SOUTHERN FIRST BANCSHARES INC - Quarter Report: 2012 June (Form 10-Q)

HTML

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

o QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2012
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from to
Commission file number 000-27719

Southern First Bancshares, Inc.

(Exact name of registrant as specified in its charter)

South Carolina 58-2459561

(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)

100 Verdae Boulevard, Suite 100

Greenville, S.C. 29606

(Address of principal executive offices) (Zip Code)

864-679-9000
(Registrant's telephone number, including area code)

Not Applicable
(Former name, former address, and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of "large accelerated filer," "accelerated filer," and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer o Accelerated filer o

Non-accelerated filer o(Do not check if a smaller reporting company) Smaller Reporting Company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 3,841,812 shares of common stock, par value $0.01 per share, were issued and outstanding as of July 31, 2012.

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
June 30, 2012 Form 10-Q

INDEX



PART I – FINANCIAL INFORMATION Page

Item 1. Financial Statements 3

Consolidated Balance Sheets 3

Consolidated Statements of Income 4

Consolidated Statements of Comprehensive Income 5

Consolidated Statements of Shareholders' Equity 6

Consolidated Statements of Cash Flows 7

Notes to Unaudited Consolidated Financial Statements 8

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 26

Item 3. Quantitative and Qualitative Disclosures about Market Risk 44

Item 4. Controls and Procedures 44

PART II – OTHER INFORMATION

Item 1. Legal Proceedings 44

Item 1A. Risk Factors 44

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 44

Item 3. Defaults upon Senior Securities 44

Item 4. Mine Safety Disclosures 44

Item 5. Other Information 45

Item 6. Exhibits 45

PART I. CONSOLIDATED FINANCIAL INFORMATION
Item 1. CONSOLIDATED FINANCIAL STATEMENTS

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS



June 30, December 31,

(dollars in thousands, except share data) 2012 2011

(Unaudited) (Audited)

ASSETS

Cash and cash equivalents:

Cash and due from banks $ 7,668 7,417

Interest-bearing deposits with banks 17,660 15,588

Federal funds sold and securities purchased under agreements to resell 5,940 -

Total cash and cash equivalents 31,268 23,005

Investment securities:

Investment securities available for sale 66,407 100,660

Other investments, at cost 7,824 7,924

Total investment securities 74,231 108,584

Loans 618,874 598,634

Less allowance for loan losses (9,131 ) (8,925 )

Loans, net 609,743 589,709

Bank owned life insurance 18,403 18,093

Property and equipment, net 17,174 17,342

Deferred income taxes 2,813 2,951

Other assets 6,000 8,061

Total assets $ 759,632 767,745

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits $ 554,417 562,912

Federal Home Loan Bank advances and repurchase agreements 122,700 122,700

Junior subordinated debentures 13,403 13,403

Other liabilities 5,941 6,191

Total liabilities 696,461 705,206

Shareholders' equity:

Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 16,299 and 17,299 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively 15,775 16,596

Common stock, par value $.01 per share, 10,000,000 shares authorized, 3,841,812 and 3,820,830 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively 38 38

Nonvested restricted stock (72 ) (16 )

Additional paid-in capital 39,834 39,546

Accumulated other comprehensive income 1,290 1,041

Retained earnings 6,306 5,334

Total shareholders' equity 63,171 62,539

Total liabilities and shareholders' equity $ 759,632 767,745

See notes to consolidated financial statements that are an integral part of these consolidated statements. Additional paid in capital, retained earnings and common shares outstanding as of December 31, 2011 have been adjusted to reflect the ten percent stock dividend issued in 2012.

3

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

For the three months For the six months

ended June 30, ended June 30,

(dollars in thousands, except share data) 2012 2011 2012 2011

Interest income

Loans $ 8,023 8,309 $ 16,009 16,433

Investment securities 490 538 1,047 992

Federal funds sold 21 40 35 67

Total interest income 8,534 8,887 17,091 17,492

Interest expense

Deposits 1,037 1,845 2,299 3,822

Borrowings 1,119 1,240 2,284 2,467

Total interest expense 2,156 3,085 4,583 6,289

Net interest income 6,378 5,802 12,508 11,203

Provision for loan losses 1,275 650 2,475 1,375

Net interest income after provision for loan losses 5,103 5,152 10,033 9,828

Noninterest income

Loan fee income 190 181 389 324

Service fees on deposit accounts 172 157 353 296

Income from bank owned life insurance 151 130 310 262

Gain on sale of investment securities (4 ) - 68 -

Other than temporary impairment on investments - (25 ) - (25 )

Other income 232 175 458 317

Total noninterest income 741 618 1,578 1,174

Noninterest expenses

Compensation and benefits 2,348 2,225 4,773 4,291

Occupancy 614 551 1,197 1,090

Real estate owned activity 176 548 453 1,041

Data processing and related costs 508 460 1,022 895

Insurance 337 427 689 830

Marketing 182 195 362 364

Professional fees 233 162 428 304

Other 257 287 510 507

Total noninterest expenses 4,655 4,855 9,434 9,322

Income before income tax expense 1,189 915 2,177 1,680

Income tax expense 374 287 674 515

Net income 815 628 1,503 1,165

Preferred stock dividend 216 216 432 432

Discount accretion (1) 106 69 179 137

Redemption of preferred stock 96 - 96 -

Net income available to common shareholders (1) $ 589 343 $ 988 596

Earnings per common share (1)

Basic $ 0.15 0.09 $ 0.26 0.16

Diluted $ 0.15 0.09 $ 0.25 0.15

Weighted average common shares outstanding

Basic 3,841,812 3,820,974 3,840,280 3,817,171

Diluted 4,033,564 3,909,255 3,956,697 3,905,327

See notes to consolidated financial statements that are an integral part of these consolidated statements. Earnings per share and common shares outstanding for the 2011 period have been adjusted to reflect the ten percent stock dividend issued in 2012.

(1) See Note 1 to financial statements for information related to a correction of an error in the 2011 periods.

4

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)

For the three months ended June 30, For the six months ended June 30,

(dollars in thousands) 2012 2011 2012 2011

Net income $ 815 628 1,503 1,165

Other comprehensive income:

Unrealized gain on securities available for sale:

Unrealized holding gain arising during the period, pretax 585 723 446 897

Tax expense (198 ) (243 ) (152 ) (302 )

Reclassification to realized (gain) loss 4 - (68 ) -

Tax expense (1 ) - 23 -

Other comprehensive income 390 480 249 595

Comprehensive income $ 1,205 1,108 1,752 1,760

See notes to consolidated financial statements that are an integral part of these consolidated statements.

5

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2012 AND 2011
(Unaudited)



Common stock Preferred stock Nonvested
restricted Additional
paid-in Accumulated
other
comprehensive
income Retained

(dollars in thousands, except share data) Shares Amount Shares Amount stock capital (loss) earnings Total

December 31, 2010 (1) 3,457,877 $ 35 17,299 $ 16,317 $ - $ 36,729 $ (707 ) $ 6,842 $ 59,216

Net income - - - - - - - 1,165 1,165

Preferred stock transactions:

Cash dividends on Series T preferred stock - - - - - - - (432 ) (432 )

Discount accretion - - - 137 - - - (137 ) -

Proceeds from exercise of stock options 13,236 - - - - 77 - - 77

Issuance of restricted stock 2,500 - - - (20 ) 20 - - -

Cash in lieu of fractional shares - - - - - - - (1 ) (1 )

Amortization of deferred compensation on restricted stock - - - - 2 - - - 2

Compensation expense related to stock options, net of tax - - - - - 133 - - 133

Other comprehensive income - - - - - - 595 - 595

June 30, 2011(1) 3,473,613 $ 35 17,299 16,454 $ (18 ) 36,959 $ (112 ) 7,437 $ 60,755

December 31, 2011 3,820,830 $ 38 17,299 16,596 $ (16 ) 39,546 $ 1,041 5,334 $ 62,539

Net income - - - - - - - 1,503 1,503

Preferred stock transactions:

Redemption of preferred stock - - (1,000 ) (1,000 ) - - - 96 (904 )

Cash dividends on Series T preferred stock - - - - - - - (432 ) (432 )

Discount accretion - - - 179 - - - (179 ) -

Proceeds from exercise of stock options 9,075 - - - - 57 - - 57

Stock dividend on stock options and restricted stock (10%) 1,907 - - - - 14 - (14 ) -

Issuance of restricted stock 10,000 - - - (67 ) 67 - - -

Cash in lieu of fractional shares - - - - - - - (2 ) (2 )

Amortization of deferred compensation on restricted stock - - - - 11 - - - 11

Compensation expense related to stock options, net of tax - - - - - 150 - - 150

Other comprehensive income 249 - 249

June 30, 2012 3,841,812 $ 38 16,299 $ 15,775 $ (72 ) $ 39,834 $ 1,290 $ 6,306 $ 63,171

See notes to consolidated financial statements that are an integral part of these consolidated statements. Common shares outstanding as of December 31, 2010 and 2011 have been adjusted to reflect the ten percent stock dividends issued in 2011 and 2012.

(1) See Note 1 to financial statements for information related to a correction of an error.

6

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

For the six months ended June 30,

(dollars in thousands) 2012 2011

Operating activities

Net income $ 1,503 1,165

Adjustments to reconcile net income to cash provided by operating activities:

Provision for loan losses 2,475 1,375

Depreciation and other amortization 494 434

Accretion and amortization of securities discounts and premium, net 496 462

Gain on sale of investment securities (68 ) -

Other than temporary impairment on investments - 25

Loss on sale and write-down of real estate owned 413 1,061

Compensation expense related to stock options and grants 161 135

Increase in cash surrender value of bank owned life insurance (310 ) (262 )

(Increase) decrease in deferred tax asset 9 (195 )

Decrease in other assets, net 931 547

Decrease in other liabilities, net (250 ) (80 )

Net cash provided by operating activities 5,854 4,667

Investing activities

Increase (decrease) in cash realized from:

Origination of loans, net (23,729 ) (6,693 )

Purchase of property and equipment (326 ) (676 )

Purchase of investment securities:

Available for sale (2,591 ) (26,737 )

Payments and maturity of investment securities:

Available for sale 7,062 5,940

Other investments 101 196

Proceeds from sale of investment securities 29,730 -

Proceeds from sale of real estate owned 1,938 1,697

Net cash provided by (used for) investing activities 12,185 (26,273 )

Financing activities

Increase (decrease) in cash realized from:

Increase (decrease) in deposits, net (8,495 ) 20,153

Cash dividend on preferred stock (432 ) (432 )

Cash in lieu of fractional shares (2 ) (1 )

Redemption of preferred stock (904 ) -

Proceeds from the exercise of stock options and warrants 57 77

Net cash provided by (used for) financing activities (9,776 ) 19,797

Net increase (decrease) in cash and cash equivalents 8,263 (1,809 )

Cash and cash equivalents at beginning of the period 23,005 53,850

Cash and cash equivalents at end of the period $ 31,268 52,041

Supplemental information

Cash paid for

Interest $ 4,949 6,160

Income taxes 664 710

Schedule of non-cash transactions

Real estate acquired in settlement of loans 1,220 63

Unrealized gain on securities, net of income taxes 249 595

See notes to consolidated financial statements that are an integral part of these consolidated statements.

7

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – Nature of Business and Basis of Presentation

Business Activity

Southern First Bancshares, Inc. (the "Company") is a South Carolina corporation that owns all of the capital stock of Southern First Bank, N.A. (the "Bank") and all of the stock of Greenville First Statutory Trust I and II (collectively, the "Trusts"). On July 2, 2007, the Company and Bank changed their names to Southern First Bancshares, Inc. and Southern First Bank, N.A., respectively. The Bank is a national bank organized under the laws of the United States located in Greenville County, South Carolina and operates as Greenville First Bank in Greenville County. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the Federal Deposit Insurance Corporation (the "FDIC"), and providing commercial, consumer and mortgage loans to the general public. The Trusts are special purpose non-consolidated entities organized for the sole purpose of issuing trust preferred securities.

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month periods ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2011 (Registration Number 000-27719) as filed with the Securities and Exchange Commission on March 9, 2012. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank. In accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 810, "Consolidation," the financial statements related to the special purpose subsidiaries, the Trusts, have not been consolidated.

Use of Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amount of income and expenses during the reporting periods. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, other real estate owned, fair value of financial instruments, evaluating other-than-temporary-impairment of investment securities and valuation of deferred tax assets.

Correction of an Error

During the third quarter of 2011, the Company determined that it had been accounting for its preferred stock and related discount accretion in error since the issuance of the preferred stock in February 2009. All prior period amounts related to preferred stock, discount accretion, net income (loss) to common shareholders and earnings (loss) per common share have been restated. The error was not material to the interim or annual financial statements. Correction of this error also required reclassifications within shareholders' equity that increased preferred stock, decreased additional paid in capital, and decreased retained earnings.

The tables below quantify the differences between the amounts filed and restated for the respective periods presented in this Quarterly Report on Form 10-Q.

June 30, 2011

(dollars in thousands) As filed As restated

Preferred stock $ 14,741 16,454

Additional paid-in capital 38,074 36,959

Retained earnings 8,035 7,437

$ 60,850 60,850

8

Three months ended June 30, 2011 Six months ended June 30, 2011

(dollars in thousands) As filed As restated As filed As restated

Net income $ 628 628 1,165 1,165

Preferred stock dividend 216 216 432 432

Discount accretion 106 69 219 137

Net income to common shareholders $ 306 343 514 596

Earnings per common share

Basic $ 0.09 0.09 0.15 0.16

Diluted $ 0.08 0.09 0.14 0.15

Reclassifications

Certain amounts, previously reported, have been reclassified to state all periods on a comparable basis that had no effect on shareholders' equity or net income.

Formal Agreement with the Office of the Comptroller of the Currency

On June 8, 2010, the Bank entered into a formal agreement (the "Formal Agreement") with its primary regulator, the Office of the Comptroller of the Currency (the "OCC"). The Formal Agreement seeks to enhance the Bank's existing practices and procedures in the areas of credit risk management, credit underwriting, liquidity, and funds management. The Board of Directors and management of the Bank have aggressively worked to address the findings of the exam and believe the Company is currently in compliance with substantially all of the requirements of the Formal Agreement. See "Management's Discussion and Analysis of Financial Condition and Results of Operations" for more discussion of the Formal Agreement.

Subsequent Events

Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. Management performed an evaluation to determine whether there have been any subsequent events since the balance sheet date. On July 25, 2012, the Company completed its repurchase from the U.S. Department of the Treasury's (the "Treasury") of the warrant to purchase 399,970.34 shares of common stock of the Company (the "Warrant") that was issued to the Treasury on February 27, 2009, as part of the Troubled Asset Relief Program ("TARP") Capital Purchase Program ("CPP"). The Warrant was repurchased at a mutually agreed upon price of $1.1 million.

Recently Adopted Accounting Pronouncements

The following is a summary of recently adopted authoritative pronouncements that have impacted the accounting, reporting, and/or disclosure of financial information by the Company.

The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminates the option to present other comprehensive income as a part of the statement of changes in stockholders' equity and requires consecutive presentation of the statement of net income and other comprehensive income. The amendments were applicable to the Company on January 1, 2012 and have been applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements. Companies should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect prior to the amendments while FASB deliberates future requirements.

ASU 2011-04 was issued in May 2011 to amend the Fair Value Measurement topic of the ASC by clarifying the application of existing fair value measurement and disclosure requirements and by changing particular principles or requirements for

9

measuring fair value or for disclosing information about fair value measurements. The amendments were effective for the Company beginning January 1, 2012 and had no effect on the financial statements.

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company's financial position, results of operations or cash flows.

NOTE 2 – Preferred Stock Issuance and Partial Redemption

On February 27, 2009, as part of the CPP, the Company entered into a Securities Purchase Agreement with the Treasury, pursuant to which the Company sold 17,299 shares of its Fixed Rate Cumulative Perpetual Preferred Stock, Series T (the "Series T Preferred Stock") and the Warrant to purchase 399,970.34 shares of the Company's common stock for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock qualified as Tier 1 capital and was entitled to cumulative dividends at a rate of 5% per annum for the first five years and 9% per annum thereafter. The Warrant has a 10-year term and is immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments equal to $6.487 per share of the common stock.

