Split, which we assume will correspond in all material respects
to the final documents to be mailed to all shareholders; (ii) the Annual Reports
to Stockholders and Annual Reports on Form 10-KSB for the three years ended
December 31, 2003 of the Company; (iii) Quarterly Reports on Form 10-QSB of the
Company for quarters ended September 30, 2004 and June 30, 2004; (iv) recent
trading activity of NEIB stock; and (v) other financial information concerning
the businesses and operations of the Company furnished to us by the Company for
purposes of our analysis. We have also held discussions with senior management
of the Company regarding the past and current business operations, regulatory
relations, financial condition and future prospects of the Company and such
other matters as we have deemed relevant to our inquiry. In addition, we have
compared certain financial and stock market information for the Company with
similar information for




certain other companies the securities of which are publicly traded, reviewed
the financial terms of recent splits or other going private transactions in the
banking industry and performed such other studies and analyses as we considered
appropriate.

      In conducting our review and arriving at our opinion, we have relied upon
the accuracy and completeness of all of the financial and other information
provided to us or publicly available and we have not assumed any responsibility
for independently verifying the accuracy or completeness of any such
information. We have relied upon the management of the Company as to the
reasonableness and achievability of the financial and operating forecasts and
projections provided to us, and we have assumed that such forecasts and
projections reflect the best currently available estimates and judgments of
management and that such forecasts and projections will be substantially
realized in the amounts and in the time periods currently estimated by
management. With your consent, we relied on advice of counsel and independent
accountants to the Company as to legal and financial matters, respectively,
concerning the Company and the Split, and have assumed that the Split will be
conducted in a manner that complies in all respects with applicable statutes,
law, rules and regulations. In rendering our opinion, we have not made or
obtained any evaluations or appraisals of the property of the Company, nor have
we examined any individual credit files.

      We have considered such financial and other factors as we have deemed
appropriate under the circumstances, including, among others, the following: (i)
the historical and current financial position and results of operations of the
Company; (ii) future prospects of the Company; (iii) the nature and terms of
certain other similar transactions involving banks and bank holding companies;
(iv) trading activity in the Company's stock, and; (v) premiums paid on other
"going private" transactions. We have also taken into account our assessment of
general economic, market and financial conditions and our experience in other
similar transactions, as well as our experience in securities valuation and
knowledge of the banking industry generally. Our opinion is necessarily based
upon conditions as they exist and can be evaluated on the date hereof and the
information made available to us through the date hereof.

      It is understood that this letter is for the information of the Special
Committee and may not be used for any other purpose without our prior written
consent; provided however, that the Company may include the opinion in its
entirety as an exhibit or appendix to any report, statement, or schedule filed
by the Company with the Securities and Exchange Commission under the Securities
Exchange Act of 1934 in connection with the Split.

      This opinion does not address the relative merits of the Split and the
privatization impact for either the Company or the remaining shareholders.

      Based upon and subject to the foregoing, it is our opinion that, as of the
date hereof, the $23.50 per share consideration to be paid in the
Reverse/Forward Stock Split to record holders of fewer than 125 shares is fair,
from a financial point of view, to those shareholders of the Company.

                                              Sincerely,


                                              /s/ Keefe, Bruyette & Woods, Inc.

                                              Keefe, Bruyette & Woods, Inc.


                                       2


                                                                      APPENDIX C
                                                                      ----------

                         NORTHEAST INDIANA BANCORP, INC.
                             AUDIT COMMITTEE CHARTER

      The Audit Committee (the "Committee") of the Northeast Indiana Bancorp,
Inc. (the "Company") Board of Directors (the "Board") shall oversee the
Company's accounting and final reporting processes and the audits of the
Company's financial statements, and shall otherwise exercise oversight
responsibility, and assist the Board in fulfilling its oversight functions, with
respect to matters involving the accounting, auditing, financial reporting and
internal control functions of the Company. In so doing, it shall be the goal of
the Committee to maintain free and open means of communication between the
members of the Board, the Company's independent public accountants who audit the
Company's financial statements (the "Public Accountants") and the Company's
financial management. While it is not the Committee's responsibility to certify
the Company's financial statements or to guarantee the auditor's report, the
Committee will facilitate discussions among the Board, the Public Accountants
and the Company's management.

