CHOICEONE FINANCIAL SERVICES INC
10QSB, 1999-11-15
STATE COMMERCIAL BANKS
Previous: SECOND BANCORP INC, 10-Q, 1999-11-15
Next: FIRST ENTERTAINMENT HOLDING CORP, 10QSB, 1999-11-15

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB



 
[X] Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934
   
  For the quarterly period ended September 30, 1999
   
[ ] Transition Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934
   
  For the transition period from _______________ to _______________

Commission File Number: 1-9202

ChoiceOne Financial Services, Inc.
(Exact Name of Small Business Issuer as Specified in its Charter)


 
Michigan
38-2659066
 
(State or Other Jurisdiction of
(I.R.S. Employer Identification No.)
 
Incorporation or Organization)
 

109 East Division
Sparta, Michigan 49345
(Address of Principal Executive Offices)

(616) 887-7366
(Issuer's Telephone Number, Including Area Code)



Check whether the Registrant: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.          Yes    X            No  _______

As of October 31, 1999, the Registrant had outstanding 1,109,966 shares of common stock.

Transitional Small Business Disclosure Format (check one):    Yes  _____        No    X


1


PART I. FINANCIAL INFORMATION

Item 1.   Financial Statements.

ChoiceOne Financial Services, Inc.

CONSOLIDATED BALANCE SHEETS



 

 

September 30,
1999

 
December 31,
1998

Assets
 
   Cash and due from banks
$   4,316,000
 
$  5,055,000
   Securities available for sale
17,523,000
 
20,282,000
   Loans, net
156,375,000
 
138,924,000
   Premises and equipment, net
4,599,000
 
4,086,000
   Other assets
2,622,000

 
2,255,000

       
        Total assets
$ 185,435,000

 
$ 170,602,000




2


ChoiceOne Financial Services, Inc.

CONSOLIDATED BALANCE SHEETS - Continued



 

 

September 30,
1999

 
December 31,
1998

Liabilities
 
   Deposits - noninterest bearing
$  15,326,000
 
$  15,661,000
   Deposits - interest bearing
111,097,000
 
106,671,000
   Federal funds purchased and repurchase agreements
11,757,000
 
3,310,000
   Other liabilities
1,641,000
 
1,588,000
   Federal Home Loan Bank
     advances
28,626,000
 
25,969,000
   Long-term debt
235,000

 
581,000

       
      Total liabilities
168,682,000
 
154,461,000
       

Shareholders' Equity
   Preferred stock; shares authorized: 100,000; shares      
      outstanding: none
0
 
0
   Common stock; shares authorized: 2,000,000; shares      
      outstanding: 1,109,966 at September 30, 1999 and      
      1,053,285 at December 31, 1998
13,363,000
 
11,824,000
   Retained earnings
3,400,000
 
4,070,000
   Accumulated other comprehensive income
(10,000)

 
247,000

       
      Total shareholders' equity
16,753,000

 
16,141,000

       
      Total liabilities and shareholders' equity
$ 185,435,000

 
$ 170,602,000


 
 

See accompanying notes to consolidated financial statements.


3


ChoiceOne Financial Services, Inc.

CONSOLIDATED STATEMENTS OF INCOME


 
 
Three Months Ended
 
Nine Months Ended
 
September 30,

 
September 30,

 
1999

 
1998

 
1999

 
1998

               
Interest income              
   Loans, including fees
$  3,491,000
 
$  3,294,000
 
$  9,979,000
 
$  9,488,000
   Securities              
     Taxable
155,000
 
178,000
 
467,000
 
563,000
     Nontaxable
93,000
 
117,000
 
292,000
 
318,000
   Other
0

 
1,000

 
1,000

 
17,000

               
         Total interest income
3,739,000
 
3,590,000
 
10,739,000
 
10,386,000
               
Interest expense              
   Deposits
1,207,000
 
1,244,000
 
3,571,000
 
3,620,000
   Short-term borrowings
116,000
 
73,000
 
233,000
 
147,000
   Federal Home Loan Bank              
     advances
421,000
 
418,000
 
1,227,000
 
1,253,000
   Long-term debt
5,000

 
16,000

 
27,000

 
50,000

               
         Total interest expense
1,749,000
 
1,751,000
 
5,058,000
 
5,070,000
               
Net interest income
1,990,000
 
1,839,000
 
5,681,000
 
5,316,000
Provision for loan losses
130,000

 
150,000

 
350,000

 
605,000

               
Net interest income after              
   provision for loan losses
1,860,000
 
1,689,000
 
5,331,000
 
4,711,000
               
Noninterest income              
   Customer service fees
191,000
 
125,000
 
447,000
 
376,000
   Net gains on sales              
     of securities
4,000
 
0
 
4,000
 
0
   Insurance commission income
241,000
 
212,000
 
696,000
 
650,000
   Mortgage loan sales              
     and servicing
25,000
 
80,000
 
163,000
 
266,000
   Other income
12,000

 
21,000

 
130,000

 
167,000

               
         Total noninterest income
473,000
 
438,000
 
1,440,000
 
1,459,000
               
Noninterest expense              
   Salaries and benefits
800,000
 
747,000
 
2,322,000
 
2,241,000
   Occupancy expense
338,000
 
240,000
 
907,000
 
683,000
   Other expense
484,000

 
480,000

 
1,444,000

 
1,311,000

               
         Total noninterest expense
1,622,000

 
1,467,000

 
4,673,000

 
4,235,000

               
Income before income tax
711,000
 
660,000
 
2,098,000
 
1,935,000
Income tax expense
224,000

 
186,000

 
655,000

 
560,000

               
Net income
$   487,000

 
$   474,000

 
$  1,443,000

 
$  1,375,000

               
Basic earnings per share and              
   earnings per share assuming              
   dilution
$           .44

 
$          .42

 
$           1.30

 
$          1.22

See accompanying notes to consolidated financial statements.


4


ChoiceOne Financial Services, Inc.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,

 
September 30,

 
1999

 
1998

 
1999

 
1998

 
                 
Net income
$  487,000
 
$  474,000
 
$  1,443,000
 
$  1,375,000
 
                 
Other comprehensive income                
   Change in unrealized gains                
     and losses on securities                
     Unrealized gains/(losses)                
         arising during the period
(52,000
)
161,000
 
(390,000
)
171,000
 
     Reclassification                 
         adjustments for gains                
         included in net income
(4,000

)
0

 
(4,000

)
0

 
                 
     Net change in unrealized                
         gains and losses on                
         securities
(56,000
)
161,000
 
(394,000
)
171,000
 
     Tax effect
19,000

 
(55,000

)
(134,000

)
(58,000

)
                 
         Total other                
           comprehensive income
(37,000

)
106,000

 
(260,000

)
113,000

 
Comprehensive income
$  450,000

 
$  580,000

 
$  1,183,000

 
$  1,488,000

 

 
 
 
 

See accompanying notes to consolidated financial statements.