On June 28, 2012, the Treasury sold its preferred stock of the Company through a public offering structured as a modified Dutch auction. The Company bid on a portion of the preferred stock in the auction after receiving approval from its regulators to do so. The clearing price per share for the preferred shares was $904 (compared to a par value of $1,000 per share), and the Company was successful in repurchasing 1,000 shares of the 17,299 shares of preferred stock outstanding through the auction process. The remaining 16,299 shares of preferred stock of the Company held by Treasury were sold to unrelated third-parties through the auction process. Included in the second quarter of 2012 operating results are approximately $93,000 of costs incurred by the Company related to the offering. These costs are not tax-deductible. The net balance sheet impact was a reduction to shareholders' equity of $904,000 which is comprised of a decrease in preferred stock of $1.0 million and a $96,000 increase to retained earnings related to the discount on the shares repurchased. The redemption of the $1.0 million in preferred shares will save the Company $50,000 annually in dividend expenses. Because the settlement date of the preferred stock repurchase occurred after June 30, 2012, other liabilities increased by $904,000 until the transaction settled on July 3, 2012.

In addition, on July 25, 2012, the Company completed its repurchase of the Warrant for the mutually agreed upon price of $1.1 million. Following the settlement of the Warrant on July 25, 2012, the Treasury has completely eliminated its equity stake in the Company through the Capital Purchase Program.

NOTE 3 – Investment Securities

The amortized costs and fair value of investment securities are as follows:

June 30, 2012

Amortized Gross Unrealized Fair

(dollars in thousands) Cost Gains Losses Value

Available for sale

State and political subdivisions $ 16,840 924 - 17,764

Mortgage-backed securities:

FHLMC 10,330 334 - 10,664

FNMA 36,907 669 3 37,573

GNMA 376 30 - 406

Total mortgage-backed securities 47,613 1,033 3 48,643

Total investment securities available for sale $ 64,453 1,957 3 66,407



December 31, 2011

Amortized Gross Unrealized Fair

Cost Gains Losses Value

Available for sale

State and political subdivisions $ 17,390 860 2 18,248

Mortgage-backed securities:

FHLMC 22,549 325 31 22,843

FNMA 58,631 441 72 59,000

GNMA 514 55 - 569

Total mortgage-backed securities 81,694 821 103 82,412

Total investment securities available for sale $ 99,084 1,681 105 100,660

10

During the first six months of 2012, we developed a need for additional liquidity as we experienced increased loan demand and, as a result, sold $29.7 million of our mortgage-backed securities and state and municipal obligations, recording a net gain on sale of investment securities of $68,000.

Other investments are comprised of the following and are recorded at cost which approximates fair value.

(dollars in thousands) June 30, 2012 December 31, 2011

Federal Reserve Bank stock $ 1,485 1,485

Federal Home Loan Bank stock 5,837 5,937

Certificates of deposit with other banks 99 99

Investment in Trust Preferred securities 403 403

Total other investments $ 7,824 7,924

Contractual maturities and yields on our investment securities at June 30, 2012 and December 31, 2011 are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. We had no securities with maturities less than five years at June 30, 2012.

June 30, 2012

Five to Ten Years Over Ten Years Total

(dollars in thousands) Amount Yield Amount Yield Amount Yield

Available for Sale

State and political subdivisions 5,795 2.81 % 11,969 3.34 % 17,764 3.17 %

Mortgage-backed securities - - % 48,643 2.56 % 48,643 2.56 %

Total 5,795 2.81 % 60,612 2.71 % 66,407 2.72 %

December 31, 2011

One to Five Years Five to Ten Years Over Ten Years Total

Amount Yield Amount Yield Amount Yield Amount Yield

Available for Sale

State and political subdivisions $ 527 1.35 % 5,845 2.81 % 11,876 3.34 % 18,248 3.11 %

Mortgage-backed securities - - % 11,318 1.89 % 71,094 2.29 % 82,412 2.24 %

Total $ 527 1.35 % 17,163 2.19 % 82,970 2.44 % 100,660 2.39 %

The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities at June 30, 2012 and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.

June 30, 2012

Less than 12 months 12 months or longer Total

(dollars in thousands) # Fair
value Unrealized
losses # Fair
value Unrealized
losses # Fair
value Unrealized
losses

Available for sale

Mortgage-backed

FNMA 1 $ 2,717 $ 3 - - - 1 $ 2,717 $ 3

Total 1 $ 2,717 $ 3 - - - 1 $ 2,717 $ 3

11

December 31, 2011

Less than 12 months 12 months or longer Total

# Fair
value Unrealized
losses # Fair
value Unrealized
losses # Fair
value Unrealized
losses

Available for sale

State and political subdivisions 1 $ 500 $ 2 - - - 1 $ 500 $ 2

Mortgage-backed

FHLMC 1 2,602 31 - - - 1 2,602 31

FNMA 8 19,775 72 - - - 8 19,775 72

Total 10 $ 22,877 $ 105 - - - 10 $ 22,877 $ 105

NOTE 4 – Loans and Allowance for Loan Losses

The following table summarizes the composition of our loan portfolio.



June 30, 2012 December 31, 2011

(dollars in thousands) Amount % of Total Amount % of Total

Commercial

Owner occupied RE $ 147,668 23.9 % 149,426 25.0 %

Non-owner occupied RE 161,235 26.0 % 164,776 27.5 %

Construction 24,646 4.0 % 17,882 3.0 %

Business 108,862 17.6 % 111,939 18.7 %

Total commercial loans 442,411 71.5 % 444,023 74.2 %

Consumer

Real estate 79,210 12.8 % 57,906 9.7 %

Home equity 79,226 12.8 % 82,664 13.8 %

Construction 8,913 1.4 % 5,570 0.9 %

Other 9,899 1.6 % 9,081 1.5 %

Total consumer loans 177,248 28.6 % 155,221 25.9 %

Deferred origination fees, net (785 ) (0.1 )% (610 ) (0.1 )%

Total gross loans, net of deferred fees 618,874 100.0 % 598,634 100.0 %

Less—allowance for loan losses (9,131 ) (8,925 )

Total loans, net $ 609,743 589,709

Maturities and Sensitivity of Loans to Changes in Interest Rates

The information in the following tables summarizes the loan maturity distribution by type and related interest rate characteristics based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below, because borrowers have the right to prepay obligations with or without prepayment penalties.

12

June 30, 2012

(dollars in thousands) One year
or less After one
but within
five years After five
years Total

Commercial

Owner occupied RE $ 24,237 79,692 43,739 147,668

Non-owner occupied RE 44,911 103,901 12,423 161,235

Construction 8,788 7,851 8,007 24,646

Business 59,741 44,670 4,451 108,862

Total commercial loans 137,677 236,114 68,620 442,411

Consumer

Real estate 14,293 23,334 41,583 79,210

Home equity 13,429 18,385 47,412 79,226

Construction 4,463 851 3,599 8,913

Other 6,182 3,091 626 9,899

Total consumer loans 38,367 45,661 93,220 177,248

Deferred origination fees, net (223 ) (357 ) (205 ) (785 )

Total gross loans, net of deferred fees $ 175,821 281,418 161,635 618,874

Loans maturing after one year with:

Fixed interest rates 276,244

Floating interest rates 166,809



December 31, 2011

One year
or less After one
but within
five years After five
years Total

Commercial

Owner occupied RE $ 28,095 85,114 36,217 149,426

Non-owner occupied RE 49,123 105,276 10,377 164,776

Construction 6,295 4,007 7,580 17,882

Business 60,248 47,594 4,097 111,939

Total commercial loans 143,761 241,991 58,271 444,023

Consumer

Real estate 16,198 20,022 21,686 57,906

Home equity 15,221 21,369 46,074 82,664

Construction 5,470 - 100 5,570

Other 4,910 3,482 689 9,081

Total consumer 41,799 44,873 68,549 155,221

Deferred origination fees, net (189 ) (292 ) (129 ) (610 )

Total gross loan, net of deferred fees $ 185,371 286,572 126,691 598,634

Loans maturing after one year with:

Fixed interest rates $ 240,767

Floating interest rates 172,496

Portfolio Segment Methodology

Commercial

Commercial loans are assessed for estimated losses by grading each loan using various risk factors identified through periodic reviews. We apply historic grade-specific loss factors to each funded loan. In the development of our statistically derived loan grade loss factors, we observe historical losses over the most recent eight quarters for each loan grade. These loss estimates are adjusted as appropriate based on additional analysis of external loss data or other risks identified from current economic

13

conditions and credit quality trends. The allowance also includes an amount for the estimated impairment on nonaccrual commercial loans and commercial loans modified in a troubled debt restructuring ("TDR"), whether on accrual or nonaccrual status.

Consumer

For consumer loans, we determine the allowance on a collective basis utilizing forecasted losses to represent our best estimate of inherent loss. We pool loans, generally by product types with similar risk characteristics. In addition, we establish an allowance for consumer loans that have been modified in a TDR, whether on accrual or nonaccrual status.

Credit Quality Indicators

Commercial

We manage a consistent process for assessing commercial loan credit quality by monitoring our loan grading trends and past due statistics. All loans are subject to individual risk assessment. Our categories include Pass, Special Mention, Substandard, Doubtful, and Loss, each of which is defined by banking regulatory agencies. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for loan losses.

The tables below provide a breakdown of outstanding commercial loans by risk category.

June 30, 2012

(dollars in thousands) Owner
occupied RE Non-owner occupied RE Construction Business Total

Pass $ 138,721 136,422 18,892 100,558 394,593

Special Mention 4,883 9,802 - 2,797 17,482

Substandard 4,064 15,011 5,754 5,507 30,336

Doubtful - - - - -

Loss - - - - -

$ 147,668 161,235 24,646 108,862 442,411

December 31, 2011

Owner
occupied RE Non-owner occupied RE Construction Business Total

Pass $ 139,907 138,535 12,830 104,009 395,281

Special Mention 4,294 12,733 - 2,323 19,350

Substandard 5,225 13,508 5,052 5,607 29,392

Doubtful - - - - -

Loss - - - - -

$ 149,426 164,776 17,882 111,939 444,023

The following tables provide past due information for outstanding commercial loans and include loans on nonaccrual status as well as accruing TDRs.

June 30, 2012

(dollars in thousands) Owner occupied RE Non-owner occupied RE Construction Business Total

Current $ 144,495 159,328 23,641 107,042 434,506

30-59 days past due 439 340 - 86 865

60-89 days past due - 308 - 31 339

Greater than 90 Days 2,734 1,259 1,005 1,703 6,701

$ 147,668 161,235 24,646 108,862 442,411

14

December 31, 2011

Owner occupied RE Non-owner occupied RE Construction Business Total

Current $ 145,089 161,922 16,566 107,713 431,290

30-59 days past due 20 646 2 172 841

60-89 days past due 3,007 294 - 790 4,090

Greater than 90 Days 1,310 1,914 1,314 3,264 7,802

$ 149,426 164,776 17,882 111,939 444,023

Consumer

We manage a consistent process for assessing consumer loan credit quality by monitoring our loan grading trends and past due statistics. All loans are subject to individual risk assessment. Our categories include Pass, Special Mention, Substandard, Doubtful, and Loss, each of which is defined by banking regulatory agencies. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for loan losses.

The tables below provide a breakdown of outstanding consumer loans by risk category.

June 30, 2012

(dollars in thousands) Real estate Home equity Construction Other Total

Pass $ 76,331 74,947 8,913 9,315 169,506

Special Mention 1,131 2,315 - 219 3,665

Substandard 1,748 1,964 - 365 4,077

Doubtful - - - - -

Loss - - - - -

$ 79,210 79,226 8,913 9,899 177,248

December 31, 2011

Real estate Home equity Construction Other Total

Pass $ 55,076 79,129 5,570 8,641 148,416

Special Mention 526 2,142 - 65 2,733

Substandard 2,304 1,393 - 375 4,072

Doubtful - - - - -

Loss - - - - -

$ 57,906 82,664 5,570 9,081 155,221

The following tables provide past due information for outstanding consumer loans and include loans on nonaccrual status as well as accruing TDRs.

June 30, 2012

(dollars in thousands) Real estate Home equity Construction Other Total

Current $ 78,386 78,487 8,913 9,898 175,684

30-59 days past due 538 17 - 1 556

60-89 days past due 125 165 - - 290

Greater than 90 Days 161 557 - - 718

$ 79,210 79,226 8,913 9,899 177,248

15

December 31, 2011

(dollars in thousands) Real estate Home equity Construction Other Total

Current $ 56,854 82,229 5,570 9,076 153,729

30-59 days past due 344 80 - 5 429

60-89 days past due - - - - -

Greater than 90 Days 708 355 - - 1,063

$ 57,906 82,664 5,570 9,081 155,221

Nonperforming assets

Nonperforming assets include real estate acquired through foreclosure or deed taken in lieu of foreclosure and loans on nonaccrual status. The following table shows our nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans. Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and collection efforts, that the borrower's financial condition is such that collection of the contractual principal or interest on the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received. Our policy with respect to nonperforming loans requires the borrower to make a minimum of six consecutive payments in accordance with the loan terms before that loan can be placed back on accrual status. Further, the borrower must show capacity to continue performing into the future prior to restoration of accrual status.

(dollars in thousands) June 30, 2012 December 31, 2011

Commercial

Owner occupied RE $ 599 1,061

Non-owner occupied RE 1,476 1,745

Construction 1,005 1,314

Business 507 503

Consumer

Real estate 286 476

Home equity 558 386

Construction - -

Other - -

Nonaccruing troubled debt restructurings 5,937 4,779

Total nonaccrual loans, including nonaccruing TDRs 10,368 10,264

Other real estate owned 2,555 3,686

Total nonperforming assets $ 12,923 13,950

Nonperforming assets as a percentage of:

Total assets 1.70 % 1.82 %

Gross loans 2.09 % 2.33 %

Total loans over 90 days past due $ 7,419 8,865

Loans over 90 days past due and still accruing - -

Accruing troubled debt restructurings 8,569 7,429

Impaired Loans

The table below summarizes key information for impaired loans. Our impaired loans include loans on nonaccrual status and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans may have estimated impairment which is included in the allowance for loan losses. Our commercial impaired loans are evaluated individually to determine the related allowance for loan losses while our consumer impaired loans are evaluated on a collective basis.

16

June 30, 2012

Recorded investment

Impaired loans

Unpaid with related Related

Principal Impaired allowance for allowance for

(dollars in thousands) Balance loans loan losses loan losses

Commercial

Owner occupied RE $ 4,584 3,909 3,754 709

Non-owner occupied RE 7,594 7,262 2,134 855

Construction 4,822 2,080 1,076 213

Business 3,560 3,560 2,849 1,991

Total commercial 20,560 16,811 9,813 3,768

Consumer

Real estate 1,194 1,140 286 43

Home equity 753 753 587 88

Construction - - - -

Other 233 233 - -

Total consumer 2,180 2,126 873 131

Total $ 22,740 18,937 10,686 3,899

December 31, 2011

Recorded investment

Impaired loans

Unpaid with related Related

Principal Impaired allowance for allowance for

Balance loans loan losses loan losses

Commercial

Owner occupied RE $ 5,070 5,070 4,922 870

Non-owner occupied RE 4,685 3,638 985 578

Construction 4,056 2,068 1,597 498

Business 4,904 4,604 4,459 1,807

Total commercial 18,715 15,380 11,963 3,753

Consumer

Real estate 1,694 1,694 839 126

Home equity 386 386 386 58

Construction - - - -

Other 233 233 - -

Total consumer 2,313 2,313 1,225 184

Total $ 21,028 17,693 13,188 3,937

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and class.

17

Three months ended June 30, Six months ended June 30, Year ended December 31,

2012 2012 2011

Average Recognized Average Recognized Average Recognized

recorded interest recorded interest recorded interest

(dollars in thousands) investment income investment income investment income

Commercial

Owner occupied RE $ 4,330 2 4,577 76 3,521 220

Non-owner occupied RE 5,563 77 4,921 179 2,520 281

Construction 2,201 18 2,157 41 1,425 81

Business 3,664 9 3,977 16 3,331 207

Total commercial 15,758 106 15,632 312 10,797 789

Consumer

Real estate 1,307 10 1,436 21 1,729 64

Home equity 524 2 478 5 399 -

Construction - - - - - -

Other 232 3 232 6 38 13

Total consumer 2,063 15 2,146 32 2,166 77

Total $ 17,821 121 17,778 344 12,963 866

Allowance for Loan Losses

The allowance for loan loss is management's estimate of credit losses inherent in the loan portfolio. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management's periodic review of the collectability of the loans in light of historical experience (most recent eight quarters), the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

We have an established process to determine the adequacy of the allowance for loan losses that assesses the losses inherent in our portfolio. While we attribute portions of the allowance to specific portfolio segments, the entire allowance is available to absorb credit losses inherent in the total loan portfolio. Our process involves procedures to appropriately consider the unique risk characteristics of our commercial and consumer loan portfolio segments. For each portfolio segment, impairment is measured collectively for groups of smaller loans with similar characteristics and individually for larger impaired loans. Our allowance levels are influenced by loan volumes, loan grade migration or delinquency status, historic loss experience and other economic conditions.

The allowance consists of general and specific components.