Composition

      The Committee shall be comprised of three or more directors, as determined
by the Board, each of whom shall be "independent," as required by applicable
securities laws, rules and regulations, the rules of the NASDAQ Stock Market or
of any securities exchange or market on which securities of the Company are
listed, and any other applicable requirements. Each committee member shall also
be free from any relationship that, in the opinion of the Board, would interfere
with the exercise of his or her independent judgment as a member of the
Committee.

      All members of the Committee shall have a basic understanding of finance
and accounting and be able to read and understand fundamental financial
statements, including the Company's balance sheet, income statement, and cash
flow statement. Though not necessarily an "audit committee financial expert"
within the meaning of 17 C.F.R. ss. 228.401, at least one member of the
Committee shall have accounting or related financial management expertise
consisting of employment experience in finance or accounting, requisite
professional certification in accounting, or other comparable experience or
background which results in the individual's financial sophistication, including
being or having been a chief executive officer, chief financial officer or other
senior officer with financial oversight responsibilities.

Responsibilities

      The Committee will meet four times per year, or more frequently as
circumstances require at the discretion of the Committee. The Chairman of the
Committee will approve the agenda for each meeting. Minutes of each meeting
shall be recorded. In certain circumstances, the Chairman of the Committee may
represent or act on behalf of the entire Committee. The Committee shall, after
each Meeting, report its activities, findings and conclusions to the full Board
of Directors and shall ensure that the full Board of Directors is fully informed
of the Company's accounting policies and related issues. Attendees at Committee
meetings will generally include the Public Accountants, the Chief Financial
Officer and the Treasurer, and any other member(s) of management or others who
may provide pertinent information. The Committee will:


                                       1


Financial Information and Reports

            1. Review the significant accounting principles, policies and
      practices followed by the Company in accounting for and reporting its
      financial results of operations in accordance with generally accepted
      accounting principles ("GAAP").

            2. Review and discuss with management the Company's year-end audited
      financial statements and related footnotes, and the opinion rendered by
      the Public Accountants prior to filing or distribution.

            3. Discuss the results of the year-end audit separately with the
      Public Accountants and management prior to releasing year-end earnings in
      accordance with the quality of accounting policies and disclosures set
      forth in Statement on Auditing Standards No. 61.

            4. Prepare any audit committee reports or other audit committee
      related disclosure, in filings with the Securities and Exchange Commission
      (the "SEC") or otherwise, required by applicable securities laws, rules
      and regulations or by the rules of any securities exchange or market on
      which securities of the Company are listed, including a report to be
      included in the Company's Annual Stockholders Meeting Proxy Statement
      stating whether the Committee has (i) reviewed and discussed the audited
      financial statement with management, (ii) discussed with the Public
      Accountants the matters required to be discussed by Statement on Auditing
      Standards No. 61, (iii) received from the Public Accountants disclosures
      regarding their independence required by Independence Standards Board
      Standard No. 1 and (iv) discussed with the Public Accountants their
      independence. The Proxy Statement shall also contain a statement as to
      whether the Committee members are independent and that the Committee has
      adopted a charter.

            5. Review significant financial reports to be released to the
      public, or filed with the SEC or other regulatory authority, prior to such
      distribution or filing.

            6. Review with financial management and the Public Accountants the
      Company's earnings releases prior to their dissemination and to the extent
      there are significant accounting matters in a quarter, discuss such
      matters with the Public Accountants.

            7. Review with the Public Accountants and Management the extent to
      which changes or improvements in financial or accounting practices, as
      approved by the Committee, have been implemented.

Public Accountants

            1. Be directly responsible for the appointment, compensation,
      retention and oversight of the work of the Public Accountants, including
      resolution of disagreements between management and the Public Accountants
      regarding financial reporting, for the purpose of preparing or issuing an
      audit report or performing other audit, review or attest services for the
      Company. The Public Accountants shall report directly to the Audit
      Committee.

            2. Pre-approve, and adopt such procedures for the pre-approval of,
      all audit services and permitted non-audit services to be provided to the
      Company by the Public Accountants, as required by Section l0A(i) of the
      Exchange Act and the SEC rules adopted thereunder. The Committee may
      delegate, subject to any rules or limitations it deems appropriate, to one
      or more designated members of the Committee the authority to grant such
      pre-approvals; provided, however, that the decisions of any member to whom


                                       2


      authority is so delegated to pre-approve an activity shall be presented to
      the full Committee for ratification at its next meeting.

            3. Review the Public Accountant's independence and objectivity at
      least once annually by (i) inquiring into matters such as all
      relationships between the Public Accountant and the Company and (ii)
      reviewing disclosures from the Public Accountant regarding their
      independence as required by Independence Standards Board Standard No. 1.