5


ChoiceOne Financial Services, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS


 
 
Nine Months Ended
September 30,

 
 
1999

 
1998

 
         
Cash flows from operating activities        
   Net income
$  1,443,000
 
$  1,375,000
 
   Reconciling items:        
     Gains on sales of securities
(4,000
)
0
 
     Net amortization on securities
105,000
 
112,000
 
     Net gain on sales of loans
(88,000
)
(166,000
)
     Loans originated for sale
(5,850,000
)
(13,817,000
)
     Proceeds from loan sales
7,262,000
 
14,988,000
 
     Provision for loan losses
350,000
 
605,000
 
     Depreciation
481,000
 
297,000
 
     Other non-cash charges and credits
(23,000
)
(40,000
)
     Deferred income tax expense/(benefit)
(23,000
)
(50,000
)
     Changes in assets and liabilities:        
        Interest receivable and other assets
(176,000
)
287,000
 
        Interest payable and other liabilities
53,000

 
(2,737,000

)
         
          Net cash provided by operating activities
3,530,000
 
854,000
 
         
Cash flows from investing activities        
   Securities available for sale:        
     Purchases
(1,405,000
)
(4,923,000
)
     Sales proceeds
270,000
 
0
 
     Principal payments
3,400,000
 
4,130,000
 
   Net change in loans
(19,952,000
)
(14,937,000
)
   Loans sold
892,000
 
2,885,000
 
   Loans purchased
0
 
(1,395,000
)
   Purchase of insurance agency
(74,000
)
0
 
   Premises and equipment expenditures, net
(994,000

)
(477,000

)
         
          Net cash used in investing activities
(17,863,000
)
(14,714,000
)
         
Cash flows from financing activities        
   Net change in deposits
4,091,000
 
12,004,000
 
   Net change in short-term borrowings
8,447,000
 
2,842,000
 
   Proceeds from Federal Home Loan Bank advances
3,000,000
 
7,500,000
 
   Payments on Federal Home Loan Bank advances
(1,024,000
)
(7,853,000
)
   Payments on long-term debt
(346,000
)
(145,000
)
   Issuance of common stock
125,000
 
80,000
 
   Repurchase of common stock
(16,000
)
(173,000
)
   Cash dividends and fractional shares from stock dividends
(683,000

)
(646,000

)
         
          Net cash provided by financing activities
13,594,000

 
13,609,000

 
         
Net change in cash and cash equivalents
(739,000)
 
(251,000)
 
Beginning cash and cash equivalents
5,055,000

 
3,769,000

 
         
Ending cash and cash equivalents
$  4,316,000

 
$  3,518,000

 
         
Cash paid for interest
$  5,015,000
 
$  5,019,000
 
Cash paid for income taxes
$     650,000
 
$     690,000
 

See accompanying notes to consolidated financial statements.


6


ChoiceOne Financial Services, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements include ChoiceOne Financial Services, Inc. (the "Registrant") and its direct and indirect wholly owned subsidiaries, ChoiceOne Bank (the "Bank"), ChoiceOne Insurance Agencies, Inc. (the "Insurance Agency") and ChoiceOne Travel, Inc. (the "Travel Agency"). Intercompany transactions and balances have been eliminated in consolidation.

The consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information, prevailing practices within the banking industry and the instructions to Form 10-QSB and Item 310 of Regulation S-B. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.

The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of September 30, 1999 and December 31, 1998, the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 1999 and September 30, 1998, the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended September 30, 1999 and September 30, 1998, and the Consolidated Statements of Cash Flows for the nine-month periods ended September 30, 1999 and September 30, 1998. Operating results for the nine months ended September 30, 1999 are not necessarily indicative of the results that may be expected for the year ending December 31, 1999.

The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Registrant's Annual Report on Form 10-KSB for the year ended December 31, 1998.

Stock Transactions, Earnings and Cash Dividends Per Share

The Registrant's Board of Directors declared a 5% stock dividend on April 14, 1999. The stock dividend was payable to shareholders of record as of May 10, 1999 and was paid on June 1, 1999. A 5% stock dividend was declared on February 11, 1998. The stock dividend was paid on


7


March 31, 1998 to shareholders of record on March 16, 1998. The Registrant also declared a two-for-one stock split on February 11, 1998. The stock split was paid on May 22, 1998 to shareholders of record on April 30, 1998.

A total of 1,147 shares of common stock were issued to the Registrant's Board of Directors under the terms of the Directors' Stock Purchase Plan in the first three quarters of 1999. A total of 607 shares of the Registrant's common stock were repurchased from shareholders in the first nine months of 1999. Approximately 3,660 shares of common stock were sold by the Registrant to the Bank's 401(k) savings and retirement plan in the second quarter of 1999.

Earnings per share are based on the weighted average number of shares outstanding during the period. The weighted average number of shares has been adjusted for the 5% stock dividend paid in June 1999, the 5% stock dividend paid in March 1998 and the two-for-one stock split paid in May 1998.

Cash dividends per share are based on the number of shares outstanding at the time the dividend was paid and have also been adjusted for the 5% stock dividend paid in June 1999, the 5% stock dividend paid in March 1998 and the two-for-one stock split paid in May 1998.
 
 

NOTE 2 - SECURITIES

The amortized cost and fair value of securities as of September 30, 1999 and December 31, 1998 follows:
 
 
Amortized
 
Unrealized
 
Unrealized
 
Fair
 
 
Cost

 
Gains

 
Losses

 
Value

 
                 
Securities Available for Sale                
                 
September 30, 1999                
U.S. Treasuries and                
   U.S. Government agencies
$   2,751,000
 
$             0
 
$     (2,000
)
$   2,749,000
 
States and municipalities
7,820,000
 
91,000
 
(102,000
)
7,809,000
 
Mortgage-backed securities
4,251,000
 
23,000
 
(27,000
)
4,247,000
 
Other securities
2,718,000

 
0

 
0

 
2,718,000

 
                 
Total
$ 17,540,000

 
$  114,000

 
$ (131,000

)
$ 17,523,000

 
                 
December 31, 1998                
U.S. Treasuries and                
   U.S. Government agencies
$   4,264,000
 
$    18,000
 
$    (1,000
)
$  4,281,000
 
States and municipalities
8,324,000
 
341,000
 
0
 
8,665,000
 
Mortgage-backed securities
4,350,000
 
31,000
 
(16,000
)
4,365,000
 
Other securities
2,970,000

 
1,000

 
0

 
2,971,000

 
                 
   Total
$ 19,908,000

 
$  391,000

 
$  (17,000

)
$ 20,282,000

 



8


Securities totaling $270,000 were sold in the third quarter of 1999 for a gain of $4,000. There were no sales of securities in the first two quarters of 1999 or in the first three quarters of 1998.