Commercial loans are assessed for estimated losses by grading each loan using various risk factors identified through periodic reviews. We apply historic grade-specific loss factors to each funded loan. In the development of our statistically derived loan grade loss factors, we observe historical losses over a relevant period for each loan grade. These loss estimates are adjusted as appropriate based on additional analysis of external loss data or other risks identified from current economic conditions and credit quality trends. For consumer loans, we determine the allowance on a collective basis utilizing historical losses to represent our best estimate of inherent loss. We pool loans, generally by product types with similar risk characteristics.

Included in the general component of the allowance for loan losses for both portfolio segments is a margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating general losses in the portfolio. Uncertainties and subjective issues such as changes in the lending policies and procedures, changes in the local/national economy, changes in volume or type of credits, changes in volume/severity or problem loans, quality of loan review and board of director oversight, concentrations of credit, and peer group comparisons are factors considered.

The specific component relates to loans that are classified as impaired. For loans that are classified as impaired, an allowance is established when the value of the impaired loan is lower than the carrying value of that loan. A loan is considered impaired when, based on current information and events, it is probable that the company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Impairment is measured on a loan by loan basis for commercial loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent. For loans that are classified as impaired, an allowance is established when

18

the value of the impaired loan is lower than the carrying value of that loan. The specific component also includes an amount for the estimated impairment on commercial and consumer loans modified in a TDR, whether on accrual or nonaccrual status.

In conjunction with the changes in the current economic environment and as required by our Formal Agreement with the OCC, we have revised and updated our allowance for loan losses policy. Specifically, since December 31, 2010, we have modified our allowance methodology related to the commercial and consumer loan portfolios to use historical loss rates in determining the appropriate level of allowance needed. In addition, we have allocated the unallocated component of the allowance that existed at December 31, 2010 into the commercial and consumer portfolio segments.

While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in local economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review our allowance for loan losses. Such agencies may require us to recognize additions to the allowances based on their judgments about information available to them at the time of their examination.

The following table summarizes the activity related to our allowance for loan losses:

Six months ended June 30,

(dollars in thousands) 2012 2011

Balance, beginning of period $ 8,925 8,386

Provision for loan losses 2,475 1,375

Loan charge-offs:

Commercial

Owner occupied RE (892 ) (72 )

Non-owner occupied RE (232 ) (164 )

Construction - (67 )

Business (981 ) (529 )

Total commercial (2,105 ) (832 )

Consumer

Real estate (175 ) (19 )

Home equity (7 ) (75 )

Construction - -

Other - (183 )

Total consumer (182 ) (277 )

Total loan charge-offs (2,287 ) (1,109 )

Loan recoveries:

Commercial

Owner occupied RE 4 1

Non-owner occupied RE - 40

Business 9 25

Construction - -

Total commercial 13 66

Consumer

Real estate - -

Home equity - 1

Construction - -

Other 5 -

Total consumer 5 1

Total recoveries 18 67

Net loan charge-offs (2,269 ) (1,042 )

Balance, end of period $ 9,131 8,719

Net charge-offs to average loans (annualized) 0.75 % 0.36 %

Allowance for loan losses to gross loans 1.48 % 1.51 %

Allowance for loan losses to nonperforming loans 88.07 % 85.47 %

19

The following tables summarize the activity in the allowance for loan losses by our commercial and consumer portfolio segments.

Six months ended June 30, 2012

(dollars in thousands) Commercial Consumer Unallocated Total

Balance, beginning of period $ 8,061 864 - 8,925

Provision 2,267 208 - 2,475

Loan charge-offs (2,105 ) (182 ) - (2,287 )

Loan recoveries 13 5 18

Net loan charge-offs (2,092 ) (177 ) - (2,269 )

Balance, end of period $ 8,236 895 - 9,131



Year ended December 31, 2011

Commercial Consumer Unallocated Total

Balance, beginning of period $ 6,706 1,447 233 8,386

Provision 5,584 (81 ) (233 ) 5,270

Loan charge-offs (4,434 ) (504 ) - (4,938 )

Loan recoveries 205 2 207

Net loan charge-offs (4,229 ) (502 ) - (4,731 )

Balance, end of period $ 8,061 864 - 8,925

The following table disaggregates our allowance for loan losses and recorded investment in loans by impairment methodology.

June 30, 2012

Allowance for loan losses Recorded investment in loans

(dollars in thousands) Commercial Consumer Total Commercial Consumer Total

Individually evaluated $ 3,768 - 3,768 16,811 - 16,811

Collectively evaluated 4,468 895 5,363 425,600 177,248 602,848

Total $ 8,236 895 9,131 442,411 177,248 619,659

December 31, 2011

Allowance for loan losses Recorded investment in loans

Commercial Consumer Total Commercial Consumer Total

Individually evaluated $ 3,753 - 3,753 15,380 - 15,380

Collectively evaluated 4,308 864 5,172 428,643 155,221 583,864

Total $ 8,061 864 8,925 444,023 155,221 599,244

NOTE 5 – Troubled Debt Restructurings

At June 30, 2012, we had 40 loans totaling $14.5 million and at December 31, 2011 we had 42 loans totaling $12.2 million, which we considered as TDRs. The Company considers a loan to be a TDR when the debtor experiences financial difficulties and the Company provides concessions such that we will not collect all principal and interest in accordance with the original terms of the loan agreement. Concessions can relate to the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may restructure loan terms to assist borrowers facing challenges in the current economic environment.

Our policy with respect to accrual of interest on loans restructured in a TDR follows relevant supervisory guidance. That is, if a borrower has demonstrated performance under the previous loan terms and shows capacity to perform under the restructured loan terms; continued accrual of interest at the restructured interest rate is likely. If a borrower was materially delinquent on payments prior to the restructuring, but shows capacity to meet the restructured loan terms, the loan will likely continue as nonaccrual going forward. Lastly, if the borrower does not perform under the restructured terms, the loan is placed

20

on nonaccrual status. We will continue to closely monitor these loans and will cease accruing interest on them if management believes that the borrowers may not continue performing based on the restructured note terms. If, after previously being classified as a TDR, a loan is restructured a second time, then the loan is automatically placed on nonaccrual status.

In the determination of the allowance for loan losses, management considers TDRs on commercial loans and subsequent defaults in these restructurings by measuring impairment, on a loan by loan basis, based on either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. Consumer loans, which we typically consider to be homogeneous, are collectively evaluated for impairment.

The following table summarizes the concession at the time of modification and the recorded investment in our TDRs before and after their modification during the six months ended June 30, 2012.

For the six months ended June 30, 2012

Pre-modification Post-modification

Renewals Reduced Converted Maturity Total outstanding outstanding

deemed a or deferred to interest date number recorded recorded

(dollars in thousands) concession payments only extensions of loans investment investment

Commercial

Owner occupied RE - - - - - $ - $ -

Non-owner occupied RE 1 1 - - 2 3,918 3,918

Construction - - - - - - -

Business 1 - 1 - 2 339 339

Consumer

Real estate - - - - - - -

Home equity - 1 - - 1 166 166

Construction - - - - - - -

Other - - - - - - -

Total loans 2 2 1 - 5 $ 4,423 $ 4,423

The following table summarizes the TDRs that are more than 30 days past due, and have subsequently defaulted during the six months ended June 30, 2012.

For the six months ended June 30, 2012

Number of Recorded

(dollars in thousands) Loans Investment

Commercial

Owner occupied RE 3 2,713

Non-owner occupied RE - -

Construction - -

Business 1 40

Consumer

Real estate - -

Home equity - -

Construction - -

Other - -

Total loans 4 2,753

NOTE 6 – Fair Value Accounting

FASB ASC 820, "Fair Value Measurement and Disclosures," defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

21

Level 1 – Quoted market price in active markets

Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities that are traded in an active exchange market.

Level 2 – Significant other observable inputs

Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company's available-for-sale portfolio and impaired loans.

Level 3 – Significant unobservable inputs

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data.

Following is a description of valuation methodologies used for assets recorded at fair value.

Investment Securities

Securities available for sale are valued on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities and debentures issued by government sponsored entities, municipal bonds and corporate debt securities. In certain cases where there is limited activity or less transparency around inputs to valuations, securities are classified as Level 3 within the valuation hierarchy. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. The carrying value of Other Investments, such as Federal Reserve Bank and Federal Home Loan Bank ("FHLB") stock, approximates fair value based on their redemption provisions.

Loans

The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan may be considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures the impairment in accordance with FASB ASC 310, "Receivables." The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At June 30, 2012, substantially all of the impaired loans were evaluated based on the fair value of the collateral. In accordance with FASB ASC 820, "Fair Value Measurement and Disclosures," impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company considers the impaired loan as nonrecurring Level 2. The Company's current loan and appraisal policies require the Bank to obtain updated appraisals on an "as is" basis at renewal, or in the case of an impaired loan, on an annual basis, either through a new external appraisal or an appraisal evaluation. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the impaired loan as nonrecurring Level 3. The fair value of impaired loans may also be estimated using the present value of expected future cash flows to be realized on the loan, which is also considered a Level 3 valuation. These fair value estimates are subject to fluctuations in assumptions about the amount and timing of expected cash flows as well as the choice of discount rate used in the present value calculation.

Other Real Estate Owned ("OREO")

OREO, consisting of properties obtained through foreclosure or in satisfaction of loans, is reported at the lower of cost or fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs (Level 2). At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. Gains or losses on sale and generally any subsequent adjustments to the value are recorded as a component of real estate owned activity. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the OREO as nonrecurring Level 3.

22

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.

June 30, 2012

(dollars in thousands) Level 1 Level 2 Level 3 Total

Assets

Securities available for sale

State and political subdivisions $ - 17,764 - 17,764

Mortgage-backed securities - 48,643 - 48,643

Other investments - - 7,824 7,824

Total assets measured at fair value on a recurring basis $ - 66,407 7,824 74,231

December 31, 2011

Level 1 Level 2 Level 3 Total

Assets

Securities available for sale

State and political subdivisions $ - 18,248 - 18,248

Mortgage-backed securities - 82,412 - 82,412

Other investments - - 7,924 7,924

Total assets measured at fair value on a recurring basis $ - 100,660 7,924 108,584



The Company has no liabilities carried at fair value or measured at fair value on a recurring or nonrecurring basis.

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

The Company is predominantly an asset based lender with real estate serving as collateral on approximately 80% of loans as of June 30, 2012. Loans which are deemed to be impaired are valued net of the allowance for loan losses, and other real estate owned is valued at the lower of cost or net realizable value of the underlying real estate collateral. Such market values are generally obtained using independent appraisals, which the Company considers to be level 2 inputs. The tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis.

As of June 30, 2012

(dollars in thousands) Level 1 Level 2 Level 3 Total

Assets

Impaired loans $ - 14,329 709 15,038

Other real estate owned - 2,268 287 2,555

Total assets measured at fair value on a nonrecurring basis - 16,597 996 17,593

As of December 31, 2011

Level 1 Level 2 Level 3 Total

Assets

Impaired loans $ - 12,318 1,438 13,756

Other real estate owned - 2,461 1,225 3,686

Total assets measured at fair value on a nonrecurring basis - 14,779 2,663 17,442

For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of June 30, 2012, the significant unobservable inputs used in the fair value measurements were as follows:

23

Valuation Technique Significant Unobservable Inputs

Other investments
Carrying Value

None

Impaired loans Appraised Value/ Discounted Cash Flows
Appraisals and/or sales of comparable properties

Other real estate owned Appraised Value/ Comparable Sales Appraisals and/or sales of comparable properties/ Independent quotes

Fair Value of Financial Instruments

Financial instruments require disclosure of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company's common stock, premises and equipment and other assets and liabilities.

The following is a description of valuation methodologies used to estimate fair value for certain other financial instruments.

Fair value approximates carrying value for the following financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, federal funds purchased, and securities sold under agreement to repurchase.

Bank Owned Life Insurance – The cash surrender value of bank owned life insurance policies held by the Bank approximates fair values of the policies.

Deposits – Fair value for demand deposit accounts and interest-bearing accounts with no fixed maturity date is equal to the carrying value. The fair value of certificate of deposit accounts are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.

FHLB Advances and Other Borrowings – Fair value for FHLB advances and other borrowings are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.

Junior subordinated debentures – Fair value for junior subordinated debentures are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.

The Company has used management's best estimate of fair value based on the above assumptions. Thus, the fair values presented may not be the amounts that could be realized in an immediate sale or settlement of the instrument. In addition, any income taxes or other expenses, which would be incurred in an actual sale or settlement, are not taken into consideration in the fair value presented.

24

The estimated fair values of the Company's financial instruments at June 30, 2012 and December 31, 2011 are as follows:

June 30, 2012

(dollars in thousands) Carrying
Amount Fair
Value Level 1 Level 2 Level 3

Financial Assets:

Cash and cash equivalents $ 31,268 31,268 31,268 - -

Other investments, at cost 7,824 7,824 - - 7,824

Loans, net 609,743 618,197 - 14,460 603,737

Bank owned life insurance 18,403 18,403 - - 18,403

Financial Liabilities:

Deposits 554,417 539,371 - 539,371 -

FHLB and other borrowings 122,700 139,334 - 139,334 -

Junior subordinated debentures 13,403 5,232 - 5,232 -

December 31, 2011

Carrying
Amount Fair
Value Level 1 Level 2 Level 3

Financial Assets:

Cash and cash equivalents $ 23,005 23,005 23,005 - -

Other investments, at cost 7,924 7,924 - - 7,924

Loans, net 589,709 603,416 - 12,318 591,098

Bank owned life insurance 18,093 18,093 - - 18,093

Financial Liabilities:

Deposits 562,912 521,930 - 521,930 -

FHLB and other borrowings 122,700 141,411 - 141,411 -

Junior subordinated debentures 13,403 4,212 - 4,212 -

NOTE 7 – Earnings Per Common Share and Stock Dividend

On January 17, 2012, the Company's Board of Directors approved a 10% stock dividend to the Company's shareholders. The record date for shareholders entitled to receive the stock dividend was February 3, 2012 and the distribution date was February 17, 2012. Certain amounts in our Consolidated Balance Sheets, including common shares outstanding, have been adjusted for the prior period to reflect the stock dividend. In addition, earnings per share and average shares outstanding in our Consolidated Statements of Income have been adjusted for the prior period to reflect the stock dividend.

The following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the three and six month periods ended June 30, 2012 and 2011. Dilutive common shares arise from the potentially dilutive effect of the Company's stock options and CPP Warrant that were outstanding at June 30, 2012. The assumed conversion of stock options and CPP Warrant can create a difference between basic and dilutive net income per common share. At June 30, 2012 and 2011, 79,002 and 79,970 options, respectively, were anti-dilutive in the calculation of earnings per share as their exercise price exceeded the fair market value.

Three months ended June 30, Six months ended June 30,

(dollars in thousands, except share data) 2012 2011 2012 2011

Numerator:

Net income $ 815 $ 628 $ 1,503 $ 1,165

Less: Preferred stock dividend 216 216 432 432

Discount accretion (1) 106 69 179 137

Add: Redemption of preferred stock 96 - 96 -

Net income available to common shareholders (1) $ 589 $ 343 $ 988 $ 596

Denominator:

Weighted-average common shares outstanding – basic 3,841,812 3,820,974 3,840,280 3,817,171

Common stock equivalents 191,752 88,281 116,417 88,156

Weighted-average common shares outstanding – diluted 4,033,564 3,909,255 3,956,697 3,905,327

Earnings per common share (1):

Basic $ 0.15 $ 0.09 $ 0.26 $ 0.16

Diluted $ 0.15 $ 0.09 $ 0.25 $ 0.15

(1) See Note 1 to financial statements for information related to a correction of an error in the 2011 periods.

25

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion reviews our results of operations for the three and six month periods ended June 30, 2012 as compared to the three and six month periods ended June 30, 2011 and assesses our financial condition as of June 30, 2012 as compared to December 31, 2011. You should read the following discussion and analysis in conjunction with the accompanying consolidated financial statements and the related notes and the consolidated financial statements and the related notes for the year ended December 31, 2011 included in our Annual Report on Form 10-K for that period. Results for the three and six month periods ended June 30, 2012 are not necessarily indicative of the results for the year ending December 31, 2012 or any future period.