            4. Review the effectiveness of the independent audit effort,
      including approval of the scope of, and fees charged in connection with,
      the annual audit, quarterly reviews and any non-audit services being
      provided. The Committee may discharge the Public Accountants when
      circumstances warrant.

            5. On an annual basis, obtain and review a report from the Public
      Accountants concerning their internal quality control review of the firm,
      any inquiry or investigation by governmental or professional authorities
      within the preceding five (5) years respecting one or more independent
      audits carried out by the firm and any steps taken to address such issues.

            6. Review the experience and qualifications of the senior members of
      the Public Accountants' team.

            7. Require the rotation of the lead audit partner on a regular basis
      in accordance with the requirements of the Securities Exchange Act of
      1934.

            8. Review and approve or veto the Company's hiring of employees or
      former employees of the Public Accountants who participated in any
      capacity in the audits of the Company.

            9. Following completion of the annual audit, review separately with
      the Company's management and the Public Accountants any significant
      difficulties encountered during the course of the audit, including any
      restrictions on the scope of work or access to required information.

Risk Management and Controls

            1. Inquire of management and the Public Accountant about significant
      risks or exposures and assess the steps which management has taken to
      minimize such risks and monitor control of these areas.

            2. Review with the Public Accountant and the Chief Financial Officer
      and Treasurer their findings on the adequacy and effectiveness of internal
      controls and financial control policies and procedures, including
      management's controls and security procedures with respect to the
      Company's information systems, and their recommendations for improving the
      internal control environment. Particular emphasis shall be given to the
      adequacy of such internal controls to expose any payments, transactions or
      procedures that might be deemed illegal or otherwise improper.

            3. Conduct private sessions with the Public Accountant, the Chief
      Financial Officer and Treasurer, financial management, and any other party
      or person so as to ensure that information is adequately flowing to the
      Committee.

            4. Review with the Chief Financial Officer and Treasurer the annual
      audit plan, significant findings from specific audits and the coordination
      of audit coverages with the Public Accountant.


                                       3


            5. Periodically review with the Company's legal counsel any matters
      that could have a significant impact on the Company's financial
      statements, such as compliance with laws and regulation, litigation, and
      inquiries received from governmental agencies and regulators.

            6. Review and approve the appointment, replacement, reassignment, or
      dismissal of the Chief Financial Officer.

            7. Review and monitor compliance with the Company's Code of Ethics
      for Financial Professionals.

Complaints

            1. Establish procedures for the receipt, retention, and treatment of
      complaints received by the Company regarding accounting, internal
      accounting controls, or auditing matters.

            2. Establish procedures for the confidential, anonymous submission
      by Company employees of concerns regarding questionable accounting or
      auditing matters.

General

            1. Conduct or authorize investigations into any matters within the
      Committee's scope of responsibilities.

            2. Retain independent counsel, accountants, or others, as it
      determines necessary to carry out its duties and approve fees of such
      advisors.

            3. Determine appropriate funding, which the Company shall provide,
      for payment of: (i) compensation to the Public Accountant engaged for the
      purpose of preparing or issuing an audit report or performing other audit,
      review or attest services for the Company, (ii) compensation to any
      advisers employed by the Committee, and (iii) ordinary administrative
      expenses of the Committee that are necessary or appropriate in carrying
      out its duties.

            4. Discuss the Company's policies with respect to risk assessment
      and risk management.

            5. Investigate any other matter brought to its attention within the
      scope of its duties that it deems appropriate for investigation.

            6. Perform an annual evaluation of the Committee.

            7. Perform such other functions assigned by law, the Company's
      charter or bylaws, and the Board of Directors, and as are provided by the
      SEC and the NASDAQ Stock Market, or of any securities exchange or market
      on which securities of the Company are listed.

            8. The Committee will review and reassess the adequacy of the
      Committee Charter annually and recommend changes, if any, to the Board.

Limitations

      While the Committee has the functions set forth in this Charter, it is not
the duty of the Committee to plan or conduct audits or to determine that the
Company's financial statements are complete and accurate or are in accordance
with generally accepted accounting principles. The Company's management is
principally responsible for Company accounting policies, the


                                       4


preparation of the financial statements and insuring that the financial
statements are prepared in accordance with generally accepted accounting
principles. The Company's independent accountants are responsible for auditing
and attesting to the Company's financial statements and understanding the
Company's system of internal control sufficient to plan and to determine the
nature, timing and extent of audit procedures to be performed. The
responsibility to plan and conduct audits is that of the Company's independent
accountants.