For the nine months ended September 30, 1999, the net unrealized holding gain on securities available for sale decreased by $390,000 resulting in a net unrealized loss of $17,000 on securities available for sale as of September 30, 1999, before any deferred tax effect.

The fair values of securities pledged as collateral at September 30, 1999 and December 31, 1998 were as follows:
 
 
September 30,
 
December 31,
 
 
1999

 
1998

 
         
Securities sold under agreements to repurchase
$  4,200,000
 
$  3,034,000
 
Public deposits
500,000

 
503,000

 
         
Total
$  4,700,000

 
$  3,537,000

 

 

NOTE 3 - LOANS

Loans at September 30, 1999 and December 31, 1998 were classified as follows:
 
 
September 30,
 
December 31,
 
1999

 
1998

       
Commercial
$    58,444,000
 
$   52,062,000
Agricultural
8,033,000
 
9,236,000
Real estate mortgage - construction
4,780,000
 
3,122,000
Real estate mortgage - residential
52,496,000
 
45,611,000
Consumer
34,534,000

 
30,744,000

       
Total loans before allowance for loan losses
158,287,000
 
140,775,000
Less allowance for loan losses
1,912,000

 
1,851,000

       
Loans, net
$ 156,375,000

 
$ 138,924,000




9


The cost of loans pledged for borrowings at September 30, 1999 and December 31, 1998 was as follows:
 
Residential real estate mortgages pledged for      
   Federal Home Loan Bank advances
$ 46,942,000
 
$ 37,915,000
Commercial loans pledged for secured loan borrowings
266,000

 
536,000

       
Total
$ 47,208,000

 
$ 38,451,000

Loans held for sale included $1,291,000 of commercial loans at September 30, 1999. Loans held for sale were accounted for at the lower of aggregate cost or market value.
 
 

NOTE 4 - ALLOWANCE FOR LOAN LOSSES

An analysis of changes in the allowance for loan losses follows:
 
 
Nine months ended
September 30,

 
 
1999

 
1998

 
         
Balance at beginning of period
$ 1,851,000
 
$ 1,567,000
 
         
Provision charged to expense
350,000
 
605,000
 
Recoveries credited to the allowance
62,000
 
56,000
 
Loans charged-off
(351,000

)
(421,000

)
         
Balance at end of period
$ 1,912,000

 
$ 1,807,000

 

 

Information regarding impaired loans as of September 30, 1999 and December 31, 1998 follows:
 
 
September 30,
 
December 31,
 
1999

 
1998

       
Loans with no allowance allocated
$   498,000
 
$ 2,194,000
Loans with allowance allocated
363,000
 
559,000
Amount of allowance for loan losses allocated
284,000
 
244,000



10


Information regarding impaired loans for the nine-month periods ended September 30, 1999 and September 30, 1998 follows:
 
 
1999

 
1998

       
Average balance during the period
$ 1,323,000
 
$ 2,264,000
Interest income recognized thereon
56,000
 
213,000
Cash basis interest income recognized
44,000
 
210,000

 

NOTE 5 - CERTIFICATES OF DEPOSIT

As of September 30, 1999, certificates of deposit included $12,711,000 obtained through a national time deposit rate service. The weighted average interest rate on these deposits was 5.75%. Approximately $6,544,000 of the deposits had maturities of one year or less.
 
 

NOTE 6 - NONINTEREST EXPENSE

Noninterest expense for the nine months ended September 30, 1999 and September 30, 1998 was as follows:
 
 
1999

 
1998

       
Supplies and postage
$    203,000
 
$    193,000
Legal and professional
185,000
 
143,000
Computer processing
140,000
 
114,000
State single business tax expense
106,000
 
95,000
Telephone
93,000
 
73,000
Advertising and marketing
81,000
 
117,000
Other
636,000

 
576,000

       
     Total
$ 1,444,000

 
$ 1,311,000




11


NOTE 7 - INCOME TAX EXPENSE

The components of income tax expense for the nine months ended September 30, 1999 and September 30, 1998 were as follows:
 
 
1999

 
1998

 
         
Current income tax expense
$678,000
 
$610,000
 
Deferred income tax expense (benefit)
(23,000

)
(50,000

)
   Income tax expense
$655,000

 
$560,000

 

The difference between the financial statement tax provision and amounts computed by applying the federal income tax rate to pre-tax income is principally attributable to tax-exempt interest income.

The components of deferred tax assets and liabilities at September 30, 1999 and December 31, 1998 were as follows:
 
 
September 30,
 
December 31,
 
1999

 
1998

       
Deferred tax assets:      
   Allowance for loan losses
$   545,000
 
$   525,000
   Deferred loan fees
90,000
 
95,000
   Postretirement benefits obligation
52,000
 
51,000
   Deferred compensation
49,000
 
54,000
   Unrealized depreciation on securities available      
      for sale
6,000
 
0
   Other
11,000

 
17,000

       
      Total deferred tax assets
753,000
 
742,000
       
Deferred tax liabilities:      
   Depreciation
242,000
 
239,000
   Loan servicing rights
56,000
 
57,000
   Unrealized appreciation on securities available      
      for sale
0
 
127,000
   Other
10,000

 
30,000

       
      Total deferred tax liabilities
308,000

 
453,000

       
      Net deferred tax asset
$   445,000

 
$   289,000




12


A valuation allowance related to a deferred tax asset is recognized when it is considered more likely than not that part or all of the deferred tax benefits will not be realized. Management has determined that no such allowance was required at September 30, 1999 or December 31, 1998.
 
 
 
NOTE 8 -  COMMITMENTS, CONTINGENCIES AND CONCENTRATIONS OF CREDIT RISK

Noninterest-bearing deposits totaling approximately $3,008,000 were held at NBD Bank, N.A. at September 30, 1999.

As of September 30, 1999, the Registrant had outstanding commitments to make loans totaling $27,573,000, the majority of which have variable interest rates. The Registrant had issued approximately $4,871,000 in unused lines of credit and $242,000 in letters of credit at September 30, 1999.
 