Discussion of forward-looking statements

This report, including information included or incorporated by reference in this document, contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may relate to our financial condition, results of operation, plans, objectives, or future performance. These statements are based on many assumptions and estimates and are not guarantees of future performance. Our actual results may differ materially from those anticipated in any forward-looking statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control. The words "may," "would," "could," "should," "will," "expect," "anticipate," "predict," "project," "potential," "believe," "continue," "assume," "intend," "plan," and "estimate," as well as similar expressions, are meant to identify such forward-looking statements. Potential risks and uncertainties that could cause our actual results to differ from those anticipated in any forward-looking statements include, but are not limited to, those described under Item 1A- Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2011, as well as the following:

• changes in political conditions and the legislative or regulatory environment, including the effect of the recent financial reform legislation on the banking and financial services industries;

• general economic conditions in the U.S., including the possibility of a prolonged period of limited economic growth; disruptions to the credit and financial markets; and contractions or limited growth in consumer spending or consumer credit;

• reduced earnings due to higher credit losses, including losses in the sectors of our loan portfolio secured by real estate, may be greater than expected due to economic factors, including, but not limited to, declining real estate values, increasing interest rates, increasing unemployment, changes in payment behavior or other factors;

• reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;

• the high concentration of our real estate-based loans collateralized by real estate in a weak commercial real estate market;

• our ability to comply with our Formal Agreement and potential regulatory actions if we fail to comply;

• results of examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for loan losses or write-down assets;

• restrictions or conditions imposed by our regulators on our operations may make it more difficult for us to achieve our goals;

• significant increases in competitive pressure in the banking and financial services industries;

• increased funding costs due to market illiquidity, increased competition for funding and/or increased regulatory requirements with regard to funding;

• changes in the interest rate environment which could reduce anticipated margins;

• general economic conditions, either nationally or regionally and especially in our primary service area, being less favorable than expected, resulting in, among other things, a deterioration in credit quality;

26

• changes occurring in business conditions and inflation;

• changes in deposit flows;

• changes in technology;

• changes in monetary and tax policies;

• adequacy of the level of our allowance for loan losses;

• the rate of delinquencies and amount of loans charged-off;

• the rate of loan growth;

• adverse changes in asset quality and resulting credit risk-related losses and expenses;

• loss of consumer confidence and economic disruptions resulting from terrorist activities;

• changes in the securities markets; and

• other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (the "SEC").

All forward-looking statements in this report are based on information available to us as of the date of this report. Although we believe that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee you that these expectations will be achieved. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

These risks are exacerbated by the developments over the last three years in local, national and international financial markets, and we are unable to predict what effect these uncertain market conditions will continue to have on our Company. Beginning in 2008 and continuing into 2012, the capital and credit markets have experienced severe levels of volatility and disruption. There can be no assurance that these challenging developments will not materially and adversely affect our business, financial condition and results of operations.

OVERVIEW

We were incorporated in March 1999 to organize and serve as the holding company for Greenville First Bank, N.A. On July 2, 2007, we changed the name of our Company and Bank to Southern First Bancshares, Inc. and Southern First Bank, N.A., respectively. Since we opened our Bank in January 2000, we have experienced growth in total assets, loans, deposits, and shareholders' equity.

On July 16, 2012, we announced our pending expansion into Charleston, South Carolina with the hiring of Mr. Lenwood Howell as Executive Vice President and Charleston Regional Executive. We expect to open a Charleston office during the third quarter of 2012 at 480 East Bay Street, Charleston, South Carolina.

Our business model continues to be client-focused, utilizing relationship teams to provide our clients with a specific banker contact and support team responsible for all of their banking needs. The purpose of this structure is to provide a consistent and superior level of professional service, and we believe it provides us with a distinct competitive advantage. We consider exceptional client service to be a critical part of our culture, which we refer to as "ClientFIRST."

Like most community banks, we derive the majority of our income from interest received on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on which we pay interest. Consequently, one of the key measures of our success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread between the yield we earn on these interest-earning assets and the rate we pay on our interest-bearing liabilities, which is called our net interest spread.

There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible. We maintain this allowance by charging a provision for loan losses against our operating earnings for each period. We have included a detailed discussion of this process, as well as several tables describing our allowance for loan losses.

In addition to earning interest on our loans and investments, we earn income through fees and other charges to our clients. We have also included a discussion of the various components of this noninterest income, as well as of our noninterest expense.

Economic conditions, competition, and the monetary and fiscal policies of the Federal government significantly affect most financial institutions, including the Bank. Lending and deposit activities and fee income generation are influenced by levels of business spending and investment, consumer income, consumer spending and savings, capital market activities, and competition among financial institutions, as well as customer preferences, interest rate conditions and prevailing market rates on competing products in our market areas.

27

The following discussion and analysis also identifies significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements. We encourage you to read this discussion and analysis in conjunction with our financial statements and the other statistical information included in our filings with the SEC.

Effect of Economic Trends

The twelve months ended December 31, 2011 and the first six months of 2012 continue to reflect the tumultuous economic conditions which have negatively impacted our clients' liquidity and credit quality. Concerns regarding increased credit losses from the weakening economy have negatively affected capital and earnings of most financial institutions. Financial institutions have experienced significant declines in the value of collateral for real estate loans, heightened credit losses, which have resulted in record levels of non-performing assets, charge-offs and foreclosures.

Liquidity in the debt markets remains low in spite of efforts by the Treasury and the Federal Reserve to inject capital into financial institutions. The federal funds rate set by the Federal Reserve has remained at 0.25% since December 2008, following a decline from 4.25% to 0.25% during 2008 through a series of seven rate reductions.

In response to the challenges facing the financial services sector, beginning in 2008 a multitude of new regulatory and governmental actions have been announced, including the Emergency Economic Stabilization Act of 2008 (the "EESA"), the Troubled Asset Relief Program (the "TARP"), the American Recovery and Reinvestment Act of 2009 (the "Recovery Act"), the Dodd-Frank Wall Street Reform and Consumer Protection Act (the "Dodd-Frank Act") and related economic recovery programs. Some of the more recent actions include those described in Part I. Item 1. Business - Supervision and Regulation of our Annual Report on Form 10-K for the year ended December 31, 2011 as filed with the SEC.

In addition, on April 5, 2012, the U.S. President signed the Jumpstart Our Business Startup Act (the "JOBS Act"), which is intended to stimulate economic growth by helping smaller and emerging growth companies access the U.S. capital markets. The JOBS Act amends various provisions of, and adds new sections to, the Securities Act of 1933 and the Securities Exchange Act of 1934, as well as provisions of the Sarbanes-Oxley Act of 2002. In addition, under the JOBS Act, a bank or bank holding company is permitted to have 2,000 shareholders before being subject to public company requirements and to deregister from the SEC when its shareholder count falls below 1,200. The SEC has been directed to issue rules implementing these amendments by April 5, 2013. We are currently evaluating the effects that these amendments, as well as the full JOBS Act, will have on the Company.

Future regulations, or enforcement of the terms of programs already in place, may require financial institutions to raise additional capital and result in the conversion of preferred equity issued under TARP or other programs to common equity. There can be no assurance as to the actual impact of the EESA, the TARP, the Recovery Act, the Dodd-Frank Act, the JOBS Act or any governmental program on the financial markets.

The weak economic conditions are expected to continue through the remainder of 2012 and into 2013. Financial institutions likely will continue to experience heightened credit losses and higher levels of non-performing assets, charge-offs and foreclosures. In light of these conditions, financial institutions also face heightened levels of scrutiny from federal and state regulators. These factors negatively influenced, and likely will continue to negatively influence, earning asset yields at a time when the market for deposits is intensely competitive. As a result, financial institutions experienced, and are expected to continue to experience, pressure on credit costs, loan yields, deposit and other borrowing costs, liquidity, and capital.

EARNINGS REVIEW

Our net income was $815,000 and $628,000 for the three months ended June 30, 2012 and 2011, respectively, an increase of $187,000. After our dividend payment to the Treasury as preferred shareholder, net income to common shareholders was $589,000, or diluted earnings per share ("EPS") of $0.15, for the second quarter of 2012 as compared to net income to common shareholders of $343,000, or diluted EPS of $0.09 for the same period in 2011. The increase in net income resulted primarily from increases in net interest income and noninterest income as well as a decrease in noninterest expense, partially offset by an increase in the provision for loan losses.

Our net income for the first six months of 2012 was $1.5 million compared to $1.2 million for the first six months of 2011. Net income to common shareholders was $988,000, or diluted EPS of $0.25, for the six months ended June 30, 2012, and $596,000, or diluted EPS of $0.15, for the six months ended June 30, 2011.

28

Net Interest Income and Margin

Our level of net interest income is determined by the level of earning assets and the management of our net interest margin. For the three month period ended June 30, 2012, our net interest income was $6.4 million, a 9.9% increase over net interest income of $5.8 million for the same period in 2011. In comparison, our average earning assets increased only $1.9 million during the second quarter of 2012 compared to the second quarter of 2011, while our interest bearing liabilities decreased by $32.5 million during the same period. The increase in average earning assets is primarily related to an increase in average loans, nearly offset by a decrease in federal funds sold, while the decrease in average interest-bearing liabilities is a result of a decrease in time deposits, specifically, out-of-market certificates of deposit which decreased $45.9 million, offset in part by an increase in interest-bearing transaction accounts.

We have included a number of tables to assist in our description of various measures of our financial performance. For example, the "Average Balances, Income and Expenses, Yields and Rates" table reflects the average balance of each category of our assets and liabilities as well as the yield we earned or the rate we paid with respect to each category during the three and six month periods ended June 30, 2012 and 2011. A review of this table shows that our loans typically provide higher interest yields than do other types of interest-earning assets, which is why we direct a substantial percentage of our earning assets into our loan portfolio. Similarly, the "Rate/Volume Analysis" table demonstrates the effect of changing interest rates and changing volume of assets and liabilities on our financial condition during the periods shown. We also track the sensitivity of our various categories of assets and liabilities to changes in interest rates, and we have included tables to illustrate our interest rate sensitivity with respect to interest-earning accounts and interest-bearing accounts. Finally, we have included various tables that provide detail about our investment securities, our loans, our deposits, and other borrowings.

The following table sets forth information related to our average balance sheets, average yields on assets, and average costs of liabilities. We derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities. We derived average balances from the daily balances throughout the periods indicated. During the same periods, we had no securities purchased with agreements to resell. All investments owned have an original maturity of over one year. Nonaccrual loans are included in the following tables. Loan yields have been reduced to reflect the negative impact on our earnings of loans on nonaccrual status. The net of capitalized loan costs and fees are amortized into interest income on loans.

Average Balances, Income and Expenses, Yields and Rates

For the Three Months Ended June 30,

2012 2011

(dollars in thousands) Average
Balance Income/
Expense Yield/
Rate(1) Average
Balance Income/
Expense Yield/
Rate(1)

Interest-earning assets

Federal funds sold $ 32,053 $ 21 0.26 % $ 66,128 $ 40 0.24 %

Investment securities, taxable 58,839 358 2.45 % 60,315 441 2.93 %

Investment securities, nontaxable (2) 17,814 213 4.81 % 12,018 156 5.22 %

Loans 610,570 8,023 5.28 % 578,929 8,309 5.76 %

Total interest-earning assets 719,276 8,615 4.82 % 717,390 8,946 5.00 %

Noninterest-earning assets 43,232 40,767

Total assets $ 762,508 $ 758,157

Interest-bearing liabilities

NOW accounts $ 155,501 231 0.60 % $ 139,513 377 1.08 %

Savings & money market 107,060 104 0.39 % 109,609 226 0.83 %

Time deposits 206,591 702 1.37 % 252,521 1,242 1.97 %

Total interest-bearing deposits 469,152 1,037 0.89 % 501,643 1,845 1.48 %

Note payable and other borrowings 122,700 1,027 3.37 % 122,700 1,153 3.77 %

Junior subordinated debentures 13,403 92 2.76 % 13,403 87 2.60 %

Total interest-bearing liabilities 605,255 2,156 1.43 % 637,746 3,085 1.94 %

Noninterest-bearing liabilities 92,967 59,373

Shareholders' equity 64,286 61,038

Total liabilities and shareholders' equity $ 762,508 $ 758,157

Net interest spread 3.39 % 3.06 %

Net interest income (tax equivalent) / margin $ 6,459 3.61 % $ 5,861 3.28 %

Less: tax-equivalent adjustment (2) 80 59

Net interest income $ 6,379 $ 5,802

(1) Annualized for the three month period.

(2) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.

29

Our net interest margin, on a tax-equivalent basis, was 3.61% for the three months ended June 30, 2012 compared to 3.36% for the fourth quarter of 2011 and 3.28% for the second quarter of 2011. The 33 basis point increase in net interest margin during the second quarter of 2012, as compared to the same period in 2011, was driven primarily by a 51 basis point reduction in the cost of our interest bearing liabilities.

While our interest-earning assets increased by $1.9 million during the second quarter of 2012, as compared to the same quarter in 2011, our interest income decreased by $353,000 or 18 basis points. The decline in yield on our interest earning assets was driven primarily by reduced yields on our investment securities and loan portfolio. During the second quarter of 2012, our average loan balances increased by $31.6 million as compared to the same period in 2011 while our loan yield decreased by 48 basis points. The decrease in loan yield was driven primarily by loans being originated or renewed at market rates which are lower than those in the past.

Our interest expense also decreased during the second quarter of 2012 as compared to the second quarter of 2011 due to lower rates on our interest-bearing liabilities. While our average interest-bearing liabilities decreased by $32.5 million during the second quarter of 2012, compared to the same period in 2011, the rate on these liabilities decreased by 51 basis points. In effect, our interest-bearing liabilities continue to reprice downward at a faster rate than our interest-earning assets. In addition, as of June 30, 2012, over half of our FHLB advances were at fixed interest rates, while all of our other borrowings, including notes payable and junior subordinated debt, had variable interest rates.

Our net interest spread was 3.39% for the three months ended June 30, 2012 compared to 3.06% for the same period in 2011. The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. The 51 basis point reduction in rate on our interest-bearing liabilities, partially offset by an 18 basis point decline in yield on our earning assets, resulted in a 33 basis point increase in our net interest spread for the 2012 period.



For the Six Months Ended June 30,

2012 2011

(dollars in thousands) Average
Balance Income/
Expense Yield/
Rate(1) Average
Balance Income/
Expense Yield/
Rate(1)

Interest-earning assets

Federal funds sold $ 26,750 $ 35 0.26 % $ 57,619 $ 67 0.23 %

Investment securities, taxable 70,488 782 2.23 % 60,109 801 2.69 %

Investment securities, nontaxable (2) 17,975 427 4.78 % 11,659 308 5.33 %

Loans 606,155 16,008 5.31 % 577,770 16,433 5.74 %

Total interest-earning assets 721,368 17,252 4.81 % 707,157 17,609 5.02 %

Noninterest-earning assets 43,692 41,475

Total assets $ 765,060 $ 748,632

Interest-bearing liabilities

NOW accounts $ 154,409 503 0.66 % $ 138,495 816 1.19 %

Savings & money market 113,457 238 0.42 % 104,688 430 0.83 %

Time deposits 208,734 1,558 1.50 % 251,859 2,576 2.06 %

Total interest-bearing deposits 476,600 2,299 0.97 % 495,042 3,822 1.56 %

Note payable and other borrowings 122,700 2,096 3.44 % 122,700 2,294 3.77 %

Junior subordinated debentures 13,403 188 2.82 % 13,403 173 2.60 %

Total interest-bearing liabilities 612,703 4,583 1.50 % 631,145 6,289 2.01 %

Noninterest-bearing liabilities 88,339 57,004

Shareholders' equity 64,018 60,483

Total liabilities and shareholders' equity $ 765,060 $ 748,632

Net interest spread 3.31 % 3.01 %

Net interest income (tax equivalent) / margin $ 12,669 3.53 % $ 11,320 3.23 %

Less: tax-equivalent adjustment (2) 117 117

Net interest income $ 12,552 $ 11,203

(1) Annualized for the six month period.

(2) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.

30

Our net interest margin, on a tax-equivalent basis, was 3.53% for the six months ended June 30, 2012 compared to 3.23% for the six months ended June 30, 2011. The 30 basis point increase in net interest margin during the six months ended June 30, 2012 was driven primarily by a 51 basis point reduction in the cost of our interest bearing liabilities compared to the same period in 2011.

Despite the $14.2 million increase in interest-earning assets during the first six months of 2012, as compared to the same period in 2011, our interest income decreased by $401,000 or 21 basis points. The decline in yield on our interest earning assets was driven primarily by reduced yields on our investment securities and loan portfolio. Although we transitioned a portion of our low-yielding federal funds sold into investment securities which yield a higher rate, the yield earned on these investments has declined in the past twelve months. In addition, our average loan balances increased by $28.4 million as compared to the same period in 2011 while our loan yield decreased by 43 basis points. The decrease in loan yield was driven primarily by loans being originated or renewed at market rates which are lower than those in the past.

Our interest expense also decreased during the first six months of 2012 as compared to the same period in 2011 due to lower rates on our interest-bearing liabilities. While our average interest-bearing liabilities decreased by $18.4 million during the first six months of 2012, compared to the same period in 2011, the rate on these liabilities decreased by 51 basis points. In effect, our interest-bearing liabilities continue to reprice downward at a faster rate than our interest-earning assets.