      In its oversight capacity, the Committee is neither intended nor equipped
to guarantee with certainty to the full Board and stockholders the accuracy and
quality of the Company's financial statements and accounting practices. Nor is
it the duty of the Committee to assure the Company's compliance with laws and
regulations. The primary responsibility for these matters also rests with the
Company's management. The Committee can do no more than rely upon information it
receives, questions and assesses in fulfilling its functions.


                                       5

                                 REVOCABLE PROXY
                         NORTHEAST INDIANA BANCORP, INC.

                    |X| PLEASE MARK VOTES AS IN THIS EXAMPLE

                                  June 15, 2005

      The undersigned hereby appoints DeeAnn Hammel or Thomas P. Frantz, or each
of them,  each with power to appoint his  substitute,  to act as  attorneys  and
proxies  for the  undersigned  to vote all shares of common  stock of  Northeast
Indiana  Bancorp,  Inc. which the  undersigned is entitled to vote at the annual
meeting of  stockholders,  to be held on June 15, 2005 at First Federal  Savings
Bank's North Office, located at 100 Frontage Road,  Huntington,  Indiana at 1:00
p.m.,  Eastern  Standard Time, and at any and all  adjournments or postponements
thereof, as follows:

                                                          FOR   AGAINST  ABSTAIN
I.    The approval of two  amendments  to the  Company's  |_|     |_|      |_|
      certificate of  incorporation  to effect a reverse
      1-for-125  stock split  followed  immediately by a
      forward  125-for-1  stock split of common  shares.
      Each registered  stockholder  owing fewer than 125
      shares of common  stock  immediately  prior to the
      reverse stock split will, instead of participating
      in the forward stock split, receive a cash payment
      equal to $23.50 per share on a pre-split basis.

                                                                         FOR ALL
                                                          FOR   WITHHOLD  EXCEPT
II.  The  election  of the  following  directors  for a   |_|     |_|      |_|
     three-year  term to  expire in the year  2008:
     J. David Carnes, MD William A. Zimmer


INSTRUCTION: To withhold authority to vote for any individual nominee, mark "For
All Except" and write that nominee's name in the space provided below.

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

                                                          FOR   AGAINST  ABSTAIN
III. The approval of an adjournment of the meeting,  if   |_|     |_|      |_|
     necessary, to solicit additional proxies.

      In their  discretion,  the  proxies  are  authorized  to vote on any other
business that may properly come before the annual meeting,  or any  adjournments
or postponements thereof.

                 THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR"
                          EACH OF THE LISTED PROPOSALS.

      This  proxy  will  be  voted  as  directed,  but  if no  instructions  are
specified,  this  proxy  will be voted for the  proposals  stated.  If any other
business is presented at such annual meeting,  this proxy will be voted by those
named in this proxy in their best  judgment.  At the present time,  the board of
directors knows of no other business to be presented at the annual meeting.

          Please be sure to sign and date this Proxy in the box below.

Date:
     ------------------------                      -----------------------------
                                                       Stockholder sign above

                                                   -----------------------------
                                                   Co-holder (if any) sign above

Detach above card, sign, date and mail in postage-paid envelope provided.

                         NORTHEAST INDIANA BANCORP, INC.

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

      Should  the above  signatory  be  present  and elect to vote at the annual
meeting, or at any adjournments or postponements thereof, and after notification
to the Secretary of Northeast Indiana Bancorp, Inc. at the annual meeting of the
stockholder's decision to terminate this proxy, then the power of such attorneys
and proxies will be deemed terminated and of no further force and effect.

The above signatory  acknowledges receipt, prior to the execution of this proxy,
of Notice of the Annual  Meeting,  a Proxy  Statement,  and the Annual Report to
Stockholders for the fiscal year ended December 31, 2004.

Please sign  exactly as your name  appears  above on this card.  When signing as
attorney,  executor,  administrator,  trustee or guardian, please give your full
title. If shares are held jointly, each holder should sign.

- --------------------------------------------------------------------------------
           PLEASE PROMPTLY COMPLETE, DATE, SIGN AND MAIL THIS PROXY IN
                       THE ENCLOSED POSTAGE-PAID ENVELOPE
- --------------------------------------------------------------------------------

If your address has changed,  please  correct the address in the space  provided
below and return this portion with the proxy in the envelope provided.


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

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

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