 

Item 2.  Management's Discussion and Analysis or Plan of Operation.

The following discussion is designed to provide a review of the consolidated financial condition and results of operations of ChoiceOne Financial Services, Inc. (the "Registrant" or "ChoiceOne") and its direct and indirect wholly owned subsidiaries, ChoiceOne Bank (the "Bank"), ChoiceOne Insurance Agencies, Inc. (the "Insurance Agency") and ChoiceOne Travel, Inc. (the ATravel Agency@). This discussion should be read in conjunction with the consolidated financial statements and related footnotes.

Forward-Looking Statements

This discussion and other sections of this report contain forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates, and projections about the financial services industry, the economy, and about the Registrant itself. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "is likely," "plans," "predicts," "projects," and variations of such words and similar expressions are intended to identify such forward-looking statements. Year 2000 related remediation, cost and risk assessments are necessarily statements of belief as to the outcome of future events, based in part on information provided by vendors and others that the Registrant has not independently verified. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions ("future factors") that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements.


13


Furthermore, the Registrant undertakes no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.

Future factors include, but are not limited to, changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking regulations; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; governmental and regulatory policy changes; the outcomes of pending and future litigation and contingencies; trends in customer behavior as well as their ability to repay loans; the ability of companies on which the Registrant relies to make their computer systems Year 2000 compliant; and changes in the national economy. These are representative of the future factors that could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

Net Income and Return on Average Assets and Shareholders' Equity

The Registrant's net income increased $13,000 or 3% in the third quarter of 1999 compared to the same period in 1998 and has risen $68,000 or 5% in the first nine months of 1999 compared to the first nine months of the prior year. The increase in net income was due to higher net interest income and a lower provision for loan losses, the effect of which was offset by growth in noninterest expense.

Growth in average interest-earning assets contributed all of the increase in net interest income in the first three quarters of 1999. Approximately 30% of the effect of asset growth was partially offset by a smaller spread in 1999 between interest rates earned on interest-earning assets and interest rates paid on interest-bearing liabilities than was experienced in the first nine months of 1998. The decline in the interest rate spread resulted from decreases in market rates that occurred in the last quarter of 1998, a rising cost of funds in the third quarter of 1999, and lower loan fees due to less volume. The decrease in the provision for loan losses was partly due to the lower level of loan chargeoffs in the first three quarters of 1999 than in the prior year. The growth in noninterest expense was primarily due to expenses of the Bank's new branches, expenses related to remodeling of the Bank's main office, and general growth in expenses.

The return on average assets was 1.12% for the first nine months of 1999, compared to 1.14% for the same period in 1998. The return on average shareholders' equity was 11.70% for the first three quarters of 1999, compared to 11.52% for the comparable period of the prior year.

Cash and Stock Dividends

Cash dividends declared in the third quarter of 1999 were $233,000, or $.21 per common share, which represented a $.02 per share or 11% increase compared to the dividend paid in the same period of the prior year. The cash dividends paid in the first nine months of 1999 were $677,000


14


or $.61 per share, which was $.05 or 9% greater than the dividends paid in the same period in 1998. The cash dividend payout percentage in the first nine months of both 1999 and 1998 was 46%. The Registrant declared a 5% stock dividend in February 1998, a two-for-one stock split in February 1998 and a 5% stock dividend in April 1999. The stock dividend declared in 1998 was paid in March 1998, the stock split declared in 1998 was paid in May 1998 and the stock dividend declared in 1999 was paid in June 1999. The cash dividend per share amounts for both 1999 and 1998 have been adjusted for the effect of the stock dividends and the stock split.

Interest Income and Expense

Tables 1 and 2 on the following pages provide information regarding interest income and expense for the nine-month periods ended September 30, 1999 and September 30, 1998. Table 1 documents average balances and interest income and expense, as well as the average rates earned or paid on assets and liabilities. Table 2 documents the effect on interest income and expense of changes in volume (average balance) and interest rates. These tables are referred to in the discussion of interest income, interest expense and net interest income below.


15


Table 1 - Average Balances and Tax Equivalent Interest Rates
 
 
For the Nine Months Ended September 30,

 
1999

 
1998

 
 
Average
Balance

 
Interest

 
Average Rate

 
Average
Balance

 
Interest

 
Average Rate

 
 
(Dollars in Thousands)
 
Assets                        
   Loans (1)
$145,206
 
$9,990
 
9.17%
 
$130,413
 
$9,504
 
9.72
%
   Taxable securities (2)
10,689
 
467
 
5.84
 
12,486
 
563
 
6.01
 
   Nontaxable securities (1)(2)
8,075
 
443
 
7.49
 
8,574
 
481
 
7.48
 
   Other
92

 
1

 
1.45
 
464

 
17

 
4.89
 
                         
      Interest-earning assets
164,062
 
10,901

 
8.86
 
151,937
 
10,565

 
9.27
 
   Noninterest-earning assets
9,386

         
9,241

         
                         
      Total assets
$173,448

         
$161,178

         
                         
Liabilities and shareholders' equity                        
   Interest-bearing transaction                        
      accounts
$ 25,742
 
576
 
2.98
 
$ 23,745
 
605
 
3.40
 
   Savings deposits
8,598
 
75
 
1.16
 
8,283
 
111
 
1.79
 
   Time deposits
72,345
 
2,920
 
5.38
 
66,456
 
2,904
 
5.83
 
   Federal Home Loan Bank
      advances
26,501
 
1,227
 
6.17
 
26,362
 
1,253
 
6.34
 
   Other
7,271

 
260

 
4.77
 
4,543

 
197

 
5.78
 
                         
      Interest-bearing liabilities
140,457
 
5,058

 
4.80

 
129,389
 
5,070

 
5.22

 
   Demand deposits
15,127
         
13,336
         
   Other noninterest-bearing liabilities
1,382
         
2,496
         
   Shareholders' equity
16,482

         
15,957

         
                         
      Total liabilities and                        
         shareholders' equity
$173,448

         
$161,178

         
                         
Net interest income (tax-equivalent                        
   basis) - interest spread    
5,843
 
4.06

%    
5,495
 
4.05

%
                         
Tax equivalent adjustment (1)    
(162

)        
(179

)    
                         
Net interest income    
$5,681

         
$5,316

     
                         
Net interest income as a percentage                        
   of earning assets (tax-equivalent                        
   basis)        
4.75

%        
4.82

%

(1)     Interest on nontaxable securities and loans has been adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of 34% for the periods presented.