Our net interest spread was 3.31% for the six months ended June 30, 2012 compared to 3.01% for the same period in 2011. The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. The 51 basis point reduction in rate on our interest-bearing liabilities, partially offset by a 21 basis point decline in yield on our earning assets, resulted in a 30 basis point increase in our net interest spread for the 2012 period.

Rate/Volume Analysis

Net interest income can be analyzed in terms of the impact of changing interest rates and changing volume. The following table sets forth the effect which the varying levels of interest-earning assets and interest-bearing liabilities and the applicable rates have had on changes in net interest income for the periods presented.

Three Months Ended

June 30, 2012 vs. 2011 June 30, 2011 vs. 2010

Increase (Decrease) Due to Increase (Decrease) Due to

(dollars in thousands) Volume Rate Rate/
Volume Total Volume Rate Rate/
Volume Total

Interest income

Loans $ 446 (694 ) (38 ) (286 ) (29 ) 262 (1 ) 232

Investment securities 31 (74 ) (5 ) (48 ) (267 ) (71 ) 22 (316 )

Federal funds sold (19 ) 2 (2 ) (19 ) 24 2 3 29

Total interest income 458 (766 ) (45 ) (353 ) (272 ) 193 24 (55 )

Interest expense

Deposits 3 (810 ) (1 ) (808 ) 89 (705 ) (26 ) (642 )

Note payable and other - (126 ) - (126 ) (128 ) (208 ) 18 (318 )

Junior subordinated debt - 5 - 5 - - - -

Total interest expense 3 (931 ) (1 ) (929 ) (39 ) (913 ) (8 ) (960 )

Net interest income $ 455 165 (44 ) 576 (233 ) 1,106 32 905

31

Net interest income, the largest component of our income, was $6.4 million for the three month period ended June 30, 2012 and $5.8 million for the three months ended June 30, 2011. Although our average interest-earning assets increased by only $1.9 million, our average loan balances increased by $31.6 million during the second quarter of 2012 compared to the same period in 2011 while average interest-bearing liabilities decreased $32.5 million during the 2012 period. The $576,000 increase in net interest income during the three months ended June 30, 2012 was driven primarily by the increased loan volume as well as decreased rates on our interest bearing liabilities as evidenced in the above table.

Six Months Ended

June 30, 2012 vs. 2011 June 30, 2011 vs. 2010

Increase (Decrease) Due to Increase (Decrease) Due to

(dollars in thousands) Volume Rate Rate/
Volume Total Volume Rate Rate/
Volume Total

Interest income

Loans $ 806 (1,172 ) (58 ) (424 ) (65 ) 463 (2 ) 396

Investment securities 228 (141 ) (32 ) 55 (478 ) (373 ) 102 (749 )

Federal funds sold (36 ) 9 (5 ) (32 ) 40 2 4 46

Total interest income 998 (1,304 ) (95 ) (401 ) (503 ) 92 104 (307 )

Interest expense

Deposits 84 (1,572 ) (35 ) (1,523 ) 234 (1,237 ) (60 ) (1,063 )

Note payable and other - (198 ) - (198 ) (99 ) (771 ) 99 (771 )

Junior subordinated debt - 15 - 15 - 2 - 2

Total interest expense 84 (1,755 ) (35 ) (1,706 ) 135 (2,006 ) 39 (1,832 )

Net interest income $ 914 451 (60 ) 1,305 (638 ) 2,098 65 1,525

Net interest income for the six months ended June 30, 2012 was $12.5 million compared to $11.2 million for the six months ended June 30, 2011. While our average interest-earning assets increased by $14.2 million overall during the first six months of 2012 compared to the same period in 2011, our average loan balances increased by $28.4 million. In comparison, our average interest-bearing liabilities decreased by $18.4 million during the first six months of 2012. The $1.3 million increase in net interest income during the six months ended June 30, 2012 was primarily driven by the increased loan volume as well as decreased rates on our interest bearing liabilities.

Provision for Loan Losses

We have established an allowance for loan losses through a provision for loan losses charged as an expense on our consolidated statements of income. We review our loan portfolio periodically to evaluate our outstanding loans and to measure both the performance of the portfolio and the adequacy of the allowance for loan losses. Please see the discussion below under "Balance Sheet Review - Allowance for Loan Losses" for a description of the factors we consider in determining the amount of the provision we expense each period to maintain this allowance.

For the three months ended June 30, 2012 and 2011, we incurred a noncash expense related to the provision for loan losses of $1.3 million and $650,000, respectively, resulting in an allowance for loan losses of $9.1 million and $8.7 million for the 2012 and 2011 periods, respectively. The increased provision for loan losses during the 2012 period relates primarily to the specific allowance required on our impaired loans. The $9.1 million allowance represented 1.48% of gross loans at June 30, 2012 while the $8.7 million allowance was 1.51% of gross loans at June 30, 2011.

During the past twelve months, our loan balances increased by $40.9 million, while the amount of our nonperforming and past due loans declined. Factors such as these are also considered in determining the amount of loan loss provision necessary to maintain our allowance for loan losses at an adequate level.

Noninterest Income

The following table sets forth information related to our noninterest income.

32

Three months ended June 30, Six months ended June 30,

(dollars in thousands) 2012 2011 2012 2011

Loan fee income $ 190 181 389 324

Service fees on deposit accounts 172 157 353 296

Income from bank owned life insurance 151 130 310 262

Gain (loss) on sale of investment securities (4 ) - 68 -

Other-than-temporary impairment on securities - (25 ) - (25 )

Other income 232 175 458 317

Total noninterest income $ 741 618 1,578 1,174

Noninterest income increased $123,000, or 19.9%, in the second quarter of 2012 as compared to the same period in 2011. The increase in total noninterest income during this 2012 period resulted primarily from the following:

• Loan fee income increased 5.0%, or $9,000, resulting primarily from increased mortgage origination fee income of $18,000 and partially offset by a reduction in loan late charges.

• Service fees on deposit accounts increased $15,000, or 9.6%, primarily related to increased NSF fee income, and additional income from service charges on our checking, money market, and savings accounts.

• Income from bank owned life insurance increased $21,000 due to income earned on $3.0 million of additional life insurance policies purchased during the third quarter of 2011.

• A loss on sale of investment securities of $4,000 was recognized during the 2012 period, compared to other-than-temporary impairment on securities of $25,000 during the second quarter of 2011.

• Other income increased by 32.6%, or $57,000, due primarily to rental income received from tenants at our Columbia, South Carolina headquarters building and income received from ATM and debit card transactions which is volume driven.

Noninterest income increased by 34.4%, or $404,000, during the six months ended June 30, 2012 as compared to the same period in 2011. The increase relates to increases of $65,000 in loan fee income, $57,000 in service fees on deposit accounts, $48,000 in income from bank owned life insurance and $141,000 in other income which includes rental income.

The Dodd-Frank Act calls for new limits on interchange transaction fees that banks receive from merchants via card networks like Visa, Inc. and MasterCard, Inc. when a customer uses a debit card. In June 2011, the Federal Reserve approved the final rule which caps an issuer's base fee at 21 cents per transaction and allows an additional 5 basis point charge per transaction to help cover fraud losses. Although the rule technically does not apply to institutions with less than $10 billion in assets, such as the Bank, there is concern that the price controls may harm community banks, which could be pressured by the marketplace to lower their own interchange rates. Our ATM/Debit card fee income is included in other noninterest income and was $115,000 and $101,000 for the three months ended June 30, 2012 and 2011, respectively. We will continue to monitor the regulations as they are implemented and will review our policies, products and procedures to insure full compliance but also attempt to minimize any negative impact on our operations.

Noninterest expenses

The following table sets forth information related to our noninterest expenses.

Three months ended June 30, Six months ended June 30,

(dollars in thousands) 2012 2011 2012 2011

Compensation and benefits $ 2,348 2,225 4,773 4,291

Occupancy 614 551 1,197 1,090

Real estate owned activity 176 548 453 1,041

Data processing and related costs 508 460 1,022 895

Insurance 337 427 689 830

Marketing 182 195 362 364

Professional fees 233 162 428 304

Other 257 287 510 507

Total noninterest expense $ 4,655 4,855 9,434 9,322

33

Noninterest expense decreased $200,000, or 4.1%, during the second quarter of 2012 as compared to the same period in 2011. Our efficiency ratio, excluding gains on sale of investment securities and real estate owned activity, was 62.9% for the second quarter of 2012 compared to 66.8% for the same period in 2011. The improvement in the efficiency ratio relates primarily to the increase in net interest income and noninterest income, excluding the gain on sale of securities.

The decrease in total noninterest expenses resulted primarily from a $372,000, or 67.9%, reduction in real estate owned expenses due primarily to lower losses recorded on sales of OREO and a $90,000, or 21.1%, decrease in insurance expense relating to a reduction in the quarterly FDIC assessment as a result of the change in the assessment calculation.

Partially offsetting the decreases in noninterest expense were the following:

• Compensation and benefits expense increased 5.5%, or $123,000, relating primarily to increases in base compensation and benefits expenses. Base compensation increased by $87,000 driven by the cost of four additional employees in the areas of client services and credit administration, as well as annual salary increases, while benefit expenses increased $45,000 during the same period, compared to the second quarter of the prior year.

• Occupancy expenses increased $63,000, or 11.4%, driven by increased depreciation, utilities and repairs and maintenance expenses.

• Data processing and related costs increased 10.4%, or $48,000, primarily related to the costs of new services we offer, such as mobile banking, and the increased number of clients and accounts we service.

• Professional fees increased $71,000, or 43.8%, driven by increased legal and accounting expenses during the second quarter of 2012. Of the $233,000 in professional fees during the 2012 period, approximately $93,000 is related to expenses associated with the sale of our preferred stock by the Treasury in the TARP auction.

Noninterest expense for the six months ended June 30, 2012 increased 1.2%, or $112,000, as compared to the six months ended June 30, 2011. The increase relates primarily to the $482,000 increase in compensation and benefits expense, $107,000 in occupancy expense, $127,000 in data processing and related costs, and $124,000 in professional fees. Partially offsetting the increases in noninterest expense were decreases of $588,000 in real estate owned activity and $141,000 in insurance expenses.

We incurred income tax expense of $374,000 for the three months ended June 30, 2012 as compared to $287,000 during the same period in 2011. Income tax expense for the six months ended June 30, 2012 was $674,000 as compared to $515,000 for the same period of 2011. The increase in income tax expense during the 2012 periods is primarily a result of the increase in our net income.

Balance Sheet Review

At June 30, 2012, we had total assets of $759.6 million, consisting principally of $609.7 million in net loans, $74.2 million in investment securities, $31.3 million in cash and cash equivalents, and $18.4 million in bank owned life insurance. Our liabilities at June 30, 2012 totaled $696.5 million, which consisted principally of $554.4 million in deposits, $122.7 million in FHLB advances and repurchase agreements, and $13.4 million in junior subordinated debentures. At June 30, 2012, our shareholders' equity was $63.2 million.

At December 31, 2011, we had total assets of $767.8 million, consisting principally of $589.7 million in net loans, $108.6 million in investment securities, $23.0 million in cash and cash equivalents, and $18.1 million in bank owned life insurance. Our liabilities at December 31, 2011 totaled $705.2 million, consisting principally of $562.9 million in deposits, $122.7 million in FHLB advances and repurchase agreements, and $13.4 million in junior subordinated debentures. At December 31, 2011, our shareholders' equity was $62.5 million.

Federal Funds Sold

At June 30, 2012, our federal funds sold were $5.9 million, or 0.8% of total assets. At December 31, 2011, we had no short-term investments in federal funds sold on an overnight basis.

34

Investment Securities

At June 30, 2012, the $74.2 million in our investment securities portfolio represented approximately 9.8% of our total assets. We held municipal securities, and mortgage-backed securities with a fair value of $66.4 million and an amortized cost of $64.5 million resulting in an unrealized gain of $2.0 million. During the first six months of 2012, we developed a need for additional liquidity as we experienced increased loan demand and as a result sold $29.7 million of our mortgage-backed securities and state and municipal obligations, recording a net gain on sale of investment securities of $68,000.

At December 31, 2011, the $108.6 million in our investment securities portfolio represented approximately 14.1% of our total assets. We held municipal securities, and mortgage-backed securities with a fair value of $100.7 million and an amortized cost of $99.1 million for an unrealized gain of $1.6 million.

Loans

Since loans typically provide higher interest yields than other types of interest earning assets, a substantial percentage of our earning assets are invested in our loan portfolio. Average loans for the six months ended June 30, 2012 and 2011 were $606.2 million and $577.8 million, respectively. Before the allowance for loan losses, total loans outstanding at June 30, 2012 and December 31, 2011 were $618.9 and $598.6 million, respectively.

The principal component of our loan portfolio is loans secured by real estate mortgages. As of June 30, 2012, our loan portfolio included $500.9 million, or 80.9%, of real estate loans. As of December 31, 2011, real estate loans made up 79.9% of our loan portfolio and totaled $478.2 million. Most of our real estate loans are secured by residential or commercial property. We obtain a security interest in real estate, in addition to any other available collateral. This collateral is taken to increase the likelihood of the ultimate repayment of the loan. Generally, we limit the loan-to-value ratio on loans to coincide with the appropriate regulatory guidelines. We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral. We do not generally originate traditional long term residential mortgages, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit. Home equity lines of credit totaled $79.2 million as of June 30, 2012, of which approximately 38% were in a first lien position, while the remaining balance was second liens. The average loan had a balance of approximately $86,000 and a loan to value of 75.3%. Further, 0.93% of our total home equity lines of credit were over 30 days past due.

Following is a summary of our loan composition at June 30, 2012 and December 31, 2011. The $21.3 million increase in consumer real estate loans is related to our focus to continue to originate high quality 1-4 family consumer real estate loans. Our average consumer real estate loan currently has a principal balance of $305,000, a term of seven years, and an average rate of 4.99%.

June 30, 2012 December 31, 2011

(dollars in thousands) Amount % of Total Amount % of Total

Commercial

Owner occupied RE $ 147,668 23.9 % $ 149,426 25.0 %

Non-owner occupied RE 161,235 26.0 % 164,776 27.5 %

Construction 24,646 4.0 % 17,882 3.0 %

Business 108,862 17.6 % 111,939 18.7 %

Total commercial loans 442,411 71.5 % 444,023 74.2 %

Consumer

Real estate 79,210 12.8 % 57,906 9.7 %

Home equity 79,226 12.8 % 82,664 13.8 %

Construction 8,913 1.4 % 5,570 0.9 %

Other 9,899 1.6 % 9,081 1.5 %

Total consumer loans 177,248 28.6 % 155,221 25.9 %

Deferred origination fees, net (785 ) (0.1 )% (610 ) (0.1 )%

Total gross loans, net of deferred fees 618,874 100.0 % 598,634 100.0 %

Less—allowance for loan losses (9,131 ) (8,925 )

Total loans, net $ 609,743 $ 589,709

35

Nonperforming assets

Following is a summary of our nonperforming assets, including nonaccruing TDRs.

(dollars in thousands) June 30, 2012 December 31, 2011

Commercial $ 3,587 4,623

Consumer 844 862

Nonaccruing troubled debt restructurings 5,937 4,779

Total nonaccrual loans 10,368 10,264

Other real estate owned 2,555 3,686

Total nonperforming assets $ 12,923 $ 13,950

At June 30, 2012 nonperforming assets were $12.9 million, or 1.70% of total assets and 2.09% of gross loans. Comparatively, nonperforming assets were $14.0 million, or 1.82% of total assets and 2.33% of gross loans at December 31, 2011. Nonaccrual loans increased $104,000 to $10.4 million at June 30, 2012 from $10.3 million at December 31, 2011. Nonaccrual loans at June 30, 2012 include nine loan relationships which were put on nonaccrual status during the first six months of 2012. In addition, during the first six months of 2012, five nonaccrual loans were transferred to OREO, four nonaccrual loans were paid off, and four nonaccrual loans were charged-off. The amount of foregone interest income on the nonaccrual loans in the first six months of 2012 was approximately $250,000.

Nonperforming assets include other real estate owned which decreased by $1.1 million from December 31, 2011. During the first six months of 2012 we sold five properties for $2.1 million and added five new properties for $1.2 million. In addition, we incurred write-downs totaling $52,000 on three of our properties. The balance at June 30, 2012 includes seven commercial properties totaling $2.3 million and three residential properties for $227,000. All of these properties are located in the Upstate of South Carolina. We believe that these properties are appropriately valued at the lower of cost or market as of June 30, 2012.

Allowance for Loan Losses

We have established an allowance for loan losses through a provision for loan losses charged as an expense. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance, either in whole or in part, is confirmed. Subsequent recoveries, if any, are credited to the allowance.