(2)      The average balance includes the effect of unrealized appreciation/depreciation on securities, while the average rate was computed on the average amortized cost of the securities.


16


Table 2 - Changes in Tax Equivalent Net Interest Income
 
 
 
Nine Months Ended September 30,
1999 Over 1998
 
 
Total

 
Volume

 
Rate

 
 
(Dollars in Thousands)
 
Increase (decrease) in interest income (1)            
   Loans (2)
$  486
 
$ 1,040
 
$ (554
)
   Taxable securities
(96
)
(80
)
(16
)
   Nontaxable securities (2)
(38
)
(39
)
1
 
   Other
(16

)
(9

)
(7

)
             
      Net change in tax-equivalent income
336
 
912
 
(576
)
             
Increase (decrease) in interest expense (1)            
   Interest-bearing transaction accounts
(29
)
49
 
(78
)
   Savings deposits
(36
)
4
 
(40
)
   Time deposits
16
 
248
 
(232
)
   Federal Home Loan Bank advances
(26
)
7
 
(33
)
   Other
63

 
102

 
(39

)
             
      Net change in interest expense
(12

)
410

 
(422

)
             
      Net change in tax-equivalent            
         net interest income
$  348

 
$  502

 
$ (154

)

(1)     The volume variance is computed as the change in volume (average balance) multiplied by the previous year's interest rate. The rate variance is computed as the change in interest rate multiplied by the previous year's volume (average balance). The change in interest due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

(2)      Interest on nontaxable investment securities and loans has been adjusted to a fully tax-equivalent basis using an incremental tax rate of 34% for the periods presented.


17


Net Interest Income

As shown in Tables 1 and 2, tax equivalent net interest income increased $348,000 in the first nine months of 1999 compared to the same period of 1998. This is slightly more than one-half of the growth of $661,000 that occurred between 1998 and 1997. The lower level of increase in 1999 was caused by changes in interest rates. The change in net interest income due to changes in interest rates was a positive $119,000 in 1998, in contrast to a negative impact of $154,000 in 1999. The increase in net interest income in 1999 was caused by growth in the Registrant's loan portfolio. As was mentioned above, part of the growth effect in 1999 was offset by a decline in the Registrant's interest rate spread.

The average balance of loans increased $14,793,000 from the first nine months of 1998 to the same period in 1999. This growth caused interest income from loans to be $1,040,000 higher in 1999 than in 1998. The decrease in the average balance in the other interest-earning categories offset approximately $128,000 of the effect of loan growth. The average balance in time deposits rose $5,889,000 in the first three quarters of 1999 compared to the prior year which caused an increase of $248,000 in interest expense on this deposit type. The average balance in interest-bearing transaction accounts and other interest-bearing liabilities increased to a lesser extent in 1999.

Table 1 shows that the net interest income spread was 4.06% for the first nine months of 1999, which was almost the same as the spread of 4.05% experienced in the first three quarters of 1998. The average rate earned on interest-earning assets fell 41 basis points from 1998 to 1999. This was principally due to a 55 basis point decrease in the average rate earned on loans. Much of the loan decline was due to a prime lending rate that was lower in the first nine months of 1999 than in 1998. The effect of the decrease in the rate earned on assets was almost matched by a 42 basis point drop in the average rate paid on interest-bearing liabilities. Although the net interest income spread percentage was virtually unchanged from 1998 to 1999, the decrease in tax-equivalent net interest income due to interest rates was $154,000 in the first nine months of 1999. The significant dollar amount was due to the fact that the average balance of rate sensitive assets was approximately $23,600,000 more than rate sensitive liabilities. This caused the rate decrease to have a larger impact on interest income than on interest expense.

Both rate sensitive assets and liabilities were affected by a decline in general market interest rates that occurred in the fourth quarter of 1998. Overnight funding rates fell 75 basis points while other terms decreased between 50 and 100 basis points. Due to concerns over potential inflation in the national economy, the Federal Reserve Bank's Open Market Committee raised the federal funds interest rate 25 basis points in June 1999 and August 1999. The Registrant raised its prime lending rate by an equal amount at both times. This began to increase the Registrant's net interest margin in the second quarter of 1999. However, upward pressures on deposit and other funding


18


costs have caused the net interest margin to contract in the third quarter of 1999. The Registrant anticipates that this will continue through the end of 1999.

The Registrant plans to emphasize loan growth in the remainder of 1999 in an attempt to offset the effect of the declining net interest margin due to interest rates. Commercial loans and subprime residential mortgage loans are planned to be two of the loan areas where this growth may occur. The Registrant also plans to strive for more growth in local deposits. Local deposits bear a lower interest rate than national market time certificates and Federal Home Loan Bank advances.

Provision and Allowance for Loan Losses

The allowance for loan losses increased $61,000 from December 31, 1998 to September 30, 1999. The allowance was 1.21% of total loans at September 30, 1999, compared to 1.29% at June 30, 1999, and 1.31% at December 31, 1998. The allowance for loan losses as a percentage of nonperforming loans was 86% as of September 30, 1999, compared to 119% as of June 30, 1999, and 184% as of the end of 1998. The change in the allowance coverage of nonperforming loans was caused by an increase of $1,217,000 in nonperforming loans from December 31, 1998 to September 30, 1999. The increase occurred in commercial, consumer, and residential real estate mortgage loans. The provision for loan losses was $255,000 lower in the first nine months of 1999 than in the same period of 1998. The decrease was due in part to lower net chargeoffs in the first three quarters of 1999 than in the same period in 1998.

Chargeoffs and recoveries for those loan categories with activity in the periods ended September 30, 1999 and 1998 were as follows:
 
 
1999
 
1998
 
Chargeoffs

 
Recoveries

 
Chargeoffs

 
Recoveries

               
Commercial
$  98,000
 
$  13,000
 
$  172,000
 
$   1,000
Consumer
253,000

 
49,000

 
249,000

 
55,000

               
 
$ 351,000

 
$  62,000

 
$  421,000

 
$  56,000

The decrease in commercial loan chargeoffs in the first nine months of 1999 compared to the same period in 1998 was due to a chargeoff on one commercial loan in the first quarter of 1998. The Bank's management expects that the amount of chargeoffs that the Bank will experience in the remainder of 1999 will be dependent on the extent to which business and consumer borrowers are affected by the local economy and on many other economic factors. As growth in the loan portfolio occurs, management believes chargeoffs may increase as a result of the higher total balance of loans. The adequacy of the allowance for loan losses may also be affected by sub-


19


prime residential mortgages, which the Bank began to purchase for its portfolio in the first quarter of 1999. The Bank's mortgage department has not purchased as many sub-prime residential mortgages in the first nine months of 1999 as was anticipated. The mortgage lenders believe that these purchases may increase in volume in the remainder of 1999 and into the next year. The Bank's mortgage department plans to set aside a higher allowance for the sub-prime mortgage loans than for the loans it originates through normal channels. The Registrant is concerned with the increased level of nonperforming loans during 1999. Although the Registrant's lending officers believe that many of the loans classified as nonperforming are temporary problems or are workout situations, some losses may occur. The lending officers plan to monitor these loans very closely and will attempt to move them back to performing status. As chargeoffs, changes in the level of nonperforming loans and loan growth occur in the remainder of 1999, the provision and allowance for loan losses will be reviewed by the Bank's management and adjusted as believed necessary.

Noninterest Expense

Total noninterest expense increased $155,000 in the third quarter of 1999 compared to the same quarter of 1998 and has grown $438,000 in the first nine months of 1999 compared to the same period in 1998. This was approximately 20% less than the $541,000 increase experienced in the first three quarters of 1998. Approximately one-half of the increase in expense in 1999 resulted from higher occupancy expense. The growth in occupancy expense was due primarily to the Bank's two new branches and to costs related to the remodeling of the Bank's main office. Management anticipates that the increased expenses related to the new branches will continue somewhat through the end of 1999. One of the branches was opened in September 1998 and the other in December 1998. The remodeling of the Bank's main office began in the second quarter of 1999. The first phase of the project was completed in August 1999 with the estimated completion date of the second phase in early 2000. Salaries and benefits increased $53,000 in the third quarter of 1999 compared to the same quarter in 1998. Part of this increase was due to the purchase of InsuranceSource by the Insurance Agency effective September 1, 1999. InsuranceSource was an independent insurance agency in Grand Rapids, Michigan. Expenses related to former personnel of InsuranceSource will continue to affect the Registrant's salaries and benefits in the rest of 1999. Other noninterest expense increased very little in the third quarter of 1999 compared to 1998 and has increased $133,000 in the first nine months of 1999 compared to 1998. Other noninterest expense has been affected in the first nine months of 1999 by higher levels of data processing expense, consulting expense, state single business tax expense, and by general growth in the Registrant's operating expenses. As a result of the new branches and anticipated continued growth in assets, the Bank's management believes that noninterest expense in the last quarter of 1999 will continue to exceed the amounts in the comparable period in 1998.


20


Year 2000 Readiness Disclosure

The Year 2000 ("Y2K") is significant to ChoiceOne since its computers and computer-based applications and like items in other businesses may be affected upon the arrival of January 1, 2000. Some computers and computer-based applications store the year as a two digit number. This may cause Y2K to be interpreted as the year 1900 and could cause computers to work improperly or cease to function.

ChoiceOne began its preparation for Y2K in 1997. ChoiceOne's management implemented a strategic plan for Y2K readiness. The strategic plan contains five phases: awareness, assessment, renovation, validation and implementation. A Y2K committee (the "Committee") was formed with representatives from each major area of the Bank. The Committee was given the responsibility for development and implementation of the strategic plan. The awareness, assessment and renovation phases were completed as of September 30, 1998. The validation and implementation phases were completed as of February 28, 1999. The Committee provides monthly updates to ChoiceOne's Board of Directors on its progress.

The Bank's primary application processing is provided by a data center. The data center has performed Y2K readiness testing and had completed its testing as of March 31, 1999. The data center will continue to perform Y2K testing on new releases of software as necessary. The Committee has identified what it considers to be critical internal systems. Testing of internal systems was completed as of March 31, 1999. External resources and systems, such as heating and air conditioning, electrical, telephone, and other systems considered to be of major importance to ChoiceOne's operations, have been reviewed. These resources as well as major vendors have been surveyed regarding their Y2K readiness. Monitoring and testing will continue through the end of 1999.

Letters were mailed to all business customers informing them of the Y2K issue. Surveys were done of all significant commercial loan borrowers as to their Y2K knowledge and preparation. A discussion of the Y2K issue was contained in a newsletter mailed by ChoiceOne to all customers. Education of ChoiceOne's employees has occurred and will continue to occur in the form of training meetings and seminars.

Approximately $80,000 has been spent through September 30, 1999 on new hardware, new software and software changes to ready ChoiceOne's systems for Y2K. ChoiceOne's management estimates that approximately $20,000 in staff time has been spent to prepare for Y2K. Management anticipates that an additional $10,000 in hardware and software costs and $5,000 in staff time may be necessary in the remainder of 1999. In addition, there may be costs that arise that are not anticipated at this time. However, these unanticipated costs are not expected to be significant.


21


The Bank, Insurance Agency and Travel Agency are very dependent on technology and are aware that problems could arise if this technology does not function properly. These problems could potentially include operational issues, lost income and loan losses from borrowers which could materially and adversely affect ChoiceOne's financial condition and results of operations. The Committee has followed its strategic plan to attempt to assure readiness of computers and related items in ChoiceOne's offices. However, ChoiceOne will also be dependent on the readiness of third parties. ChoiceOne has identified as most important its data center and telephone and electric services. The Committee has contacted these parties and will continue to monitor their progress with Y2K compliance. In anticipation of the possibility that certain internal or external systems may not function properly in January 2000, the Committee has established contingency plans for all critical areas. The Committee has in place backup plans for these areas. The Committee developed a business resumption contingency plan and tested the plan during the second quarter of 1999. A time line has been developed to monitor the accumulation of materials necessary to operate within the contingency environment.

Securities

The balance of total securities decreased $652,000 in the third quarter of 1999 and has declined $2,759,000 since the end of 1998. The decrease was caused by both principal paydowns of mortgage-backed securities and securities maturities. The Bank purchased $1,405,000 of securities in the third quarter of 1999 after purchasing no securities in the first two quarters of 1999. The Bank's investment committee plans to continue its monitoring of the securities portfolio and plans to purchase securities when believed prudent. The Bank used certain of its securities as collateral for public funds and repurchase agreements in the first three quarters of 1999 and plans to continue this practice in the remainder of the year. The securities portfolio may also serve as a source of liquidity for deposit needs.

Loans

Total loans grew $10,671,000 in the third quarter of 1999 after increasing $6,841,000 in the first two quarters of 1999. Residential and construction real estate mortgages comprised just over one-half of the growth in the third quarter and commercial loans made up approximately one-third of the increase. All of the other loan categories experienced growth during the third quarter.