Management regularly evaluates the allowance for loan losses and periodically reviews the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Periodically, we adjust the amount of the allowance based on changing circumstances.

Following is a summary of the activity in the allowance for loan losses.

Six months ended June 30, Year ended

(dollars in thousands) 2012 2011 December 31, 2011

Balance, beginning of period $ 8,925 8,386 8,386

Provision 2,475 1,375 5,270

Loan charge-offs (2,287 ) (1,109 ) (4,938 )

Loan recoveries 18 67 207

Net loan charge-offs (2,269 ) (1,042 ) (4,731 )

Balance, end of period $ 9,131 8,719 8,925

The allowance for loan losses was $9.1 million and $8.7 million at June 30, 2012 and 2011, respectively, or 1.48% and 1.51% of outstanding loans, respectively. At December 31, 2011, our allowance for loan losses was $8.9 million, or 1.49% of outstanding loans, and we had net loans charged-off of $4.7 million for the year ended December 31, 2011.

During the six months ended June 30, 2012, we charged-off $2.3 million of loans and recorded $18,000 of recoveries on loans previously charged-off, for net charge-offs of $2.3 million, or 0.75% of average loans. Comparatively, we charged-off $1.1 million of loans and recorded $67,000 of recoveries on loans previously charged-off, resulting in net charge-offs of $1.0

36

million, or 0.36% of average loans for the first six months of 2011. The increased level of charge-offs during the 2012 period resulted primarily from six commercial and one consumer relationships which comprised $2.0 million of the charge-offs for the quarter.

The allowance for loan losses as a percentage of gross loans decreased during the first six months of 2012 based on a decrease in the specific reserves on our commercial portfolio. As of June 30, 2012, $18.9 million of loans were evaluated for specific reserves compared to $17.7 million at December 31, 2011. Based on these evaluations, the allowance for loan losses includes specific reserves of $3.9 million at both June 30, 2012 and December 31, 2011.

In addition, at June 30, 2012 and 2011, the allowance for loan losses represented 88.1% and 85.5% of the total amount of nonperforming loans, respectively. A significant portion, or 91%, of nonperforming loans at June 30, 2012 is secured by real estate. Our nonperforming loans have been written down to approximately 73% of their original nonperforming balance. We have evaluated the underlying collateral on these loans and believe that the collateral on these loans is sufficient to minimize future losses. Based on the level of coverage on nonperforming loans and analysis of our loan portfolio, we believe the allowance for loan losses of $9.1 million as of June 30, 2012 to be adequate.

Our impaired loans include loans on nonaccrual status and TDRs, whether on accrual or nonaccrual status. For loans that are also classified as impaired, an allowance is established when the fair value (discounted cash flows, collateral value, or observable market price) of the impaired loan less costs to sell, are lower than the carrying value of that loan. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due, among other factors. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including, without limitation, the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

A significant portion of the loans in our loan portfolio have been originated in the past five years. In general, loans do not begin to show signs of credit deterioration or default until they have been outstanding for some period of time, a process known as seasoning. The benefit of having time for loans to "season," is that it allows a company to evaluate how loans perform during different economic cycles. We believe that the recent prolonged recession has allowed us to evaluate the performance of our loan portfolio during "stressful" times. If delinquencies and defaults increase, we may be required to increase our provision for loan losses, which would adversely affect our results of operations and financial condition.

As a general practice, most of our loans are originated with relatively short maturities of less than 10 years. As a result, when a loan reaches its maturity we frequently renew the loan and thus extend its maturity using the same credit standards as those used when the loan was first originated. Due to these loan practices, we may, at times, renew loans which are classified as nonperforming after evaluating the loan's collateral value and financial strength of its guarantors. Nonperforming loans are renewed at terms generally consistent with the ultimate source of repayment and rarely at reduced rates. In these cases the Company will seek additional credit enhancements, such as additional collateral or additional guarantees to further protect the loan. When a loan is no longer performing in accordance with its stated terms, the Company will typically seek performance under the guarantee.

In addition, at June 30, 2012, 80.9% of our loans are collateralized by real estate and 91.5% of our impaired loans are secured by real estate. The Company utilizes third party appraisers to determine the fair value of collateral dependent loans. Our current loan and appraisal policies require the Company to obtain updated appraisals on an "as is" basis at renewal, or in the case of an impaired loan, on an annual basis, either through a new external appraisal or an appraisal evaluation. In situations where a current appraisal is not available, we use the best available information (including recent appraisals for similar properties, communications with qualified real estate professionals, and other observable market data) to estimate the current fair value. Impaired loans are individually reviewed on a quarterly basis to determine the level of impairment based on external market data. As of June 30, 2012, we do not have any impaired real estate loans carried at a value in excess of the appraised value. We typically charge-off a portion or create a specific reserve for impaired loans when we do not expect repayment to occur as agreed upon under the original terms of the loan agreement.

37

For commercial loans, we generally fully charge off or charge collateralized loans down to net realizable value when management determines the loan to be uncollectible; repayment is deemed to be protracted beyond reasonable time frames; the loan has been classified as a loss by either our internal loan review process or our banking regulatory agencies; the customer has filed bankruptcy and the loss becomes evident owing to a lack of assets; or the loan is 120 days past due unless both well-secured and in the process of collection. For consumer loans, we generally charge down to net realizable value when the loan is 180 days past due.

Deposits and Other Interest-Bearing Liabilities

Our primary source of funds for loans and investments is our deposits, advances from the FHLB, and structured repurchase agreements. In the past, we have chosen to obtain a portion of our certificates of deposits from areas outside of our market in order to obtain longer term deposits than are readily available in our local market. In accordance with our Formal Agreement, we have adopted guidelines regarding our use of brokered CDs that limit our brokered CDs to 25% of total deposits and dictate that our current interest rate risk profile determines the terms. In addition, we do not obtain time deposits of $100,000 or more through the Internet. These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk.

Our retail deposits represented $539.4 million, or 97.3%, of total deposits at June 30, 2012, while our out-of-market, or brokered, deposits represented $15.0 million, or 2.7%, of total deposits. At December 31, 2011, retail deposits represented $517.1 million, or 91.9%, of our total deposits and brokered CDs were $45.8 million, representing 8.1% of our total deposits. As our wholesale deposits have matured during the past 12 months, we have successfully replaced them with local deposits. While wholesale deposits decreased $30.8 million during the first six months of 2012, our retail deposits have increased $22.3 million. We anticipate being able to continue to either renew or replace these out-of-market deposits when they mature. Our loan-to-deposit ratio was 112% and 106% at June 30, 2012 and December 31, 2011, respectively.

The following table shows the average balance amounts and the average rates paid on deposits.

Six months ended June 30,

2012 2011

(dollars in thousands) Amount Rate Amount Rate

Noninterest bearing demand deposits $ 83,176 - % 52,615 - %

Interest bearing demand deposits 154,409 0.65 % 138,495 1.19 %

Money market accounts 108,407 0.43 % 101,231 0.85 %

Savings accounts 5,050 0.14 % 3,457 0.22 %

Time deposits less than $100,000 70,633 1.19 % 74,930 1.64 %

Time deposits greater than $100,000 138,101 1.66 % 176,929 2.24 %

Total deposits $ 559,776 0.83 % 547,657 1.41 %

The $55.2 million increase in average transaction accounts and the $38.8 million decrease in time deposits of $100,000 or more for the six months ended June 30, 2012 compared to the 2011 period is a result of our intense focus to replace our out-of-market deposits with local deposits and the nationwide trend of increasing deposits due to economic uncertainty. The increase in retail funding continued to enable the company to reduce its wholesale funding by approximately $36 million during the last twelve month period. As a result, brokered deposits now represent only 2.7% of total funding for the Company compared to 9.2% at June 30, 2011. The Company has reduced its brokered deposits by over $200 million since June 2009.

Core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $426.4 million and $413.1 million at June 30, 2012 and December 31, 2011, respectively. Included in time deposits greater than $100,000 at June 30, 2012 is $11.0 million of wholesales CDs scheduled to mature within the next 12 months at a weighted average rate of 2.50%.

All of our time deposits are certificates of deposits. The maturity distribution of our time deposits of $100,000 or more at June 30, 2012 was as follows:

(dollars in thousands) June 30, 2012

Three months or less $ 17,050

Over three through six months 10,682

Over six through twelve months 73,668

Over twelve months 26,576

Total $ 127,976

38

The Dodd-Frank Act also permanently raised the current standard maximum deposit insurance amount to $250,000. The standard maximum insurance amount of $100,000 had been temporarily raised to $250,000 until December 31, 2013. The FDIC insurance coverage limit applies per depositor, per insured depository institution for each account ownership category.

Capital Resources

Total shareholders' equity at June 30, 2012 was $63.2 million. At December 31, 2011, total shareholders' equity was $62.5 million. The $632,000 increase from December 31, 2011 is primarily related to net income of $1.5 million during the six month period ended June 30, 2012, offset partially by the $904,000 repurchase of 1,000 shares of our preferred stock.

The following table shows the return on average assets (net income divided by average total assets), return on average equity (net income divided by average equity), and equity to assets ratio (average equity divided by average assets) annualized for the six months ended June 30, 2012 and the year ended December 31, 2011. Since our inception, we have not paid cash dividends.

June 30, 2012 December 31, 2011

Return on average assets 0.40 % 0.28 %

Return on average equity 4.73 % 3.40 %

Return on average common equity 4.20 % 2.10 %

Average equity to average assets ratio 8.35 % 8.12 %

Tangible common equity to assets ratio 6.24 % 5.98 %

On February 27, 2009, as part of the CPP, the Company entered into the CPP Purchase Agreement with the Treasury, pursuant to which we sold 17,299 shares of our Series T Preferred Stock for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock is entitled to cumulative dividends at a rate of 5% per annum for the first five years, and 9% per annum thereafter. However, the Treasury sold all of the Series T Preferred Stock in a public auction on June 28, 2012 at which time the Company repurchased 1,000 of the 17,299 outstanding shares of Series T Preferred Stock. The transaction settled on July 3, 2012. In addition, on July 25, 2012, the Company completed its repurchase of the Warrant to purchase 399,970.34 shares of common stock of the Company that was issued to Treasury on February 27, 2009, as part of the CPP. The Warrant was repurchased at a mutually agreed upon priced of $1.1 million. Following the settlement of the Warrant on July 25, 2012, the Treasury has completely eliminated its equity stake in the Company through the Capital Purchase Program.

Under the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders' equity, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for loan losses, subject to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as the Tier 1 leverage ratio.

At both the holding company and bank level, we are subject to various regulatory capital requirements administered by the federal banking agencies. To be considered "well-capitalized," we must maintain total risk-based capital of at least 10%, Tier 1 capital of at least 6%, and a leverage ratio of at least 5%. To be considered "adequately capitalized" under these capital guidelines, we must maintain a minimum total risk-based capital of 8%, with at least 4% being Tier 1 capital. In addition, we must maintain a minimum Tier 1 leverage ratio of at least 4%.

In addition, we have agreed with the OCC that the Bank will maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. As of June 30, 2012, our capital ratios exceed these ratios and we remain "well capitalized." However, if we fail to maintain these required capital levels, then the OCC may deem noncompliance to be an unsafe and unsound banking practice which may make the Bank subject to an additional capital directive, consent order, or such other administrative action or sanction as the OCC considers necessary. It is uncertain what actions, if any, the OCC would take with respect to noncompliance with these ratios, what action steps the OCC might require the Bank to take to remedy this situation, and whether such actions would be successful.

39

In December 2010, the Basel Committee released its final framework for strengthening international capital and liquidity regulation, now officially identified by the Basel Committee as "Basel III". Basel III, if implemented by the U.S. banking agencies and fully phased-in, would require certain bank holding companies and their bank subsidiaries to maintain substantially more capital, with a greater emphasis on common equity. On June 8, 2012, the Federal Reserve approved three notices of proposed rulemaking ("NPRs") to, among other things, implement the Basel III minimum capital requirements (raising the minimum Tier 1 common equity ratio to 4.5% and minimum Tier 1 equity ratio to 6.0% with full implementation by January 2015) and capital conservation buffer of common equity of an additional 2.5% with implementation by January 2019. The three NPRs are expected to be published jointly by the Federal Reserve, the FDIC, and the OCC after each agency has completed its approval process. The Federal Reserve has suggested a 90-day comment period for the NPRs. Requirements to maintain higher levels of capital or to maintain higher levels of liquid assets could adversely impact our net income and return on equity.

The following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements.

June 30, 2012

Actual OCC Required
Capital Ratio
Minimum For capital
adequacy purposes
Minimum To be well capitalized
under prompt
corrective
action provisions
Minimum

(dollars in thousands) Amount Ratio Amount Ratio Amount Ratio Amount Ratio

Total Capital (to risk weighted assets) $ 82,085 13.27 % 74,235 12.0 % 49,490 8.0 % 61,863 10.0 %

Tier 1 Capital (to risk weighted assets) 74,335 12.02 % 61,863 10.0 % 24,745 4.0 % 37,118 6.0 %

Tier 1 Capital (to average assets) 74,335 9.77 % 68,486 9.0 % 30,438 4.0 % 38,048 5.0 %

The following table summarizes the capital amounts and ratios of the Company and the minimum regulatory requirements.

June 30, 2012

Actual For capital
adequacy purposes
Minimum To be well capitalized
under prompt
corrective
action provisions
Minimum

(dollars in thousands) Amount Ratio Amount Ratio Amount Ratio

Total Capital (to risk weighted assets) $ 82,632 13.36 % 49,490 8.0 % N/A N/A

Tier 1 Capital (to risk weighted assets) 74,882 12.10 % 24,745 4.0 % N/A N/A

Tier 1 Capital (to average assets) 74,882 9.82 % 30,511 4.0 % N/A N/A

The ability of the Company to pay cash dividends is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company are subject to legal limitations and regulatory capital requirements. The approval of the OCC is required if the total of all dividends declared by a national bank in any calendar year exceeds the total of its net profits for that year combined with its retained net profits for the preceding two years, less any required transfers to surplus. Further, the Company cannot pay cash dividends on its common stock during any calendar quarter unless full dividends on the Series T preferred stock for the dividend period ending during the calendar quarter have been declared and the Company has not failed to pay a dividend in the full amount of the Series T preferred stock with respect to the period in which such dividend payment in respect of its common stock would occur.

Effect of Inflation and Changing Prices

The effect of relative purchasing power over time due to inflation has not been taken into account in our consolidated financial statements. Rather, our financial statements have been prepared on an historical cost basis in accordance with generally accepted accounting principles.

Unlike most industrial companies, our assets and liabilities are primarily monetary in nature. Therefore, the effect of changes in interest rates will have a more significant impact on our performance than will the effect of changing prices and inflation in general. In addition, interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude. As discussed previously, we seek to manage the relationships between interest sensitive assets and liabilities in order to protect against wide rate fluctuations, including those resulting from inflation.

Off-Balance Sheet Risk

40

Commitments to extend credit are agreements to lend money to a client as long as the client has not violated any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At June 30, 2012, unfunded commitments to extend credit were $109.8 million, of which $24.1 million was at fixed rates and $85.7 million was at variable rates. At December 31, 2011, unfunded commitments to extend credit were $98.9 million, of which approximately $17.6 million was at fixed rates and $81.3 million was at variable rates. A significant portion of the unfunded commitments related to consumer equity lines of credit. Based on historical experience, we anticipate that a significant portion of these lines of credit will not be funded. We evaluate each client's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.

At June 30, 2012 there was a $2.6 million commitment under letters of credit. At December 31, 2011 there was a $2.5 million commitment under letters of credit. The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements.

Except as disclosed in this document, we are not involved in off-balance sheet contractual relationships, unconsolidated related entities that have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that significantly impact earnings.

Market Risk and Interest Rate Sensitivity

Market risk is the risk of loss from adverse changes in market prices and rates, which principally arises from interest rate risk inherent in our lending, investing, deposit gathering, and borrowing activities. Other types of market risks, such as foreign currency exchange rate risk and commodity price risk, do not generally arise in the normal course of our business.

We actively monitor and manage our interest rate risk exposure in order to control the mix and maturities of our assets and liabilities utilizing a process we call asset/liability management. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates. Our asset/liability management committee ("ALCO") monitors and considers methods of managing exposure to interest rate risk. We have both an internal ALCO consisting of senior management that meets at various times during each month and a board ALCO that meets monthly. The ALCOs are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.

As of June 30, 2012, the following table summarizes the forecasted impact on net interest income using a base case scenario given upward and downward movements in interest rates of 100, 200, and 300 basis points based on forecasted assumptions of prepayment speeds, nominal interest rates and loan and deposit repricing rates. Estimates are based on current economic conditions, historical interest rate cycles and other factors deemed to be relevant. However, underlying assumptions may be impacted in future periods which were not known to management at the time of the issuance of the Consolidated Financial Statements. Therefore, management's assumptions may or may not prove valid. No assurance can be given that changing economic conditions and other relevant factors impacting our net interest income will not cause actual occurrences to differ from underlying assumptions.

Interest rate scenario Change in net interest income from base

Up 300 basis points 1.83 %

Up 200 basis points (1.98 )%

Up 100 basis points (1.34 )%

Base -

Down 100 basis points (0.57 )%

Down 200 basis points (2.27 )%

Down 300 basis points (3.86 )%

Liquidity Risk

Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example,

41

the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.

At June 30, 2012 and December 31, 2011, our liquid assets, consisting of cash and due from banks and federal funds sold, amounted to $31.3 million and $23.0 million, or 4.1% and 3.0% of total assets, respectively. Our investment securities at June 30, 2012 and December 31, 2011 amounted to $74.2 million and $108.6 million, or 9.8% and 14.1% of total assets, respectively. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner. However, approximately 50% of these securities are pledged against outstanding debt. Therefore, the related debt would need to be repaid prior to the securities being sold in order for these securities to be converted to cash.

Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, loan payoffs, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain three federal funds purchased lines of credit with correspondent banks totaling $30.5 million for which there were no borrowings against the lines of credit at June 30, 2012.

We are also a member of the FHLB, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the Bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently available from the FHLB at June 30, 2012 was $30.9 million, based on the Bank's $5.8 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing capacity.

We believe that our existing stable base of core deposits, borrowings from the FHLB, and short-term repurchase agreements will enable us to successfully meet our long-term liquidity needs. However, as short-term liquidity needs arise, we have the ability to sell a portion of our investment securities portfolio to meet those needs. During the first six months of 2012, we developed a need for additional liquidity as we experienced increased loan demand and as a result sold $29.7 million of our mortgage-backed securities and state and municipal obligations, recording a net gain on sale of investment securities of $68,000.

Critical Accounting Policies

We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements. Our significant accounting policies are described in the footnotes to our audited consolidated financial statements as of December 31, 2011, as filed in our Annual Report on Form 10-K.

Certain accounting policies involve significant judgments and assumptions by us that have a material impact on the carrying value of certain assets and liabilities. We consider these accounting policies to be critical accounting policies. The judgment and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Our Critical Accounting Policies are the allowance for loan losses, fair value of financial instruments, other-than-temporary impairment analysis, other real estate owned, and income taxes. Because of the nature of the judgment and assumptions we make, actual results could differ from these judgments and estimates that could have a material impact on the carrying values of our assets and liabilities and our results of operations.

Accounting, Reporting, and Regulatory Matters

Recently Issued Accounting Standards

The following is a summary of recent authoritative pronouncements that could affect accounting, reporting, and disclosure of financial information by us:

In April 2011, the criteria used to determine effective control of transferred assets in the Transfers and Servicing topic of the ASC was amended by ASU 2011-03. The requirement for the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms and the collateral maintenance implementation guidance related to that criterion were removed from the assessment of effective control. The other criteria to assess effective control were not changed. The amendments were effective for the Company on January 1, 2012 and had no effect on the financial statements.

The Balance Sheet topic of the ASC was amended in December 2011 for companies with financial instruments and derivative instruments that offset or are subject to a master netting agreement. The amendments require disclosure of both gross information and net information about instruments and transactions eligible for offset or subject to an agreement similar to a

42

master netting agreement. The amendments are effective for reporting periods beginning on or after January 1, 2013 and must be provided retrospectively for all comparative periods presented. The Company does not expect these amendments to have a material effect on its financial statements.

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

Recent Regulatory Developments

On June 8, 2010, the Bank entered into the Formal Agreement with its primary regulator, the OCC. The Formal Agreement is based on the findings of the OCC during their on-site examination of the Bank as of March 31, 2009. The Formal Agreement seeks to enhance the Bank's existing practices and procedures in the areas of credit risk management, credit underwriting, liquidity, and funds management. Specifically, under the terms of the Formal Agreement, the Bank is required to (i) protect its interest in assets criticized by the OCC; (ii) develop, implement, and adhere to a written program to reduce the high level of credit risk; (iii) obtain credit information on all loans lacking such information and ensure proper collateral documentation is in place; (iv) engage the services of an independent appraiser to provide updated appraisals for certain loans where the most recent appraisal is more than 12 months old; (v) update and implement written policies/programs addressing loan policy, allowance for loan and lease losses, and other real estate owned; (vi) continue to improve its liquidity position and maintain adequate sources of funding; (vii) obtain prior written determination of no supervisory objection from the OCC before accepting, renewing, or rolling over brokered deposits in excess of 25% of total deposits; (viii) update and adhere to its profit plan designed to improve the condition of the Bank; and (ix) submit periodic reports to the OCC regarding various aspects of the foregoing actions.

The Formal Agreement requires the establishment of certain plans and programs within various time periods.   After having completed the following through June 30, 2012, management believes that the Bank is in compliance with substantially all of the conditions established in the Formal Agreement. However, no assurance can be given that the OCC will concur with management's assessment. In addition, the Formal Agreement requires that various reports be submitted to the OCC on a quarterly basis until the Formal Agreement is terminated.

• The Bank has established a compliance committee of its Board of Directors to oversee management's response to all sections of the Formal Agreement.   The committee consists of all 11 members of the Bank's Board of Directors and meets at least monthly to receive written progress reports from management on the results and status of actions needed to achieve full compliance with each article of the Formal Agreement.

• Policies and procedures were revised or established and approved relating to the following issues:

(1)   Loan policies and procedures.

(2)   Criticized asset policy, procedures and specific program.

(3)   Policies related to managing OREO.

(4)   Procedures for maintaining an adequate allowance for loan losses.

(5)   Appraisal policy to ensure appraisals conform to appraisal standards and regulations.

• Current and satisfactory credit information was obtained on all loans lacking such information to ensure proper collateral documentation is in place.

• We received and evaluated current independent appraisals or updated appraisals on loans secured by certain properties.

• The Bank's liquidity position was enhanced. We reduced our level of brokered deposits to comply with the OCC agreed upon levels.

• A profit plan was updated to improve the financial condition of the Bank.

If the Bank does not satisfy and maintain adherence with each of the requirements listed above, the Bank will not be in compliance with the Formal Agreement.  Failure to comply with the Formal Agreement could result in regulators taking additional enforcement actions against the Bank.  The Bank's ability to meet the goals set forth in the Formal Agreement is contingent in part upon the stabilization of the local real estate markets and on its financial performance.

In addition, we have agreed with the OCC that the Bank will maintain total risk-based capital ratio of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. As of June 30, 2012, our capital ratios exceed these ratios and we remain "well capitalized." See "Management's Discussion and Analysis - Results of Operations - Capital Resources" for more discussion of the Minimum Capital Ratio levels established by the OCC and our capital ratios as of June 30, 2012.

43

Recent Legislative and Regulatory Initiatives to Address Financial and Economic Crises

Markets in the United States and elsewhere have experienced extreme volatility and disruption over the past three plus years. These circumstances have exerted significant downward pressure on prices of equity securities and virtually all other asset classes, and have resulted in substantially increased market volatility, severely constrained credit and capital markets, particularly for financial institutions, and an overall loss of investor confidence. Loan portfolio performances have deteriorated at many institutions resulting from, among other factors, a weak economy and a decline in the value of the collateral supporting their loans. Dramatic slowdowns in the housing industry, due in part to falling home prices and increasing foreclosures and unemployment, have created strains on financial institutions. Many borrowers are now unable to repay their loans, and the collateral securing these loans has, in some cases, declined below the loan balance.

In response to the challenges facing the financial services sector, beginning in 2008 a multitude of new regulatory and governmental actions have been announced, including the EESA, the TARP, the Recovery Act, the Dodd-Frank Act, the JOBS Act and related economic recovery programs. Some of the more recent actions include those described in Part I. Item 1. Business – Supervision and Regulation of our Annual Report on Form 10-K for the year ended December 31, 2011 as filed with the SEC. Although it is likely that further regulatory actions will arise as the Federal government attempts to address the economic situation, we cannot predict the effect that fiscal or monetary policies, economic control, or new federal or state legislation may have on our business and earnings in the future.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

See Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations – Market Risk and Interest Rate Sensitivity and – Liquidity Risk.

Item 4. CONTROLS AND PROCEDURES.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), of the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e). Based upon that evaluation, our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer) have concluded that our current disclosure controls and procedures are effective as of June 30, 2012. There have been no significant changes in our internal controls over financial reporting during the fiscal quarter ended June 30, 2012 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS.

There are no material pending legal proceedings to which the company is a party or of which any of its property is the subject.

Item 1A RISK FACTORS.

Not applicable

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

Not applicable

Item 3. DEFAULTS UPON SENIOR SECURITIES.

Not applicable

Item 4. MINE SAFETY DISCLOSURES.

Not applicable

44

Item 5. OTHER INFORMATION.

Not applicable

Item 6. EXHIBITS.

31.1 Rule 13a-14(a) Certification of the Principal Executive Officer.

31.2 Rule 13a-14(a) Certification of the Principal Financial Officer.

32 Section 1350 Certifications.

101 The following materials from the Quarterly Report on Form 10-Q of Southern First Bancshares, Inc. for the quarter ended June 30, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statement of Changes in Shareholders' Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Unaudited Consolidated Financial Statements.(1)

(1)
As provided in Rule 406T of Regulation S-T, this information shall not be deemed "filed" or part of a registration statement or prospectus for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.

45

SIGNATURES

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



SOUTHERN FIRST BANCSHARES, INC.

Registrant

Date: August 3, 2012 /s/R. Arthur Seaver, Jr.

R. Arthur Seaver, Jr.

Chief Executive Officer (Principal Executive Officer)

Date: August 3, 2012 /s/Michael D. Dowling

Michael D. Dowling

Chief Financial Officer (Principal Financial and Accounting Officer)

46

INDEX TO EXHIBITS

Exhibit
Number Description

31.1 Rule 13a-14(a) Certification of the Principal Executive Officer.

31.2 Rule 13a-14(a) Certification of the Principal Financial Officer.

32 Section 1350 Certifications.

101 The following materials from the Quarterly Report on Form 10-Q of Southern First Bancshares, Inc. for the quarter ended June 30, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statement of Changes in Shareholders' Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Unaudited Consolidated Financial Statements.(1)

(1)
As provided in Rule 406T of Regulation S-T, this information shall not be deemed "filed" or part of a registration statement or prospectus for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.

47


	South Carolina						58-2459561
	(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

	100 Verdae Boulevard, Suite 100
	Greenville, S.C.						29606
	(Address of principal executive offices)						(Zip Code)


Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	o(Do not check if a smaller reporting company)	Smaller Reporting Company	x


PART I – FINANCIAL INFORMATION		Page

Item 1.	Financial Statements	3

	Consolidated Balance Sheets	3

	Consolidated Statements of Income	4

	Consolidated Statements of Comprehensive Income	5

	Consolidated Statements of Shareholders' Equity	6

	Consolidated Statements of Cash Flows	7

	Notes to Unaudited Consolidated Financial Statements	8

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	26

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	44

Item 4.	Controls and Procedures	44

PART II – OTHER INFORMATION

Item 1.	Legal Proceedings	44

Item 1A.	Risk Factors	44

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	44

Item 3.	Defaults upon Senior Securities	44

Item 4.	Mine Safety Disclosures	44

Item 5.	Other Information	45

Item 6.	Exhibits	45



		June 30,		December 31,
(dollars in thousands, except share data)		2012		2011
		(Unaudited)		(Audited)
ASSETS
Cash and cash equivalents:
Cash and due from banks	$	7,668		7,417
Interest-bearing deposits with banks		17,660		15,588
Federal funds sold and securities purchased under agreements to resell		5,940		-
Total cash and cash equivalents		31,268		23,005
Investment securities:
Investment securities available for sale		66,407		100,660
Other investments, at cost		7,824		7,924
Total investment securities		74,231		108,584
Loans		618,874		598,634
Less allowance for loan losses		(9,131	)	(8,925	)
Loans, net		609,743		589,709
Bank owned life insurance		18,403		18,093
Property and equipment, net		17,174		17,342
Deferred income taxes		2,813		2,951
Other assets		6,000		8,061
Total assets	$	759,632		767,745
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits	$	554,417		562,912
Federal Home Loan Bank advances and repurchase agreements		122,700		122,700
Junior subordinated debentures		13,403		13,403
Other liabilities		5,941		6,191
Total liabilities		696,461		705,206
Shareholders' equity:
Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 16,299 and 17,299 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively		15,775		16,596
Common stock, par value $.01 per share, 10,000,000 shares authorized, 3,841,812 and 3,820,830 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively		38		38
Nonvested restricted stock		(72	)	(16	)
Additional paid-in capital		39,834		39,546
Accumulated other comprehensive income		1,290		1,041
Retained earnings		6,306		5,334
Total shareholders' equity		63,171		62,539
Total liabilities and shareholders' equity	$	759,632		767,745



		For the three months					For the six months
		ended June 30,					ended June 30,
(dollars in thousands, except share data)		2012		2011			2012	2011
Interest income
Loans	$	8,023		8,309		$	16,009	16,433
Investment securities		490		538			1,047	992
Federal funds sold		21		40			35	67
Total interest income		8,534		8,887			17,091	17,492
Interest expense
Deposits		1,037		1,845			2,299	3,822
Borrowings		1,119		1,240			2,284	2,467
Total interest expense		2,156		3,085			4,583	6,289
Net interest income		6,378		5,802			12,508	11,203
Provision for loan losses		1,275		650			2,475	1,375
Net interest income after provision for loan losses		5,103		5,152			10,033	9,828
Noninterest income
Loan fee income		190		181			389	324
Service fees on deposit accounts		172		157			353	296
Income from bank owned life insurance		151		130			310	262
Gain on sale of investment securities		(4	)	-			68	-
Other than temporary impairment on investments		-		(25	)		-	(25	)
Other income		232		175			458	317
Total noninterest income		741		618			1,578	1,174
Noninterest expenses
Compensation and benefits		2,348		2,225			4,773	4,291
Occupancy		614		551			1,197	1,090
Real estate owned activity		176		548			453	1,041
Data processing and related costs		508		460			1,022	895
Insurance		337		427			689	830
Marketing		182		195			362	364
Professional fees		233		162			428	304
Other		257		287			510	507
Total noninterest expenses		4,655		4,855			9,434	9,322
Income before income tax expense		1,189		915			2,177	1,680
Income tax expense		374		287			674	515
Net income		815		628			1,503	1,165
Preferred stock dividend		216		216			432	432
Discount accretion (1)		106		69			179	137
Redemption of preferred stock		96		-			96	-
Net income available to common shareholders (1)	$	589		343		$	988	596
Earnings per common share (1)
Basic	$	0.15		0.09		$	0.26	0.16
Diluted	$	0.15		0.09		$	0.25	0.15
Weighted average common shares outstanding
Basic		3,841,812		3,820,974			3,840,280	3,817,171
Diluted		4,033,564		3,909,255			3,956,697	3,905,327



		For the three months ended June 30,				For the six months ended June 30,
(dollars in thousands)		2012		2011		2012		2011
Net income	$	815		628		1,503		1,165
Other comprehensive income:
Unrealized gain on securities available for sale:
Unrealized holding gain arising during the period, pretax		585		723		446		897
Tax expense		(198	)	(243	)	(152	)	(302	)
Reclassification to realized (gain) loss		4		-		(68	)	-
Tax expense		(1	)	-		23		-
Other comprehensive income		390		480		249		595
Comprehensive income	$	1,205		1,108		1,752		1,760



	Common stock					Preferred stock							Nonvested restricted						Additional paid-in				Accumulated other comprehensive income				Retained
(dollars in thousands, except share data)	Shares		Amount			Shares		Amount					stock						capital				(loss)				earnings					Total
December 31, 2010 (1)	3,457,877			$	35	17,299			$	16,317				$	-					$	36,729			$	(707	)		$	6,842				$	59,216
Net income	-		-			-		-					-						-				-				1,165					1,165
Preferred stock transactions:
Cash dividends on Series T preferred stock	-		-			-		-					-						-				-				(432			)		(432			)
Discount accretion	-		-			-		137					-						-				-				(137			)		-
Proceeds from exercise of stock options	13,236		-			-		-					-						77				-				-					77
Issuance of restricted stock	2,500		-			-		-					(20					)	20				-				-					-
Cash in lieu of fractional shares	-		-			-		-					-						-				-				(1			)		(1			)
Amortization of deferred compensation on restricted stock	-		-			-		-					2						-				-				-					2
Compensation expense related to stock options, net of tax	-		-			-		-					-						133				-				-					133
Other comprehensive income	-		-			-		-					-						-				595				-					595
June 30, 2011(1)	3,473,613	$	35			17,299		16,454				$	(18					)	36,959			$	(112			)	7,437				$	60,755
December 31, 2011	3,820,830	$	38			17,299		16,596				$	(16					)	39,546			$	1,041				5,334				$	62,539
Net income	-		-			-		-					-						-				-				1,503					1,503
Preferred stock transactions:
Redemption of preferred stock	-		-			(1,000	)	(1,000			)		-						-				-				96					(904			)
Cash dividends on Series T preferred stock	-		-			-		-					-						-				-				(432			)		(432			)
Discount accretion	-		-			-		179					-						-				-				(179			)		-
Proceeds from exercise of stock options	9,075		-			-		-					-						57				-				-					57
Stock dividend on stock options and restricted stock (10%)	1,907		-			-		-					-						14				-				(14			)		-
Issuance of restricted stock	10,000		-			-		-					(67					)	67				-				-					-
Cash in lieu of fractional shares	-		-			-		-					-						-				-				(2			)		(2			)
Amortization of deferred compensation on restricted stock	-		-			-		-					11						-				-				-					11
Compensation expense related to stock options, net of tax	-		-			-		-					-						150				-				-					150
Other comprehensive income																							249				-					249
June 30, 2012	3,841,812			$	38	16,299			$	15,775						$	(72	)		$	39,834			$	1,290			$	6,306				$	63,171



		June 30, 2011
(dollars in thousands)		As filed	As restated
Preferred stock	$	14,741	16,454
Additional paid-in capital		38,074	36,959
Retained earnings		8,035	7,437
	$	60,850	60,850



		Three months ended June 30, 2011		Six months ended June 30, 2011
(dollars in thousands)		As filed	As restated	As filed	As restated
Net income	$	628	628	1,165	1,165
Preferred stock dividend		216	216	432	432
Discount accretion		106	69	219	137
Net income to common shareholders	$	306	343	514	596
Earnings per common share
Basic	$	0.09	0.09	0.15	0.16
Diluted	$	0.08	0.09	0.14	0.15



		June 30, 2012
		Amortized	Gross Unrealized		Fair
(dollars in thousands)		Cost	Gains	Losses	Value
Available for sale
State and political subdivisions	$	16,840	924	-	17,764
Mortgage-backed securities:
FHLMC		10,330	334	-	10,664
FNMA		36,907	669	3	37,573
GNMA		376	30	-	406
Total mortgage-backed securities		47,613	1,033	3	48,643
Total investment securities available for sale	$	64,453	1,957	3	66,407

		December 31, 2011
		Amortized	Gross Unrealized		Fair
		Cost	Gains	Losses	Value
Available for sale
State and political subdivisions	$	17,390	860	2	18,248
Mortgage-backed securities:
FHLMC		22,549	325	31	22,843
FNMA		58,631	441	72	59,000
GNMA		514	55	-	569
Total mortgage-backed securities		81,694	821	103	82,412
Total investment securities available for sale	$	99,084	1,681	105	100,660



									June 30, 2012
			Five to Ten Years						Over Ten Years							Total
(dollars in thousands)			Amount		Yield				Amount				Yield			Amount			Yield
Available for Sale
State and political subdivisions			5,795		2.81			%	11,969				3.34		%	17,764			3.17		%
Mortgage-backed securities			-		-			%	48,643				2.56		%	48,643			2.56		%
Total			5,795		2.81			%	60,612				2.71		%	66,407			2.72		%

												December 31, 2011
		One to Five Years					Five to Ten Years					Over Ten Years						Total
		Amount		Yield			Amount			Yield		Amount		Yield				Amount		Yield
Available for Sale
State and political subdivisions	$	527		1.35		%	5,845			2.81	%	11,876		3.34			%	18,248		3.11	%
Mortgage-backed securities		-		-		%	11,318			1.89	%	71,094		2.29			%	82,412		2.24	%
Total	$	527		1.35		%	17,163			2.19	%	82,970		2.44			%	100,660		2.39	%



									June 30, 2012
	Less than 12 months					12 months or longer			Total
(dollars in thousands)	#		Fair value		Unrealized losses	#	Fair value	Unrealized losses	#		Fair value		Unrealized losses
Available for sale
Mortgage-backed
FNMA	1	$	2,717	$	3	-	-	-	1	$	2,717	$	3
Total	1	$	2,717	$	3	-	-	-	1	$	2,717	$	3



				June 30, 2012
(dollars in thousands)		One year or less		After one but within five years		After five years			Total
Commercial
Owner occupied RE	$	24,237		79,692		43,739			147,668
Non-owner occupied RE		44,911		103,901		12,423			161,235
Construction		8,788		7,851		8,007			24,646
Business		59,741		44,670		4,451			108,862
Total commercial loans		137,677		236,114		68,620			442,411
Consumer
Real estate		14,293		23,334		41,583			79,210
Home equity		13,429		18,385		47,412			79,226
Construction		4,463		851		3,599			8,913
Other		6,182		3,091		626			9,899
Total consumer loans		38,367		45,661		93,220			177,248
Deferred origination fees, net		(223	)	(357	)	(205	)		(785	)
Total gross loans, net of deferred fees	$	175,821		281,418		161,635			618,874
Loans maturing after one year with:
Fixed interest rates									276,244
Floating interest rates									166,809

				December 31, 2011
		One year or less		After one but within five years		After five years			Total
Commercial
Owner occupied RE	$	28,095		85,114		36,217			149,426
Non-owner occupied RE		49,123		105,276		10,377			164,776
Construction		6,295		4,007		7,580			17,882
Business		60,248		47,594		4,097			111,939
Total commercial loans		143,761		241,991		58,271			444,023
Consumer
Real estate		16,198		20,022		21,686			57,906
Home equity		15,221		21,369		46,074			82,664
Construction		5,470		-		100			5,570
Other		4,910		3,482		689			9,081
Total consumer		41,799		44,873		68,549			155,221
Deferred origination fees, net		(189	)	(292	)	(129	)		(610	)
Total gross loan, net of deferred fees	$	185,371		286,572		126,691			598,634
Loans maturing after one year with:
Fixed interest rates								$	240,767
Floating interest rates									172,496



					June 30, 2012
(dollars in thousands)		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Pass	$	138,721	136,422	18,892	100,558	394,593
Special Mention		4,883	9,802	-	2,797	17,482
Substandard		4,064	15,011	5,754	5,507	30,336
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	147,668	161,235	24,646	108,862	442,411

					December 31, 2011
		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Pass	$	139,907	138,535	12,830	104,009	395,281
Special Mention		4,294	12,733	-	2,323	19,350
Substandard		5,225	13,508	5,052	5,607	29,392
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	149,426	164,776	17,882	111,939	444,023



					June 30, 2012
(dollars in thousands)		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Current	$	144,495	159,328	23,641	107,042	434,506
30-59 days past due		439	340	-	86	865
60-89 days past due		-	308	-	31	339
Greater than 90 Days		2,734	1,259	1,005	1,703	6,701
	$	147,668	161,235	24,646	108,862	442,411



					June 30, 2012
(dollars in thousands)		Real estate	Home equity	Construction	Other	Total
Pass	$	76,331	74,947	8,913	9,315	169,506
Special Mention		1,131	2,315	-	219	3,665
Substandard		1,748	1,964	-	365	4,077
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	79,210	79,226	8,913	9,899	177,248

					December 31, 2011
		Real estate	Home equity	Construction	Other	Total
Pass	$	55,076	79,129	5,570	8,641	148,416
Special Mention		526	2,142	-	65	2,733
Substandard		2,304	1,393	-	375	4,072
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	57,906	82,664	5,570	9,081	155,221



			June 30, 2012
			Recorded investment
				Impaired loans
		Unpaid		with related	Related
		Principal	Impaired	allowance for	allowance for
(dollars in thousands)		Balance	loans	loan losses	loan losses
Commercial
Owner occupied RE	$	4,584	3,909	3,754	709
Non-owner occupied RE		7,594	7,262	2,134	855
Construction		4,822	2,080	1,076	213
Business		3,560	3,560	2,849	1,991
Total commercial		20,560	16,811	9,813	3,768
Consumer
Real estate		1,194	1,140	286	43
Home equity		753	753	587	88
Construction		-	-	-	-
Other		233	233	-	-
Total consumer		2,180	2,126	873	131
Total	$	22,740	18,937	10,686	3,899

			December 31, 2011
			Recorded investment
				Impaired loans
		Unpaid		with related	Related
		Principal	Impaired	allowance for	allowance for
		Balance	loans	loan losses	loan losses
Commercial
Owner occupied RE	$	5,070	5,070	4,922	870
Non-owner occupied RE		4,685	3,638	985	578
Construction		4,056	2,068	1,597	498
Business		4,904	4,604	4,459	1,807
Total commercial		18,715	15,380	11,963	3,753
Consumer
Real estate		1,694	1,694	839	126
Home equity		386	386	386	58
Construction		-	-	-	-
Other		233	233	-	-
Total consumer		2,313	2,313	1,225	184
Total	$	21,028	17,693	13,188	3,937




		Three months ended June 30,		Six months ended June 30,		Year ended December 31,
		2012		2012		2011
		Average	Recognized	Average	Recognized	Average	Recognized
		recorded	interest	recorded	interest	recorded	interest
(dollars in thousands)		investment	income	investment	income	investment	income
Commercial
Owner occupied RE	$	4,330	2	4,577	76	3,521	220
Non-owner occupied RE		5,563	77	4,921	179	2,520	281
Construction		2,201	18	2,157	41	1,425	81
Business		3,664	9	3,977	16	3,331	207
Total commercial		15,758	106	15,632	312	10,797	789
Consumer
Real estate		1,307	10	1,436	21	1,729	64
Home equity		524	2	478	5	399	-
Construction		-	-	-	-	-	-
Other		232	3	232	6	38	13
Total consumer		2,063	15	2,146	32	2,166	77
Total	$	17,821	121	17,778	344	12,963	866



				Six months ended June 30, 2012
(dollars in thousands)		Commercial		Consumer		Unallocated		Total
Balance, beginning of period	$	8,061		864		-		8,925
Provision		2,267		208		-		2,475
Loan charge-offs		(2,105	)	(182	)	-		(2,287	)
Loan recoveries		13		5				18
Net loan charge-offs		(2,092	)	(177	)	-		(2,269	)
Balance, end of period	$	8,236		895		-		9,131

				Year ended December 31, 2011
		Commercial		Consumer		Unallocated		Total
Balance, beginning of period	$	6,706		1,447		233		8,386
Provision		5,584		(81	)	(233	)	5,270
Loan charge-offs		(4,434	)	(504	)	-		(4,938	)
Loan recoveries		205		2				207
Net loan charge-offs		(4,229	)	(502	)	-		(4,731	)
Balance, end of period	$	8,061		864		-		8,925



						June 30, 2012
		Allowance for loan losses			Recorded investment in loans
(dollars in thousands)		Commercial	Consumer	Total	Commercial	Consumer	Total
Individually evaluated	$	3,768	-	3,768	16,811	-	16,811
Collectively evaluated		4,468	895	5,363	425,600	177,248	602,848
Total	$	8,236	895	9,131	442,411	177,248	619,659

						December 31, 2011
		Allowance for loan losses			Recorded investment in loans
		Commercial	Consumer	Total	Commercial	Consumer	Total
Individually evaluated	$	3,753	-	3,753	15,380	-	15,380
Collectively evaluated		4,308	864	5,172	428,643	155,221	583,864
Total	$	8,061	864	8,925	444,023	155,221	599,244



	For the six months ended June 30, 2012
						Pre-modification			Post-modification
	Renewals	Reduced	Converted	Maturity	Total	outstanding			outstanding
	deemed a	or deferred	to interest	date	number	recorded			recorded
(dollars in thousands)	concession	payments	only	extensions	of loans	investment			investment
Commercial
Owner occupied RE	-	-	-	-	-		$	-		$	-
Non-owner occupied RE	1	1	-	-	2	3,918			3,918
Construction	-	-	-	-	-	-			-
Business	1	-	1	-	2	339			339
Consumer
Real estate	-	-	-	-	-	-			-
Home equity	-	1	-	-	1	166			166
Construction	-	-	-	-	-	-			-
Other	-	-	-	-	-	-			-
Total loans	2	2	1	-	5		$	4,423		$	4,423



	For the six months ended June 30, 2012
	Number of	Recorded
(dollars in thousands)	Loans	Investment
Commercial
Owner occupied RE	3	2,713
Non-owner occupied RE	-	-
Construction	-	-
Business	1	40
Consumer
Real estate	-	-
Home equity	-	-
Construction	-	-
Other	-	-
Total loans	4	2,753


				Level 1 – Quoted market price in active markets
				Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities that are traded in an active exchange market.
				Level 2 – Significant other observable inputs
				Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company's available-for-sale portfolio and impaired loans.
				Level 3 – Significant unobservable inputs
				Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data.


				June 30, 2012
(dollars in thousands)		Level 1	Level 2	Level 3	Total
Assets
Securities available for sale
State and political subdivisions	$	-	17,764	-	17,764
Mortgage-backed securities		-	48,643	-	48,643
Other investments		-	-	7,824	7,824
Total assets measured at fair value on a recurring basis	$	-	66,407	7,824	74,231
				December 31, 2011
		Level 1	Level 2	Level 3	Total
Assets
Securities available for sale
State and political subdivisions	$	-	18,248	-	18,248
Mortgage-backed securities		-	82,412	-	82,412
Other investments		-	-	7,924	7,924
Total assets measured at fair value on a recurring basis	$	-	100,660	7,924	108,584



				As of June 30, 2012
(dollars in thousands)		Level 1	Level 2	Level 3	Total
Assets
Impaired loans	$	-	14,329	709	15,038
Other real estate owned		-	2,268	287	2,555
Total assets measured at fair value on a nonrecurring basis		-	16,597	996	17,593

				As of December 31, 2011
		Level 1	Level 2	Level 3	Total
Assets
Impaired loans	$	-	12,318	1,438	13,756
Other real estate owned		-	2,461	1,225	3,686
Total assets measured at fair value on a nonrecurring basis		-	14,779	2,663	17,442



	Valuation Technique	Significant Unobservable Inputs
Other investments	Carrying Value	None
Impaired loans	Appraised Value/ Discounted Cash Flows	Appraisals and/or sales of comparable properties
Other real estate owned	Appraised Value/ Comparable Sales	Appraisals and/or sales of comparable properties/ Independent quotes



				June 30, 2012
(dollars in thousands)		Carrying Amount	Fair Value	Level 1	Level 2	Level 3
Financial Assets:
Cash and cash equivalents	$	31,268	31,268	31,268	-	-
Other investments, at cost		7,824	7,824	-	-	7,824
Loans, net		609,743	618,197	-	14,460	603,737
Bank owned life insurance		18,403	18,403	-	-	18,403
Financial Liabilities:
Deposits		554,417	539,371	-	539,371	-
FHLB and other borrowings		122,700	139,334	-	139,334	-
Junior subordinated debentures		13,403	5,232	-	5,232	-

				December 31, 2011
		Carrying Amount	Fair Value	Level 1	Level 2	Level 3
Financial Assets:
Cash and cash equivalents	$	23,005	23,005	23,005	-	-
Other investments, at cost		7,924	7,924	-	-	7,924
Loans, net		589,709	603,416	-	12,318	591,098
Bank owned life insurance		18,093	18,093	-	-	18,093
Financial Liabilities:
Deposits		562,912	521,930	-	521,930	-
FHLB and other borrowings		122,700	141,411	-	141,411	-
Junior subordinated debentures		13,403	4,212	-	4,212	-

(1)	Annualized for the three month period.
(2)	The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.

(1)	Annualized for the six month period.
(2)	The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.



		Three Months Ended
		June 30, 2012 vs. 2011								June 30, 2011 vs. 2010
		Increase (Decrease) Due to								Increase (Decrease) Due to
(dollars in thousands)		Volume		Rate		Rate/ Volume		Total		Volume		Rate		Rate/ Volume		Total
Interest income
Loans	$	446		(694	)	(38	)	(286	)	(29	)	262		(1	)	232
Investment securities		31		(74	)	(5	)	(48	)	(267	)	(71	)	22		(316	)
Federal funds sold		(19	)	2		(2	)	(19	)	24		2		3		29
Total interest income		458		(766	)	(45	)	(353	)	(272	)	193		24		(55	)
Interest expense
Deposits		3		(810	)	(1	)	(808	)	89		(705	)	(26	)	(642	)
Note payable and other		-		(126	)	-		(126	)	(128	)	(208	)	18		(318	)
Junior subordinated debt		-		5		-		5		-		-		-		-
Total interest expense		3		(931	)	(1	)	(929	)	(39	)	(913	)	(8	)	(960	)
Net interest income	$	455		165		(44	)	576		(233	)	1,106		32		905