Commercial loans grew $3,318,000 in the third quarter of 1999 and has increased $6,382,000 in the first nine months of 1999. The Registrant's management believes that this growth was caused by business development activities by the Bank's commercial lending officers. The agricultural loans balance increased $347,000 in the third quarter of 1999 after decreasing $1,550,000 in the first two quarters of 1999. This change in the trend reflected the normal fluctuations in funding needs of the Bank's agricultural borrowers. Agricultural loan originations have also been lower than normal in the first three quarters of 1999. Both commercial and agricultural loans have been


22


and are expected to continue to be affected by a high level of competition within the Bank's market areas. The competition is particularly intense in the area of interest rates charged on loans. Management plans to continue to use its officer calling program to generate demand for commercial and agricultural loans. The total of construction and residential real estate mortgage loans increased $5,873,000 in the third quarter of 1999 and has increased $8,543,000 in the first nine months of 1999. Although the level of growth in mortgage loans has been higher in 1999, the amount of mortgage applications continued to be lower than the prior year with applications of $29,071,000 in 1999 compared to $37,895,000 in 1998. Lower interest rates in 1998 caused many borrowers to refinance into long-term fixed rate mortgages. The Bank sold virtually all of these loans in the secondary market. In contrast, relatively higher long-term interest rates in 1999 have caused less refinancing activity and have also caused more borrowers to choose shorter-term fixed rate mortgages. These shorter-term fixed rate mortgages, which bear rates that can reprice after 3, 5 or 7 years, are held in the Bank's loan portfolio. The Bank's mortgage lenders anticipate that applications will continue to be less than the levels experienced in 1998 due to current mortgage interest rates. The Bank purchased a limited number of sub-prime residential mortgages for its portfolio in the first three quarters of 1999. The Bank's management believes that a larger amount of purchases will occur in the remainder of 1999 and in 2000. Consumer loans grew $1,132,000 in the third quarter of 1999 and have increased $3,790,000 in the first nine months of 1999. Approximately $2,350,000 of the increase in the first three quarters resulted from growth in the indirect loans balance. The indirect loan growth was caused by higher balances with existing dealers as well as new relationships established. The Bank's consumer lenders plan to continue their emphasis of both direct and indirect loans.

Information regarding impaired loans can be found in Note 4 to the consolidated financial statements included in this report. In addition to its review of the loan portfolio for impaired loans, management also monitors the various loan categories for nonperforming loans. Nonperforming loans are comprised of: (1) loans accounted for on a nonaccrual basis; (2) loans, not included in nonaccrual loans, which are contractually past due 90 days or more as to interest or principal payments; and (3) loans, not included in nonaccrual or loans past due 90 days or more, which are considered troubled debt restructurings. The balances of the three nonperforming categories as of September 30, 1999 and December 31, 1998 were as follows:
 


23


 
September 30,
 
December 31,
 
1999

 
1998

       
Loans accounted for on a nonaccrual basis
$  1,288,000
 
$  489,000
Loans, not included in nonaccrual loans, which are      
   contractually past due 90 days or more as to      
   interest or principal payments
876,000
 
419,000
Loans, not included in nonaccrual or loans past due      
   90 days or more, which are considered troubled      
   debt restructurings
59,000

 
62,000

       
   Total
$  2,223,000

 
$  970,000

       
Nonperforming other real estate
$          0

 
$   36,000

Management maintains a list of loans that are not classified as nonperforming loans but where some concern exists as to the borrowers' abilities to comply with the original loan terms. The total balance of these loans was $3,980,000 as of September 30, 1999, compared to $6,440,000 as of December 31, 1998. The decrease in the balance since the end of 1998 was caused by commercial borrowers that experienced improvement in their financial condition. Approximately $90,000 of the allowance for loan losses had been specifically allocated to these loans at September 30, 1999.

Deposits and Other Funding Sources

Total deposits increased $5,780,000 in the third quarter of 1999 after decreasing $1,689,000 in the first two quarters of 1999. Most of the third quarter growth resulted from an increase of $3,689,000 in the balance of national market time deposits. The remainder of the third quarter growth was caused by an increase in local market time deposits. The local market time deposit growth was due to an interest rate promotion by the Bank. Although some core deposit (deposits obtained from the Bank's local market areas) growth occurred in the third quarter of 1999, core deposits have still decreased $1,393,000 in the first nine months of 1999. This continues to be an area of concern for the Registrant. The Registrant's management is considering internal and external promotions in an attempt to generate core deposit growth. However, the Registrant's management is aware that deposits may be affected in the fourth quarter of 1999 by the approaching year 2000. Management believes that some depositors may withdraw funds to have money on hand in case they need it in early January 2000. However, management does not anticipate that the amount of funds withdrawn will be significant.


24


The balance of national market time deposits has increased $5,484,000 since the end of 1998 and Federal Home Loan Bank advances have grown $2,657,000 over the same time period. These increases have helped to fund loan growth in 1999. If core deposit growth is insufficient to support loan growth in the remainder of 1999, management anticipates that it will continue to use national market time deposits and Federal Home Loan Bank advances to supplement the core deposit growth.

Shareholders' Equity

Total shareholders' equity increased $230,000 in the third quarter of 1999 and has increased $612,000 since the end of 1998. Equity growth resulted primarily from retained earnings. The effect of a $257,000 decrease in the balance of accumulated other comprehensive income and $16,000 paid for the repurchase of common stock was offset by proceeds of $125,000 from the sale of stock to the Registrant's Board of Directors and the ChoiceOne Bank 401(k) Savings and Retirement Plan.

Total shareholders' equity as a percentage of assets was 9.03% as of September 30, 1999, compared to 9.49% as of June 30, 1999, and 9.46% as of December 31, 1998. The decrease in the equity to assets ratio in the third quarter of 1999 resulted from a higher level of asset growth than equity growth during the period. This corresponds with management's plans to decrease the equity to assets ratio to more effectively use shareholders' equity by leveraging it through asset growth. Based on risk-based capital guidelines established by the Bank's regulators, the Registrant's risk-based capital was categorized as well capitalized at September 30, 1999.

Capital Resources

The Bank began remodeling its main office in the second quarter of 1999. The remodeling will include the interior and exterior of the Bank as well as the construction of new drive-up facilities. The remodeling is scheduled to be completed in January 2000. Management estimates the cost of the remodeling will range from $1,250,000 to $1,500,000. It is anticipated that most of the remodeling cost will be allocated to the building. However, some equipment purchases may be necessary.

Management believes that the current level of capital is adequate to take advantage of potential opportunities that may arise for the Registrant or the Bank.

Liquidity and Rate Sensitivity

Cash and cash equivalents increased $580,000 in the third quarter of 1999 after decreasing $1,319,000 in the first two quarters of the year. The Registrant's management believes that the current level of liquidity is sufficient to meet the Bank's normal operating needs. This belief is based upon the availability of deposit growth from both the local and national markets, maturities of securities, normal loan repayments, income retention, federal funds which can be purchased


25


from correspondent banks, and advances available from the Federal Home Loan Bank of Indianapolis. The Bank has available a secured line of credit with the Federal Reserve Bank of Chicago. The line is secured by commercial loans. Approximately $28,000,000 is available under the line of credit. The Bank does not anticipate that the secured line of credit will be used for normal operating needs. Management expects that the line could be used for liquidity purposes in special circumstances such as the end of 1999. Management believes that depositor concern over the year 2000 may cause a higher than normal withdrawal of funds from depositor accounts. The Bank's management plans to have a relatively high balance of cash on hand to meet customer needs. The Bank also anticipates that it will be able to access its federal funds purchased lines and the line of credit with the Federal Reserve to obtain additional funds if necessary.

Table 3 presents the maturity and repricing schedule for the Registrant's rate-sensitive assets and liabilities for selected time periods. The Registrant's cumulative rate-sensitive liabilities exceeded its cumulative rate-sensitive assets by $39,146,000 at the one-year repricing point as of September, 1999. This placed the ratio of rate-sensitive assets to rate-sensitive liabilities at such repricing point at 62% as of September 30, 1999, compared to 61% as of June 30, 1999, and 66% as of December 31, 1998. The decrease in the ratio in the first two quarters of 1999 was caused by the funding of longer-term assets with shorter-term liabilities. A more equal matching of maturities of asset growth and funding caused the ratio to change little in the third quarter. Based on the Registrant's current relationship of rate-sensitive assets to rate-sensitive liabilities, the Registrant's management believes that it may be prudent to lengthen some of the maturities of its rate-sensitive liabilities to increase the ratio mentioned above. The Registrant began to lengthen maturities in the third quarter of 1999 and plans to continue to do so in the fourth quarter.


26


Table 3 - Maturities and Repricing Schedule
 
 
As of September 30, 1999

                   
 
0 - 3
Months

 
3- 12
Months

 
1 - 5
Years

 
Over
5 Years

 
Total

 
(Dollars in thousands)
                   
Assets                  
   Loans
$  39,638
 
$ 17,699
 
$ 87,306
 
$ 13,644
 
$158,287
   Interest-bearing deposits                  
      with banks
5
 
0
 
0
 
0
 
5
   Taxable securities
5,410
 
1,213
 
2,885
 
354
 
9,862
   Nontaxable securities
505

 
364

 
2,215

 
4,577

 
7,661

                   
      Rate-sensitive assets
45,558
 
19,276
 
92,406
 
18,575
 
175,815
                   
Liabilities                  
   Interest-bearing transaction                  
      accounts
25,163
 
0
 
0
 
0
 
25,163
   Savings deposits
8,218
 
0
 
0
 
0
 
8,218
   Time deposits
18,103
 
30,890
 
28,722
 
0
 
77,715
   Federal funds purchased and                  
      repurchase agreements
11,757
 
0
 
0
 
0
 
11,757
   Federal Home Loan Bank                  
      advances
8,627
 
1,157
 
18,842
 
0
 
28,626
   Long-term debt
17

 
48

 
170

 
0

 
235

                   
      Rate-sensitive liabilities
71,885

 
32,095

 
47,734

 
0

 
151,714

                   
Rate-sensitive assets less                  
   rate-sensitive liabilities:                  
                   
   Asset (liability) gap                  
      for the period
$ (26,327

)
$ (12,819

)
$ 44,672

 
$ 18,575

 
$ 24,101

                   
   Cumulative asset                  
       (liability) gap
$ (26,327

)
$ (39,146

)
$  5,526

 
$ 24,101

   
                   
   Cumulative rate-sensitive                  
      assets as a percentage                  
      of cumulative rate-                  
      sensitive liabilities
66.38

%
62.35

%
103.64

%
115.89

%  



27


PART II. OTHER INFORMATION



Item 2.  Changes in Securities and Use of Proceeds.

On July 14, 1999, the Registrant issued 426 shares of common stock, without par value, to the directors of the Registrant pursuant to the ChoiceOne Financial Services, Inc. Directors' Stock Purchase Plan for an aggregate cash price of $12,000. The Registrant relied on the exemption contained in Section 4(6) of the Securities Act of 1933 in connection with this sale.

Item 6.  Exhibits and Reports on Form 8-K.

        1.        Exhibits.  The following exhibits are filed or incorporated by reference as part of this report:
 
 
Exhibit
Number
                          Documents
     
 
3.1
Amended and Restated Articles of Incorporation of the Registrant. Previously filed as an exhibit to the Registrant=s Form 10-QSB Quarterly Report for the quarter ended June 30, 1998. Here incorporated by reference.
     
 
3.2
Bylaws of the Registrant as currently in effect and any amendments thereto. Previously filed as an exhibit to the Registrant=s Form 10-QSB Quarterly Report for the quarter ended September 30, 1998. Here incorporated by reference.
     
 
27
Financial Data Schedule.

        2.         Reports on Form 8-K.  No reports on Form 8-K were filed during the three months ended September 30, 1999.


28


SIGNATURES



In accordance with the requirements of the Exchange Act, the Registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 

 
 
 

Date  November 12, 1999

CHOICEONE FINANCIAL SERVICES, INC.
 
 
 

/s/ Jae M. Maxfield 


Jae M. Maxfield
President and Chief Executive Officer

 


 
 

 

Date  November 12, 1999 /s/ Thomas L. Lampen
Thomas L. Lampen
Chief Financial Officer and Treasurer
(Principal Financial and Accounting
Officer)



29


INDEX TO EXHIBITS


The following exhibits are filed or incorporated by reference as part of this report:
 
 
Exhibit
Number
                          Documents
     
 
3.1
Amended and Restated Articles of Incorporation of the Registrant. Previously filed as an exhibit to the Registrant=s Form 10-QSB Quarterly Report for the quarter ended June 30, 1998. Here incorporated by reference.
     
 
3.2
Bylaws of the Registrant as currently in effect and any amendments thereto. Previously filed as an exhibit to the Registrant=s Form 10-QSB Quarterly Report for the quarter ended September 30, 1998. Here incorporated by reference.
     
 
27
Financial Data Schedule.







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission