SOUTHERN FIRST BANCSHARES INC - Quarter Report: 2013 March (Form 10-Q)

HTML

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended March 31, 2013
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: 4,268,438 shares of common stock, par value $0.01 per share, were issued and outstanding as of April 18, 2013.

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
March 31, 2013 Form 10-Q

INDEX



PART I - CONSOLIDATED FINANCIAL INFORMATION Page

Item 1. Consolidated Financial Statements

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 40

Item 4. Controls and Procedures 40

PART II - OTHER INFORMATION

Item 1. Legal Proceedings 41

Item 1A. Risk Factors 41

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 41

Item 3. Defaults upon Senior Securities 41

Item 4. Mine Safety Disclosures 41

Item 5. Other Information 41

Item 6. Exhibits 41

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

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS



March 31, December 31,

(dollars in thousands, except share data) 2013 2012

(Unaudited) (Audited)

ASSETS

Cash and cash equivalents:

Cash and due from banks $ 4,959 13,063

Interest-bearing deposits with banks 17,131 16,350

Federal funds sold 14,100 -

Total cash and cash equivalents 36,190 29,413

Investment securities:

Investment securities available for sale 75,106 78,222

Other investments 7,602 7,794

Total investment securities 82,708 86,016

Loans 665,244 645,949

Less allowance for loan losses (9,367 ) (9,091 )

Loans, net 655,877 636,858

Bank owned life insurance 18,885 18,725

Property and equipment, net 18,723 18,733

Deferred income taxes 3,175 3,176

Other assets 6,147 5,077

Total assets $ 821,705 797,998

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits $ 612,394 576,299

Federal Funds Purchased - 13,190

Federal Home Loan Bank advances and other borrowings 124,100 124,100

Junior subordinated debentures 13,403 13,403

Other liabilities 7,382 6,881

Total liabilities 757,279 733,873

Shareholders' equity:

Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 15,799 and 16,299 shares issued and outstanding at March 31, 2013 and December 31, 2012, respectively 15,799 16,299

Common stock, par value $.01 per share, 10,000,000 shares authorized, 4,268,438 and 4,247,404 shares issued and outstanding at March 31, 2013 and December 31, 2012, respectively 43 43

Nonvested restricted stock (170 ) (160 )

Additional paid-in capital 42,641 42,396

Accumulated other comprehensive income 971 1,178

Retained earnings 5,142 4,369

Total shareholders' equity 64,426 64,125

Total liabilities and shareholders' equity $ 821,705 797,998

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, 2012 have been adjusted to reflect the ten percent stock dividend issued in 2013.

3

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

For the three months

ended March 31,

(dollars in thousands, except share data) 2013 2012

Interest income

Loans $ 8,265 7,986

Investment securities 464 557

Federal funds sold 14 14

Total interest income 8,743 8,557

Interest expense

Deposits 806 1,262

Borrowings 1,059 1,166

Total interest expense 1,865 2,428

Net interest income 6,878 6,129

Provision for loan losses 1,125 1,200

Net interest income after provision for loan losses 5,753 4,929

Noninterest income

Loan fee income 259 200

Service fees on deposit accounts 225 181

Income from bank owned life insurance 160 159

Gain on sale of investment securities - 72

Other income 238 225

Total noninterest income 882 837

Noninterest expenses

Compensation and benefits 2,952 2,425

Occupancy 707 583

Real estate owned activity 20 278

Data processing and related costs 576 514

Insurance 240 352

Marketing 186 194

Professional fees 181 180

Other 368 253

Total noninterest expenses 5,230 4,779

Income before income tax expense 1,405 987

Income tax expense 444 299

Net income 961 688

Preferred stock dividend 197 216

Discount accretion - 73

Redemption of preferred stock 20 -

Net income available to common shareholders $ 784 399

Earnings per common share

Basic $ 0.18 0.09

Diluted 0.18 0.09

Weighted average common shares outstanding

Basic 4,262,330 4,222,622

Diluted 4,371,324 4,267,813

See notes to consolidated financial statements that are an integral part of these consolidated statements. Earnings per share and common shares outstanding for the 2012 period have been adjusted to reflect the ten percent stock dividend issued in 2013.

4

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

For the three months ended March 31,

(dollars in thousands) 2013 2012

Net income $ 961 688

Other comprehensive income:

Unrealized gain (loss) on securities available for sale:

Unrealized holding loss arising during the period, pretax (315 ) (139 )

Tax benefit 108 46

Reclassification to realized gain - (72 )

Tax expense - 24

Other comprehensive loss (207 ) (141 )

Comprehensive income $ 754 547

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 THREE MONTHS ENDED MARCH 31, 2013 AND 2012
(Unaudited)



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

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

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

Net income - - - - - - - 688 688

Preferred stock transactions:

Cash dividends on Series T preferred stock - - - - - - - (216 ) (216 )

Discount accretion - - - 73 - - - (73 ) -

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 - - - - 6 - - - 6

Compensation expense related to stock options, net of tax - - - - - 75 - - 75

Other comprehensive income - - - - - - (141 ) - (141 )

March 31, 2012 3,841,812 $ 38 17,299 $ 16,669 $ (77 ) $ 39,759 $ 900 $ 5,717 $ 63,006

December 31, 2012 4,247,404 $ 43 16,299 $ 16,299 $ (160 ) $ 42,396 $ 1,178 $ 4,369 $ 64,125

Net income - - - - - - - 961 961

Preferred stock transactions:

Redemption of preferred stock - - (500 ) (500 ) - - - 20 (480 )

Cash dividends on Series T preferred stock - - - - - - - (201 ) (201 )

Proceeds from exercise of stock options 18,534 - - - - 116 - - 116

Issuance of restricted stock 2,500 - - - (24 ) 24 - - -

Cash in lieu of fractional shares - - - - - - - (7 ) (7 )

Amortization of deferred compensation on restricted stock - - - - 14 - - - 14

Compensation expense related to stock options, net of tax - - - - - 105 - - 105

Other comprehensive income - - - - - - (207 ) - (207 )

March 31, 2013 4,268,438 $ 43 15,799 $ 15,799 $ (170 ) $ 42,641 $ 971 $ 5,142 $ 64,426

See notes to consolidated financial statements that are an integral part of these consolidated statements. Common shares outstanding as of December 31, 2011 and 2012 have been adjusted to reflect the ten percent stock dividends issued in 2012 and 2013.

6

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

(Unaudited)

For the three months ended March 31,

(dollars in thousands) 2013 2012

Operating activities

Net income $ 961 688

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

Provision for loan losses 1,125 1,200

Depreciation and other amortization 291 233

Accretion and amortization of securities discounts and premium, net 195 304

Gain on sale of investment securities - (72 )

(Gain) loss on sale and write-down of real estate owned (4 ) 256

Compensation expense related to stock options and grants 119 81

Increase in cash surrender value of bank owned life insurance (160 ) (159 )

(Increase) decrease in deferred tax asset 108 21

(Increase) decrease in other assets, net (272 ) 375

Increase (decrease) in other liabilities, net 501 (2,016 )

Net cash provided by operating activities 2,864 911

Investing activities

Increase (decrease) in cash realized from:

Origination of loans, net (21,145 ) (11,276 )

Purchase of property and equipment (281 ) (193 )

Purchase of investment securities:

Available for sale - (2,591 )

Other (675 ) -

Payments and maturity of investment securities:

Available for sale 2,606 4,373

Other 868 -

Proceeds from sale of investment securities - 27,742

Proceeds from sale of real estate owned 202 753

Net cash provided by (used for) used for investing activities (18,425 ) 18,808

Financing activities

Increase (decrease) in cash realized from:

Increase in deposits, net 36,095 3,810

Decrease in short-term borrowings (13,190 ) -

Cash dividend on preferred stock (201 ) (216 )

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

Redemption of preferred stock (480 ) -

Proceeds from the exercise of stock options and warrants 116 57

Net cash provided by financing activities 22,338 3,649

Net increase in cash and cash equivalents 6,777 23,368

Cash and cash equivalents at beginning of the period 29,413 23,005

Cash and cash equivalents at end of the period $ 36,190 46,373

Supplemental information

Cash paid for

Interest $ 2,171 2,814

Income taxes 335 279

Schedule of non-cash transactions

Real estate acquired in settlement of loans 1,001 1,056

Unrealized loss on securities, net of income taxes (207 ) (93 )

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 (the "Bank") and all of the stock of Greenville First Statutory Trust I and II (collectively, the "Trusts"). On April 1, 2013, the Bank converted from a national bank charter to a South Carolina state bank charter and the bank name was changed from Southern First Bank, N.A. to Southern First Bank. As a national bank, the Bank's primary federal regulator was the Office of the Comptroller of the Currency (the "OCC"). Subsequent to the conversion to a state bank charter, the Bank's primary federal regulator is the Federal Deposit Insurance corporation (the "FDIC"). The Bank is also regulated and examined by the South Carolina Board of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by 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 and Article 10 of Regulation S-X. 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 month period ended March 31, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. 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, 2012 (Registration Number 000-27719) as filed with the Securities and Exchange Commission on March 5, 2013. 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.

Reclassifications

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

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 and determined that no subsequent events occurred requiring accrual or disclosure.

As noted above, effective April 1, 2013, the Bank converted from a national bank charter to a South Carolina state bank charter and changed its name from Southern First Bank, N.A. to Southern First Bank after obtaining approval from the South

8

Carolina Board of Financial Institutions. This conversion was not as a result of any dispute or disagreement with the OCC. The charter conversion will not have substantial impact on the bank's current activities, products and services, although the bank expects certain annual cost savings related to regulatory fees.

On April 1, 2013, the Company redeemed a total of $500,000 of its outstanding preferred stock from two preferred shareholders. Since July of 2012, the Company has redeemed a cumulative $2.0 million of its outstanding preferred stock and reduced the balance to $15.3 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 eliminated the option to present other comprehensive income as a part of the statement of changes in stockholders' equity and required consecutive presentation of the statement of net income and other comprehensive income. The amendments were applicable to the Company 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 while the FASB redeliberated the presentation requirements for the reclassification adjustments. In February 2013, the FASB further amended the Comprehensive Income topic clarifying the conclusions from such redeliberations. Specifically, the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, in certain circumstances an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. These amendments, which become effective for the Company for the March 31, 2013 reporting period, did not have a material effect on the Company's 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 Capital Purchase Program ("CPP"), the Company entered into a Securities Purchase Agreement with the U.S. Department of the Treasury (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 a warrant to purchase 399,970.34 shares of the Company's common stock (the "Warrant") 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 had a 10-year term and was 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 Series T Preferred Stock through a public offering structured as a modified Dutch auction. The Company bid on a portion of the Series T 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 Series T Preferred Stock outstanding through the auction process. The remaining 16,299 shares of Series T Preferred Stock held by the Treasury were sold to unrelated third-parties through the auction process. Included in the September 30, 2012 operating results are approximately $130,000 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 Series T 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.

In addition, on July 25, 2012, the Company completed its repurchase of the Warrant from the Treasury for a mutually agreed upon price of $1.1 million. The difference between the fair value of the Warrant, as originally recorded, and the $1.1 million was $343,000 which resulted in a decrease to additional paid in capital. The Company also recorded the remaining accretion of $180,000 on the Series T Preferred Stock which brought the Preferred Stock to its par value. In conjunction with the repurchase of the Warrant, the Company obtained an interest only line of credit for $1.5 million with another financial institution. Interest is payable quarterly at a rate of 5%, and the line of credit matures on February 3, 2014.

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. As a result, the executive compensation and corporate governance standards

9

that were applicable to the Company while the Treasury held shares of the Series T Preferred Stock are no longer applicable to our Company, and we have the option to increase the compensation for our executive officers and other senior employees on a going forward basis.

On January 3, 2013 and April 1, 2013, the Company redeemed a total of $1.0 million of its outstanding preferred stock from three of its preferred shareholders. Since July of 2012, the Company has redeemed a cumulative $2.0 million of its outstanding preferred stock and reduced the balance to $15.3 million.

NOTE 3 - Investment Securities

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

March 31, 2013

Amortized Gross Unrealized Fair

(dollars in thousands) Cost Gains Losses Value

Available for sale

US Government agencies $ 7,782 - 20 7,762

SBA securities 6,059 - 39 6,020

State and political subdivisions 24,133 920 120 24,933

Mortgage-backed securities 35,661 730 - 36,391

Total investment securities available for sale $ 73,635 1,650 179 75,106



December 31, 2012

Amortized Gross Unrealized Fair

Cost Gains Losses Value

Available for sale

US Government agencies $ 7,781 14 10 7,785

SBA securities 6,060 17 5 6,072

State and political subdivisions 24,167 1,130 48 25,249

Mortgage-backed securities 38,428 702 14 39,116

Total investment securities available for sale $ 76,436 1,863 77 78,222

10

Contractual maturities and yields on our investment securities at March 31, 2013 and December 31, 2012 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.

March 31, 2013

Less than one year One to five years Five to ten years Over ten years Total

(dollars in thousands) Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield

Available for sale

US Government agencies $ - - - - - - 7,762 2.42 % 7,762 2.42 %

SBA securities - - - - - - 6,020 1.87 % 6,020 1.87 %

State and political subdivisions 419 1.44 % 3,661 0.60 % 4,980 3.11 % 15,873 2.96 % 24,933 2.61 %

Mortgage-backed securities - - - - - - 36,391 2.11 % 36,391 2.11 %

Total $ 419 1.44 % 3,661 0.60 % 4,980 3.11 % 66,046 2.33 % 75,106 2.29 %

December 31, 2012

Less than one year One to five years Five to ten years Over ten years Total

Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield

Available for sale

US Government agencies $ - - - - - - 7,785 2.42 % 7,785 2.42 %

SBA securities - - - - - - 6,072 1.89 % 6,072 1.89 %

State and political subdivisions 421 1.43 % 3,671 0.60 % 5,031 3.11 % 16,126 2.96 % 25,249 2.60 %

Mortgage-backed securities - - - - - - 39,116 2.29 % 39,116 2.29 %

Total $ 421 1.43 % 3,671 0.60 % 5,031 3.11 % 69,099 2.42 % 78,222 2.37 %

The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities at March 31, 2013 and December 31, 2012, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.

March 31, 2013

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

US Government agencies 1 $ 3,762 $ 20 - $ - $ - 1 $ 3,762 $ 20

SBA securities 2 6,020 39 - - - 2 6,020 39

State and political subdivisions 19 8,005 120 - - - 19 8,005 120

Total 22 $ 17,787 $ 179 - $ - $ - 22 $ 17,787 $ 179

December 31, 2012

Less than 12 months 12 months or longer Total

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

Available for sale

US Government agencies 1 $ 3,771 $ 10 - $ - $ - 1 $ 3,771 $ 10

SBA securities 1 2,015 5 - - - 1 2,015 5

State and political subdivisions 16 6,608 48 - - - 16 6,608 48

Mortgage-backed securities 2 3,669 14 - - - 2 3,669 14

Total 20 $ 16,063 $ 77 - $ - $ - 20 $ 16,063 $ 77

At March 31, 2013, the Company had 22 individual investments that were in an unrealized loss position for less than 12 months. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The Company considers the length of time and extent to which the fair value of available-for-sale debt securities have been less

11

than cost to conclude that such securities are not other-than-temporarily impaired. We also consider other factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. As the Company has no intent to sell securities with unrealized losses and it is not more-likely-than-not that the Company will be required to sell these securities before recovery of amortized cost, we have concluded that the securities are not impaired on an other-than-temporary basis.

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

(dollars in thousands) March 31, 2013 December 31, 2012

Federal Reserve Bank stock $ 1,485 1,485

Federal Home Loan Bank stock 5,615 5,807

Certificates of deposit with other banks 99 99

Investment in Trust Preferred securities 403 403

Total other investments $ 7,602 7,794

NOTE 4 - Loans and Allowance for Loan Losses

The following table summarizes the composition of our loan portfolio.



March 31, 2013 December 31, 2012

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

Commercial

Owner occupied RE $ 157,207 23.6 % 158,790 24.6 %

Non-owner occupied RE 178,789 26.9 % 165,163 25.6 %

Construction 20,100 3.0 % 20,347 3.1 %

Business 115,615 17.4 % 114,169 17.7 %

Total commercial loans 471,711 70.9 % 458,469 71.0 %

Consumer

Real estate 87,226 13.1 % 86,559 13.4 %

Home equity 78,785 11.9 % 77,895 12.1 %

Construction 16,765 2.5 % 13,749 2.1 %

Other 10,757 1.6 % 9,277 1.4 %

Total consumer loans 193,533 29.1 % 187,480 29.0 %

Total gross loans, net of deferred fees 665,244 100.0 % 645,949 100.0 %

Less—allowance for loan losses (9,367 ) (9,091 )

Total loans, net $ 655,877 636,858

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

March 31, 2013

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

Commercial

Owner occupied RE $ 25,603 88,790 42,814 157,207

Non-owner occupied RE 55,761 97,608 25,420 178,789

Construction 9,112 5,453 5,535 20,100

Business 54,525 55,134 5,956 115,615

Total commercial loans 145,001 246,985 79,725 471,711

Consumer

Real estate 14,438 27,325 45,463 87,226

Home equity 4,378 20,912 53,495 78,785

Construction 9,089 1,414 6,262 16,765

Other 5,644 4,392 721 10,757

Total consumer loans 33,549 54,043 105,941 193,533

Total gross loans, net of deferred fees $ 178,550 301,028 185,666 665,244

Loans maturing after one year with:

Fixed interest rates $ 319,467

Floating interest rates 167,227



December 31, 2012

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

Commercial

Owner occupied RE $ 23,833 92,681 42,276 158,790

Non-owner occupied RE 47,252 98,514 19,397 165,163

Construction 9,206 4,387 6,754 20,347

Business 57,947 50,084 6,138 114,169

Total commercial loans 138,238 245,666 74,565 458,469

Consumer

Real estate 12,907 27,702 45,950 86,559

Home equity 7,083 17,832 52,980 77,895

Construction 6,032 1,530 6,187 13,749

Other 5,475 2,826 976 9,277

Total consumer 31,497 49,890 106,093 187,480

Total gross loan, net of deferred fees $ 169,735 295,556 180,658 645,949

Loans maturing after one year with:

Fixed interest rates $ 314,396

Floating interest rates 161,818

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 class of loans. 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

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 historic loss factors to represent our best estimate of inherent loss. We pool loans, generally by loan class 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. The allowance also includes an amount for the estimated impairment on nonaccrual consumer loans and consumer loans 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.

March 31, 2013

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

Pass $ 146,356 154,751 17,021 106,520 424,648

Special mention 8,789 9,822 997 4,106 23,714

Substandard 2,062 14,216 2,082 4,989 23,349

Doubtful - - - - -

Loss - - - - -

$ 157,207 178,789 20,100 115,615 471,711

December 31, 2012

Owner
occupied RE Non-owner occupied RE Construction Business Total

Pass $ 148,255 141,352 18,265 105,024 412,896

Special mention 7,446 9,358 - 2,750 19,554

Substandard 3,089 14,453 2,082 6,395 26,019

Doubtful - - - - -

Loss - - - - -

$ 158,790 165,163 20,347 114,169 458,469

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

March 31, 2013

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

Current $ 156,479 177,084 19,034 114,748 467,345

30-59 days past due - 339 - 126 465

60-89 days past due 573 176 60 5 814

Greater than 90 Days 155 1,190 1,006 736 3,087

$ 157,207 178,789 20,100 115,615 471,711

14

December 31, 2012

Owner occupied RE Non-owner occupied RE Construction Business Total

Current $ 157,036 163,700 19,341 112,322 452,399

30-59 days past due 306 - - 539 845

60-89 days past due - 463 - 100 563

Greater than 90 Days 1,448 1,000 1,006 1,208 4,662

$ 158,790 165,163 20,347 114,169 458,469

As of March 31, 2013 and December 31, 2012, loans 30 days or more past due represented 0.94% and 1.11% of our total loan portfolio, respectively. Commercial loans 30 days or more past due were 0.66% and 0.94% of our total loan portfolio as of March 31, 2013 and December 31, 2012, respectively.

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.

March 31, 2013

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

Pass $ 83,579 74,731 16,765 10,410 185,485

Special mention 2,513 2,189 - 39 4,741

Substandard 1,134 1,865 - 308 3,307

Doubtful - - - - -

Loss - - - - -

$ 87,226 78,785 16,765 10,757 193,533

December 31, 2012

Real estate Home equity Construction Other Total

Pass $ 83,173 73,718 13,749 8,752 179,392

Special mention 2,307 2,290 - 170 4,767

Substandard 1,079 1,887 - 355 3,321

Doubtful - - - - -

Loss - - - - -

$ 86,559 77,895 13,749 9,277 187,480

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

March 31, 2013

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

Current $ 85,784 78,319 16,765 10,751 191,619

30-59 days past due 907 - - 6 913

60-89 days past due 535 20 - - 555

Greater than 90 Days - 446 - - 446

$ 87,226 78,785 16,765 10,757 193,533

15

December 31, 2012

Real estate Home equity Construction Other Total

Current $ 85,999 77,430 13,749 9,233 186,411

30-59 days past due 560 100 - - 660

60-89 days past due - - - 44 44

Greater than 90 Days - 365 - - 365

$ 86,559 77,895 13,749 9,277 187,480

As of March 31, 2013 and December 31, 2012, consumer loans 30 days or more past due were 0.29% and 0.17%, respectively, of total loans.

Nonperforming assets

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

(dollars in thousands) March 31, 2013 December 31, 2012

Commercial

Owner occupied RE $ 294 155

Non-owner occupied RE 1,215 1,255

Construction 1,006 1,006

Business 202 202

Consumer

Real estate 116 119

Home equity 575 577

Construction - -

Other - 44

Nonaccruing troubled debt restructurings 2,900 4,809

Total nonaccrual loans, including nonaccruing TDRs 6,308 8,167

Other real estate owned 2,522 1,719

Total nonperforming assets $ 8,830 9,886

Nonperforming assets as a percentage of:

Total assets 1.07 % 1.24 %

Gross loans 1.33 % 1.53 %

Total loans over 90 days past due $ 3,533 5,027

Loans over 90 days past due and still accruing - -

Accruing troubled debt restructurings 8,997 9,421

16

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 and consumer impaired loans are evaluated individually to determine the related allowance for loan losses.

March 31, 2013

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 $ 1,114 1,275 981 268

Non-owner occupied RE 6,183 5,687 1,749 611

Construction 4,824 2,082 1,944 304

Business 3,364 4,287 3,049 1,829

Total commercial 15,485 13,331 7,723 3,012

Consumer

Real estate 982 982 545 128

Home equity 768 768 395 292

Construction - - - -

Other 224 224 195 46

Total consumer 1,974 1,974 1,135 466

Total $ 17,459 15,305 8,858 3,478

December 31, 2012

Recorded investment

Impaired loans

Unpaid with related Related

Principal Impaired allowance for allowance for

Balance loans loan losses loan losses

Commercial

Owner occupied RE $ 3,071 2,271 2,116 398

Non-owner occupied RE 7,497 7,162 2,218 831

Construction 4,824 2,082 1,075 213

Business 4,048 4,048 3,329 2,092

Total commercial 19,440 15,563 8,738 3,534

Consumer

Real estate 985 985 162 24

Home equity 770 770 605 91

Construction - - - -

Other 270 270 - -

Total consumer 2,025 2,025 767 115

Total $ 21,465 17,588 9,505 3,649

17

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.

Three months ended
March 31,
2013 Year ended
December 31,
2012

(dollars in thousands) Average
recorded
investment Recognized
interest
income Average
recorded
investment Recognized
interest
income

Commercial

Owner occupied RE $ 1,693 2 3,881 17

Non-owner occupied RE 6,505 73 5,811 392

Construction 2,082 10 2,127 66

Business 4,167 25 3,880 84

Total commercial 14,447 110 15,699 559

Consumer

Real estate 984 8 1,397 44

Home equity 769 2 518 12

Construction - - - -

Other 247 2 240 14

Total consumer 2,000 12 2,155 70

Total $ 16,447 122 17,854 629

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, 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.

During the first quarter of 2013, management implemented a new allowance model to measure the estimated credit losses inherent in the loan portfolio. As a result, management has adjusted the historical loss period for the Commercial and Consumer portfolio segments to 12 quarters. Also, 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. The new model's qualitative factors that measure the margin of imprecision have been updated to reflect the current lending environment. Lastly, the Consumer portfolio segment reserve now also includes an amount for the estimated impairment on nonaccrual consumer loans.

18

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

Three months ended March 31,

(dollars in thousands) 2013 2012

Balance, beginning of period $ 9,091 8,925

Provision for loan losses 1,125 1,200

Loan charge-offs:

Commercial

Owner occupied RE (386 ) (129 )

Non-owner occupied RE - (143 )

Construction - -

Business (515 ) (561 )

Total commercial (901 ) (833 )

Consumer

Real estate - (102 )

Home equity - (7 )

Construction - -

Other (43 ) -

Total consumer (43 ) (109 )

Total loan charge-offs (944 ) (942 )

Loan recoveries:

Commercial

Owner occupied RE 2 4

Non-owner occupied RE - -

Construction - 9

Business 86 -

Total commercial 88 13

Consumer

Real estate - -

Home equity 7 -

Construction - -

Other - -

Total consumer 7 -

Total recoveries 95 13

Net loan charge-offs (849 ) (929 )

Balance, end of period $ 9,367 9,196

Net charge-offs to average loans (annualized) 0.52 % 0.62 %

Allowance for loan losses to gross loans 1.41 % 1.51 %

Allowance for loan losses to nonperforming loans 148.49 % 91.55 %

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

Three months March 31, 2013

(dollars in thousands) Commercial Consumer Total

Balance, beginning of period $ 7,981 1,110 9,091

Provision 541 584 1,125

Loan charge-offs (901 ) (43 ) (944 )

Loan recoveries 88 7 95

Net loan charge-offs (813 ) (36 ) (849 )

Balance, end of period $ 7,709 1,658 9,367

19



Year ended December 31, 2012

Commercial Consumer Total

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

Provision 3,447 1,103 4,550

Loan charge-offs (3,600 ) (905 ) (4,505 )

Loan recoveries 73 48 121

Net loan charge-offs (3,527 ) (857 ) (4,384 )

Balance, end of period $ 7,981 1,110 9,091

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

March 31, 2013

Allowance for loan losses Recorded investment in loans

(dollars in thousands) Commercial Consumer Total Commercial Consumer Total

Individually evaluated $ 3,012 466 3,478 13,331 1,974 15,305

Collectively evaluated 4,697 1,192 5,889 458,380 191,559 649,939

Total $ 7,709 1,658 9,367 471,711 193,533 665,244

December 31, 2012

Allowance for loan losses Recorded investment in loans

Commercial Consumer Total Commercial Consumer Total

Individually evaluated $ 3,534 - 3,534 15,563 - 15,563

Collectively evaluated 4,447 1,110 5,557 442,906 187,480 630,386

Total $ 7,981 1,110 9,091 458,469 187,480 645,949

NOTE 5 - Troubled Debt Restructurings

At March 31, 2013, we had 34 loans totaling $11.9 million and at December 31, 2012 we had 36 loans totaling $14.2 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.

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 three months ended March 31, 2013 and 2012, respectively.

20

For the three months ended March 31, 2013

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 - - - - - - -

Construction - - - - - - -

Business 4 - - - 4 853 853

Consumer

Real estate - - - - - - -

Home equity - - - - - - -

Construction - - - - - - -

Other - - - - - - -

Total loans 4 - - - 4 $ 853 $ 853

For the three months ended March 31, 2012

Pre-modification Post-modification

Renewals Reduced Converted Maturity Total outstanding outstanding

deemed a or deferred to interest date number recorded recorded

concession payments only extensions of loans investment investment

Commercial

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

Non-owner occupied RE - 1 - - 1 820 820

Construction - - - - - - -

Business - - - - - - -

Consumer

Real estate - - - - - - -

Home equity - - - - - - -

Construction - - - - - - -

Other - - - - - - -

Total loans - 1 - - 1 $ 820 $ 820

The following table summarizes loans modified as TDRs within the previous 12-month period for which there was a payment default during the three months ended March 31, 2013 and 2012, respectively.

For the three months ended March 31,

2013 2012

Number of Recorded Number of Recorded

(dollars in thousands) Loans Investment Loans Investment

Commercial

Owner occupied RE - $ - 2 $ 1,746

Non-owner occupied RE - - 1 819

Construction - - - -

Business - - - -

Consumer

Real estate - - - -

Home equity - - - -

Construction - - - -

Other - - - -

Total loans - $ - 3 $ 2,565

21

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:

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 March 31, 2013, 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.

22

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.

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.

March 31, 2013

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

Assets

Securities available for sale

US Government agencies $ - 7,762 - 7,762

SBA securities - 6,020 - 6,020

State and political subdivisions - 24,933 - 24,933

Mortgage-backed securities - 36,391 - 36,391

Total assets measured at fair value on a recurring basis $ - 75,106 - 75,106

December 31, 2012

Level 1 Level 2 Level 3 Total

Assets

Securities available for sale

US Government agencies $ - 7,785 - 7,785

SBA securities - 6,072 - 6,072

State and political subdivisions - 25,249 - 25,249

Mortgage-backed securities - 39,116 - 39,116

Total assets measured at fair value on a recurring basis $ - 78,222 - 78,222



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 more than 80% of loans as of March 31, 2013. 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 March 31, 2013

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

Assets

Impaired loans $ - 10,482 1,345 11,827

Other real estate owned - 2,361 191 2,552

Total assets measured at fair value on a nonrecurring basis $ - 12,843 1,536 14,379

23

As of December 31, 2012

Level 1 Level 2 Level 3 Total

Assets

Impaired loans $ - 13,748 191 13,939

Other real estate owned - 1,390 329 1,719

Total assets measured at fair value on a nonrecurring basis $ - 15,138 520 15,658

For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of March 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:

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 March 31, 2013 and December 31, 2012 are as follows:

March 31, 2013

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

Financial Assets:

Cash and cash equivalents $ 36,190 36,190 36,190 - -

Other investments, at cost 7,602 7,602 - - 7,602

Loans, net 655,877 665,101 - 10,482 654,619

Bank owned life insurance 18,885 18,885 - - 18,885

Financial Liabilities:

Deposits 612,394 593,142 - 593,142 -

FHLB and other borrowings 124,100 139,476 - 139,476 -

Junior subordinated debentures 13,403 5,093 - 5,093 -

December 31, 2012

Carrying
Amount Fair
Value Level 1 Level 2 Level 3

Financial Assets:

Cash and cash equivalents $ 29,413 29,413 29,413 - -

Other investments, at cost 7,794 7,794 - - 7,794

Loans, net 636,858 645,852 - 13,748 632,104

Bank owned life insurance 18,725 18,725 - - 18,725

Financial Liabilities:

Deposits 576,299 561,599 - 561,599 -

FHLB and other borrowings 124,100 140,455 - 140,455 -

Junior subordinated debentures 13,403 5,093 - 5,093 -

NOTE 7 - Earnings Per Common Share and Stock Dividend

On January 15, 2013, 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 1, 2013 and the distribution date was February 15, 2013. 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 month period ended March 31, 2013. Dilutive common shares arise from the potentially dilutive effect of the Company's stock options that were outstanding at March 31, 2013. The assumed conversion of stock options can create a difference between basic and dilutive net income per common share. At March 31, 2013 and 2012, 74,802 and 86,902 options, respectively, were anti-dilutive in the calculation of earnings per share as their exercise price exceeded the fair market value.

Three months ended March 31,

(dollars in thousands, except share data) 2013 2012

Numerator:

Net income $ 961 688

Less: Preferred stock dividend 197 216

Discount accretion - 73

Add: Redemption of preferred stock 20 -

Net income available to common shareholders $ 784 399

Denominator:

Weighted-average common shares outstanding - basic 4,262,330 4,222,622

Common stock equivalents 108,994 45,191

Weighted-average common shares outstanding - diluted 4,371,324 4,267,813

Earnings per common share:

Basic $ 0.18 $ 0.09

Diluted $ 0.18 $ 0.09

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 month period ended March 31, 2013 as compared to the three month period ended March 31, 2012 and assesses our financial condition as of March 31, 2013 as compared to December 31, 2012. 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, 2012 included in our Annual Report on Form 10-K for that period. Results for the three month period ended March 31, 2013 are not necessarily indicative of the results for the year ending December 31, 2013 or any future period.

Discussion of forward-looking statements

This report, including information included or incorporated by reference in this report, 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, 2012, as well as the following:

• credit losses as a result of declining real estate values, increasing interest rates, increasing unemployment, changes in payment behavior or other factors;

• credit losses due to loan concentration;

• changes in the amount of our loan portfolio collateralized by real estate and weaknesses in the real estate market;

• restrictions or conditions imposed by our regulators on our operations;

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

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

• changes in political conditions or the legislative or regulatory environment, including governmental initiatives affecting the financial services industry;

• changes in economic conditions resulting in, among other things, a deterioration in credit quality;

• changes occurring in business conditions and inflation;

• changes in access to funding or increased regulatory requirements with regard to funding;

• increased cybersecurity risk, including potential business disruptions or financial losses;

• changes in deposit flows;

• changes in technology;

• the adequacy of the level of our allowance for loan losses and the amount of loan loss provisions required in future periods;

• 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;

• changes in monetary and tax policies;

• changes in accounting policies and practices;

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

• the rate of loan growth in recent years and the lack of seasoning of a portion of our loan portfolio;

• our ability to maintain appropriate levels of capital and to comply with our capital ratio requirements;

• our ability to attract and retain key personnel;

• our ability to retain our existing clients, including our deposit relationships;

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

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

26

If any of these risks or uncertainties materialize, or if any of the assumptions underlying such forward-looking statements proves to be incorrect, our results could differ materially from those expressed in, implied or projected by, such forward-looking statements. For information with respect to factors that could cause actual results to differ from the expectations stated in the forward-looking statements, see "Risk Factors" under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2012. We urge investors to consider all of these factors carefully in evaluating the forward-looking statements contained in this Quarterly Report on Form 10-Q. We make these forward-looking as of the date of this document and we do not intend, and assume no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those expressed in, or implied or projected by, the forward-looking statements.

OVERVIEW

We are a bank holding company headquartered in Greenville, South Carolina, and were incorporated in March 1999 under the laws of South Carolina. We provide a wide range of banking services and products to our clients through our wholly-owned bank subsidiary, Southern First Bank. We do not engage in any significant operations other than the ownership of our banking subsidiary. On March 6, 2013, the Bank was approved by the South Carolina Board of Financial Institutions to convert from a national bank charter to a South Carolina state bank charter, and change its name from Southern First Bank, N.A. to Southern First Bank. Both changes were effective beginning April 1, 2013.

The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the FDIC, and providing commercial, consumer and mortgage loans to the general public. We currently have eight offices located in Greenville, Lexington, Richland, and Charleston Counties of South Carolina. In December 2012, we opened our Charleston office at 480 East Bay Street, Charleston, South Carolina and our third full-service office in Columbia, 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."

At March 31, 2013, we had total assets of $821.7 million, a 3.0% increase from total assets of $798.0 million at December 31, 2012. The largest components of our total assets are loans and securities which were $655.9 million and $82.7 million, respectively, at March 31, 2013. Comparatively, our loans and securities totaled $636.9 million and $86.0 million, respectively, at December 31, 2012. Our liabilities and shareholders' equity at March 31, 2013 totaled $757.3 million and $64.4 million, respectively, compared to liabilities of $733.9 million and shareholders' equity of $64.1 million at December 31, 2012. The principal component of our liabilities is deposits which were $612.4 million and $576.3 million at March 31, 2013 and December 31, 2012, respectively.

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. In addition to earning interest on our loans and investments, we earn income through fees and other charges to our clients.

Our net income was $961,000 and $688,000 for the three months ended March 31, 2013 and 2012, respectively, an increase of $273,000, or 39.7%. After our dividend payment to our preferred shareholders, net income to common shareholders was $784,000, or diluted earnings per share ("EPS") of $0.18, for the first quarter of 2013 as compared to net income to common shareholders of $399,000, or diluted EPS of $0.09 for the same period in 2012. The increase in net income resulted primarily from increases in net interest income and noninterest income as well as a decrease in the provision for loan losses.

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

Effect of Economic Trends

The twelve months ended December 31, 2012 and the first three months of 2013 continue to reflect the tumultuous economic conditions which have negatively impacted the liquidity and credit quality of financial institutions in the United States. 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. In addition, during the past four years, hundreds of financial institutions failed or merged with other institutions, and two of the government sponsored housing enterprises were placed into conservatorship with the U.S. Government in 2008.

Liquidity in the debt markets remains low in spite of efforts by 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.

The Treasury, the FDIC and other governmental agencies continue to enact rules and regulations to implement 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, many of which contain limitations on the ability of financial institutions to take certain actions or to engage in certain activities if the financial institution is a participant in the CPP or related programs. Future regulations, or enforcement of the terms of programs already in place, may require financial institutions to raise additional capital. There can be no assurance as to the actual impact of the EESA, the TARP, the Recovery Act, the Dodd-Frank Act or any governmental program on the financial markets.

The weak economic conditions are expected to continue throughout 2013, and 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.

results of operations

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 March 31, 2013 our net interest income was $6.9 million, a 12.2% increase over net interest income of $6.1 million for the same period in 2012. In comparison, our average earning assets increased 6.0%, or $43.2 million, during the first quarter of 2013 compared to the first quarter of 2012, while our interest bearing liabilities increased by $32.6 million during the same period. The increase in average earning assets is primarily related to an increase in average loans, partially offset by a decrease in investment securities, while the increase in average interest-bearing liabilities is primarily a result of an increase in interest bearing deposits and FHLB advances.

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 month period ended March 31, 2013 and 2012. 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.

The following tables set 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.

28

Average Balances, Income and Expenses, Yields and Rates

For the Three Months Ended March 31,

2013 2012

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

Interest-earning assets

Federal funds sold $ 23,405 $ 14 0.24 % $ 21,447 $ 14 0.26 %

Investment securities, taxable 60,509 308 2.06 % 82,137 424 2.08 %

Investment securities, nontaxable (2) 25,081 252 4.07 % 18,135 215 4.76 %

Loans 657,616 8,265 5.10 % 601,740 7,986 5.34 %

Total interest-earning assets 766,611 8,839 4.68 % 723,459 8,639 4.80 %

Noninterest-earning assets 43,586 44,152

Total assets $ 810,197 $ 767,611

Interest-bearing liabilities

NOW accounts $ 160,051 124 0.31 % $ 153,317 272 0.71 %

Savings & money market 118,579 81 0.28 % 119,854 134 0.45 %

Time deposits 222,894 601 1.09 % 210,875 856 1.63 %

Total interest-bearing deposits 501,524 806 0.65 % 484,046 1,262 1.05 %

FHLB advances and other borrowings 138,642 973 2.85 % 123,547 1,070 3.48 %

Junior subordinated debentures 13,403 86 2.60 % 13,403 96 2.88 %

Total interest-bearing liabilities 653,569 1,865 1.16 % 620,996 2,428 1.57 %

Noninterest-bearing liabilities 91,945 82,866

Shareholders' equity 64,683 63,749

Total liabilities and shareholders' equity $ 810,197 $ 767,611

Net interest spread 3.52 % 3.23 %

Net interest income (tax equivalent) / margin $ 6,974 3.69 % $ 6,211 3.45 %

Less: tax-equivalent adjustment (2) 96 82

Net interest income $ 6,878 $ 6,129

(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.

Our net interest margin, on a tax-equivalent basis, was 3.69% for the three months ended March 31, 2013 compared to 3.45% for the first quarter of 2012. The 24 basis point increase in net interest margin as compared to the same period in 2012, was driven primarily by a 41 basis point reduction in the cost of our interest bearing liabilities, offset in part by a 12 basis point reduction in the yield of our interest earning assets.

While our interest-bearing liabilities increased by $32.6 million during the first quarter of 2013 as compared to the first quarter of 2012, our interest expense decreased by $563,000 due to a 41 basis point decline in the rate paid on these liabilities. During the past 12 months, we have continued to reduce rates on all of our deposit products in line with the historically low Federal funds target rate. Consequently, the cost of our interest bearing deposits decreased 40 basis points from the first quarter of 2012. Also, during the past 12 months, we restructured $45.0 million of our FHLB advances from a weighted average rate of 3.16% to a weighted average rate of 2.42%, which reduced the overall weighted average rate on our FHLB advances by 46 basis points.

In addition, our interest-earning assets increased by $43.2 million as compared to the same quarter in 2012, while the yield on these assets decreased by 12 basis points. The decline in yield on our interest earning assets was driven primarily by reduced yields on our loan portfolio due to loans being originated or renewed at market rates which are lower than those in the past. Our average loan balances increased by $55.9 million as of the first quarter of 2013, compared to the same period in 2012, while our loan yield decreased by 24 basis points during the same period.

Our net interest spread was 3.52% for the three months ended March 31, 2013 compared to 3.23% for the same period in 2012. The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay

29

on our interest-bearing liabilities. The 41 basis point reduction in rate on our interest-bearing liabilities, partially offset by an 12 basis point decline in yield on our earning assets, resulted in a 29 basis point increase in our net interest spread for the 2013 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

March 31, 2013 vs. 2012 March 31, 2012 vs. 2011

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

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

Interest income

Loans $ 542 (241 ) (22 ) 279 216 (339 ) (14 ) (137 )

Investment securities (87 ) (7 ) 1 (93 ) 197 (67 ) (27 ) 103

Federal funds sold 1 (1 ) - - (16 ) 4 (2 ) (14 )

Total interest income 456 (249 ) (21 ) 186 397 (402 ) (43 ) (48 )

Interest expense

Deposits 57 (491 ) (22 ) (456 ) 84 (766 ) (33 ) (715 )

FHLB advances and other borrowings 151 (221 ) (27 ) (97 ) 7 (77 ) (1 ) (71 )

Junior subordinated debt - (10 ) - (10 ) - 10 - 10

Total interest expense 208 (722 ) (49 ) (563 ) 91 (833 ) (34 ) (776 )

Net interest income $ 248 473 28 749 306 431 (9 ) 728

Net interest income, the largest component of our income, was $6.9 million for the three month period ended March 31, 2013 and $6.1 million for the three months ended March 31, 2012, a $749,000, or 12.2% increase during the first quarter of 2013. The increase in net interest income is due to a $186,000 increase in interest income, combined with a $563,000 decrease in interest expense. While our interest earning assets increased by $43.2 million during the first quarter of 2013 compared to the first quarter of 2012, the 41 basis point decline in the cost of our interest bearing liabilities had a larger impact on the increase in net interest income during the 2013 period.

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 March 31, 2013 and 2012, we incurred a noncash expense related to the provision for loan losses of $1.1 million and $1.2 million, respectively, resulting in an allowance for loan losses of $9.4 million and $9.2 million for the 2013 and 2012 periods, respectively. The slightly lower provision for loan losses during the 2013 period relates primarily to the overall improvement in the credit quality of our loan portfolio during the first three months of 2013. The $9.4 million allowance represented 1.41% of gross loans at March 31, 2013 while the $9.2 million allowance was 1.51% of gross loans at March 31, 2012.

During the past twelve months, our loan balances increased by $57.3 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.

30

Noninterest Income

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

Three months ended

March 31,

(dollars in thousands) 2013 2012

Loan fee income $ 259 200

Service fees on deposit accounts 225 181

Income from bank owned life insurance 160 159

Gain on sale of investment securities - 72

Other income 238 225

Total noninterest income $ 882 837

Noninterest income increased $45,000, or 5.4%, in the first quarter of 2013 as compared to the same period in 2012. The increase in total noninterest income during this 2013 period resulted primarily from the following:

• Loan fee income increased 29.5%, or $59,000, resulting primarily from increased mortgage origination fee income of $236,000.

• Service fees on deposit accounts increased $44,000, or 24.3%, primarily related to additional income from service charges on our checking, money market, and savings accounts.

• Other income increased by 5.8%, or $13,000, due primarily to increased income received from ATM and debit card transactions which is volume driven.

Partially offsetting these increases in noninterest income was a reduction in the gain on sale of investment securities from $72,000 recognized during the 2012 period. We had no sales of investment securities during the first quarter of 2013.

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 our 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 $119,000 and $108,000 for the three months ended March 31, 2013 and 2012, respectively.

Noninterest expenses

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

Three months ended

March 31,

(dollars in thousands) 2013 2012

Compensation and benefits $ 2,952 2,425

Occupancy 707 583

Real estate owned activity 20 278

Data processing and related costs 576 514

Insurance 240 352

Marketing 186 194

Professional fees 181 180

Other 368 253

Total noninterest expense $ 5,230 4,779

Noninterest expense was $5.2 million for the three months ended March 31, 2013, a $451,000, or 9.4%, increase from noninterest expense of $4.8 million for the three months ended March 31, 2012.

31

The increase in total noninterest expenses resulted primarily from the following:

• Compensation and benefits expense increased 21.7%, or $527,000, relating primarily to increases in base compensation and benefits expenses. Base compensation increased by $298,000 driven by the cost of 17 additional employees, 11 of which were hired to support our new Charleston and Forest Drive offices, and three of which were hired in relation to the expansion of our mortgage operations, combined with annual company-wide salary increases. Incentive compensation, which is based on certain targeted financial performance goals met by management, increased by $59,000, while benefit expenses increased $175,000 during the same period, compared to the first quarter of the prior year.

• Occupancy expenses increased $124,000, or 21.3%, driven by increased depreciation, utilities and maintenance expenses related to our two new offices in Charleston and Columbia, South Carolina.

• Data processing and related costs increased 12.1%, or $62,000, primarily related to the increased number of clients and accounts we serve, as well as additional services we provide to our clients.

• Other expenses increased by $115,000, or 45.5%, primarily related to additional costs associated with our two new offices, as well as $55,000 related to a litigation settlement.

Partially offsetting these increases in noninterest expense were decreases resulting from:

• Real estate owned activity decreased by $258,000, due primarily to a loss on sale of $203,000 and write-downs of $52,000 recorded on properties held by us during the first quarter of 2012, compared to expenses of $20,000 recorded during the 2013 period.

• Insurance expense decreased by $112,000, or 31.8%, due to lesser FDIC insurance premiums and a lower OCC assessment fee resulting from the termination of the formal agreement with the OCC in December 2012.

Our efficiency ratio, excluding gains on sale of investment securities and real estate owned activity, was 67.1% for the first quarter of 2013 compared to 65.3% for the same period in 2012. The efficiency ratio represents the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest expense by the sum of net interest income and nointerest income. The higher efficiency ratio during the 2013 period relates primarily to the increase in noninterest expense due to the additional costs associated with opening our two new retail locations and expanding our mortgage operations capabilities.

We incurred income tax expense of $444,000 for the three months ended March 31, 2013 as compared to $299,000 during the same period in 2012. Our effective tax rate was 31.6% and 30.3% for the three months ended March 31, 2013 and 2012, respectively. The increase in income tax expense during the 2013 periods is primarily a result of the increase in our net income during the respective periods.

Balance Sheet Review

Investment Securities

At March 31, 2013, the $82.7 million in our investment securities portfolio represented approximately 10.1% of our total assets. We held investment securities with a fair value of $75.1 million and an amortized cost of $73.6 million resulting in an unrealized gain of $1.5 million. At December 31, 2012, the $86.0 million in our investment securities portfolio represented approximately 10.8% of our total assets. We held investment securities with a fair value of $78.2 million and an amortized cost of $76.4 million for an unrealized gain of $1.8 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 three months ended March 31, 2013 and 2012 were $657.6 million and $601.7 million, respectively. Before the allowance for loan losses, total loans outstanding at March 31, 2013 and December 31, 2012 were $665.2 and $646.0 million, respectively.

The principal component of our loan portfolio is loans secured by real estate mortgages. As of March 31, 2013, our loan portfolio included $538.9 million, or 81.0%, of real estate loans. As of December 31, 2012, real estate loans made up 80.9% of our loan portfolio and totaled $522.5 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

32

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 and business types. We do not generally originate traditional long term residential mortgages to hold in our loan portfolio, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit. Home equity lines of credit totaled $78.8 million as of March 31, 2013, of which approximately 39% were in a first lien position, while the remaining balance was second liens. The average loan had a balance of approximately $85,000 and a loan to value of 74%. Further, 0.59% of our total home equity lines of credit were over 30 days past due as of March 31, 2013.

Following is a summary of our loan composition at March 31, 2013 and December 31, 2012. Of the $19.2 million in loan growth, $12.9 million is related to our new East Bay Street office in Charleston with growth of $8.3 million in non-owner occupied real estate, $2.2 million in owner occupied real estate, and $2.0 million in commercial business loans.

March 31, 2013 December 31, 2012

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

Commercial

Owner occupied RE $ 157,207 23.6 % 158,790 24.6 %

Non-owner occupied RE 178,789 26.9 % 165,163 25.6 %

Construction 20,100 3.0 % 20,347 3.1 %

Business 115,615 17.4 % 114,169 17.7 %

Total commercial loans 471,711 70.9 % 458,469 71.0 %

Consumer

Real estate 87,226 13.1 % 86,559 13.4 %

Home equity 78,785 11.9 % 77,895 12.1 %

Construction 16,765 2.5 % 13,749 2.1 %

Other 10,757 1.6 % 9,277 1.4 %

Total consumer loans 193,533 29.1 % 187,480 29.0 %

Total gross loans, net of deferred fees 665,244 100.0 % 645,949 100.0 %

Less—allowance for loan losses (9,367 ) (9,091 )

Total loans, net $ 655,877 $ 636,858

Nonperforming assets

Nonperforming assets include real estate acquired through foreclosure or deed taken in lieu of foreclosure and loans on nonaccrual status. 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. As of March 31, 2013 and December 31, 2012, we had no loans 90 days past due and still accruing.

33

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

(dollars in thousands) March 31, 2013 December 31, 2012

Commercial $ 2,717 2,618

Consumer 691 740

Nonaccruing troubled debt restructurings 2,900 4,809

Total nonaccrual loans 6,308 8,167

Other real estate owned 2,522 1,719

Total nonperforming assets $ 8,830 $ 9,886

At March 31, 2013, nonperforming assets were $8.8 million, or 1.07% of total assets and 1.33% of gross loans. Comparatively, nonperforming assets were $9.9 million, or 1.24% of total assets and 1.53% of gross loans at December 31, 2012. Nonaccrual loans decreased $1.1 million to $8.8 million at March 31, 2013 from $9.9 million at December 31, 2012. Nonaccrual loans at March 31, 2013 include two loans which were put on nonaccrual status during the first three months of 2013. In addition, during the first three months of 2013, two nonaccrual loans were transferred to OREO, and four nonaccrual loans were either fully or partially charged-off. The amount of foregone interest income on the nonaccrual loans in the first three months of 2013 was approximately $237,000.

Nonperforming assets include other real estate owned which increased by $803,000 from December 31, 2012. During the first three months of 2013 we added two properties for $1.0 million and sold two properties for $198,000. The balance at March 31, 2013 includes six commercial properties totaling $2.4 million and three residential properties totaling $124,000. 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 March 31, 2013.

At March 31, 2013 and 2012, the allowance for loan losses represented 148.55% and 91.6% of the total amount of nonperforming loans, respectively. A significant portion, or 82%, of nonperforming loans at March 31, 2013 is secured by real estate. Our nonperforming loans have been written down to approximately 64% 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 $9.4 million as of March 31, 2013 to be adequate.

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 March 31, 2013, 81.0% of our loans are collateralized by real estate and 85.8% 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 March 31, 2013, 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.

As of March 31, 2013, impaired loans totaled $15.3 million for which $8.9 million of these loans have a reserve of approximately $3.5 million allocated in the allowance. During the first three months of 2013, the average recorded investment in impaired loans was approximately $16.5 million. Comparatively, impaired loans totaled $17.6 million at December 31, 2012, and $9.5 million of these loans had a reserve of approximately $3.7 million allocated in the allowance. During 2012, the average recorded investment in impaired loans was approximately $17.9 million.

34

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.

The allowance for loan losses was $9.4 million and $9.2 million at March 31, 2013 and 2012, respectively, or 1.41% and 1.51% of outstanding loans, respectively. At December 31, 2012, our allowance for loan losses was $9.1 million, or 1.41% of outstanding loans, and we had net loans charged-off of $4.4 million for the year ended December 31, 2012.

During the three months ended March 31, 2013, we charged-off $944,000 of loans and recorded $95,000 of recoveries on loans previously charged-off, for net charge-offs of $849,000, or 0.52% of average loans. Comparatively, we charged-off $942,000 million of loans and recorded $13,000 of recoveries on loans previously charged-off, resulting in net charge-offs of $929,000, or 0.62% of average loans for the first three months of 2012.

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

Three months ended

March 31,
Year ended

(dollars in thousands) 2013 2012 December 31, 2012

Balance, beginning of period $ 9,091 8,925 8,925

Provision 1,125 1,200 4,550

Loan charge-offs (944 ) (942 ) (4,505 )

Loan recoveries 95 13 121

Net loan charge-offs (849 ) (929 ) (4,384 )

Balance, end of period $ 9,367 9,196 9,091

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. We have adopted guidelines regarding our use of brokered deposits that limit such deposits 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 $593.2 million, or 96.9%, of total deposits at March 31, 2013, while our out-of-market, or brokered, deposits represented $19.3 million, or 3.1%, of total deposits. At December 31, 2012, retail deposits represented $563.3 million, or 97.7%, of our total deposits and brokered CDs were $13.0 million, representing 2.3% of our total deposits. Of the $29.9 million increase in retail deposits, $15.8 million is related to our two new retail offices which were opened in December 2012. Our loan-to-deposit ratio was 109% and 112% at March 31, 2013 and December 31, 2012, respectively.

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

Three months ended

March 31,

2013 2012

(dollars in thousands) Amount Rate Amount Rate

Noninterest bearing demand deposits $ 85,380 - % 77,975 - %

Interest bearing demand deposits 160,051 0.32 % 153,317 0.71 %

Money market accounts 112,377 0.29 % 114,842 0.46 %

Savings accounts 6,202 0.10 % 5,012 0.14 %

Time deposits less than $100,000 78,492 0.96 % 69,474 1.28 %

Time deposits greater than $100,000 144,402 1.16 % 141,401 1.81 %

Total deposits $ 586,904 0.56 % 562,021 0.90 %

35

During the three months ended March 31, 2013, our average transaction account balances increased by $12.9 million, or 3.7%, from the three months ended March 31, 2012. In addition, our average time deposit balances increased by $12.0 million, or 5.7%, during the 2013 period.

During the past 12 months, we continued our focus on increasing core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, in order to provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $460.2 million and $427.9 million at March 31, 2013 and December 31, 2012, respectively.

All of our time deposits are certificates of deposits. The maturity distribution of our time deposits of $100,000 or more at March 31, 2013 was as follows:

(dollars in thousands) March 31, 2013

Three months or less $ 32,768

Over three through six months 22,074

Over six through twelve months 39,257

Over twelve months 58,057

Total $ 152,156

The Dodd-Frank Act also permanently raises the current standard maximum deposit insurance amount to $250,000. The FDIC insurance coverage limit applies per depositor, per insured depository institution for each account ownership category. In addition, the FDIC provided unlimited deposit insurance coverage for noninterest-bearing transaction accounts (typically business checking accounts) and certain funds swept into noninterest-bearing savings accounts; however, the unlimited deposit insurance coverage for noninterest-bearing savings accounts expired on December 31, 2012. We are currently evaluating the potential impact of the expiration for unlimited deposit insurance coverage for noninterest-bearing saving accounts on our deposit strategy.

Liquidity and Capital Resources

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, 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 March 31, 2013 and December 31, 2012, our liquid assets, consisting of cash and due from banks and federal funds sold, amounted to $36.2 million and $29.4 million, or 4.4% and 3.7% of total assets, respectively. Our investment securities at March 31, 2013 and December 31, 2012 amounted to $82.7 million and $86.0 million, or 10.1% and 10.8% 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 44% 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 $34.0 million for which there were no borrowings against the lines of credit at March 31, 2013.

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 March 31, 2013 was $51.3 million, based on the Bank's $5.6 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.

36

Total shareholders' equity at March 31, 2013 was $64.4 million. At December 31, 2012, total shareholders' equity was $64.1 million. The $301,000 increase from December 31, 2012 is primarily related to net income of $961,000 during the three month period ended March 31, 2013, offset partially by the $500,000 repurchase of 500 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 three months ended March 31, 2013 and the year ended December 31, 2012. Since our inception, we have not paid cash dividends.

March 31, 2013 December 31, 2012

Return on average assets 0.48 % 0.50 %

Return on average equity 6.03 % 6.03 %

Return on average common equity 6.51 % 5.79 %

Average equity to average assets ratio 7.98 % 8.30 %

Tangible common equity to assets ratio 5.92 % 5.99 %

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%. As of March 31, 2013, our capital ratios exceed those required to be well-capitalized.

In December 2010, the Basel Committee adopted the Basel III capital rules, which set new capital requirements for banking organizations. On June 7, 2012, the Federal Reserve requested comment on three proposed rules that, taken together, would establish an integrated regulatory capital framework implementing the Basel III regulatory capital reforms in the United States. As proposed, the U.S. implementation of Basel III would lead to significantly higher capital requirements and more restrictive leverage and liquidity ratios than those currently in place. The proposed rules indicated that the final rule would become effective on January 1, 2013, and the changes set forth in the final rules will be phased in from January 1, 2013 through January 1, 2019. However, due to the volume of public comments received, the final rule did not go into effect on January 1, 2013. The ultimate impact of the U.S. implementation of the new capital and liquidity standards on the Company and the Bank is currently being reviewed and is dependent upon the terms of the final regulations, which may differ from the proposed regulations. 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.

March 31, 2013

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) $ 84,440 12.71 % 53,151 8.0 % 66,439 10.0 %

Tier 1 Capital (to risk weighted assets) 76,114 11.46 % 26,576 4.0 % 39,863 6.0 %

Tier 1 Capital (to average assets) 76,114 9.42 % 32,326 4.0 % 40,408 5.0 %

37

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

March 31, 2013

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) $ 84,781 12.76 % 53,151 8.0 % N/A N/A

Tier 1 Capital (to risk weighted assets) 76,455 11.51 % 26,576 4.0 % N/A N/A

Tier 1 Capital (to average assets) 76,455 9.46 % 32,326 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. 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

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 March 31, 2013, unfunded commitments to extend credit were $118.9 million, of which $22.2 million was at fixed rates and $96.7 million was at variable rates. At December 31, 2012, unfunded commitments to extend credit were $115.6 million, of which approximately $22.1 million was at fixed rates and $93.5 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 March 31, 2013 and December 31, 2012, there was a $2.4 million and $2.3 million, respectively, 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 report, 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.

38

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 March 31, 2013, 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. In addition, this analysis does not consider any strategic changes to our balance sheet which management may consider as a result of changes in market conditions.

Interest rate scenario Change in net interest
income from base

Up 300 basis points (4.15 )%

Up 200 basis points (5.43 )%

Up 100 basis points (3.87 )%

Base -

Down 100 basis points (0.89 )%

Down 200 basis points (2.43 )%

Down 300 basis points (3.56 )%

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, 2012, 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:

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 master netting agreement. The amendments were effective for reporting periods beginning on or after January 1, 2013 and required retrospective presentation for all comparative periods presented. Additionally, in January 2013 the FASB clarified that the amendments apply only to derivatives, repurchase agreements and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in U.S. GAAP or subject to a master netting arrangement or similar agreement. These amendments did not have a material effect on the Company's financial statements.

39

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 a formal agreement (the "Formal Agreement") with its primary regulator, the Office of the Comptroller of the Currency (the "OCC"). The Formal Agreement sought to enhance the Bank's existing practices and procedures in the areas of credit risk management, credit underwriting, liquidity, and funds management. In addition, on May 24, 2010, the OCC established Individual Minimum Capital Ratio levels of Tier 1 and total capital for the Bank that are higher than the minimum and well capitalized ratios applicable to all banks. Specifically, we were required to maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. On January 3, 2013, the OCC notified the Bank that effective December 19, 2012, it was no longer subject to the Formal Agreement nor was it subject to the Individual Minimum Capital Ratios established.

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 Jumpstart Our Business Startups 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, 2012 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.

Evaluation of Disclosure Controls and Procedures

Management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to our management, including our Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There has been no change in the Company's internal control over financial reporting during the three months ended March 31, 2013, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

40

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

Item 5. OTHER INFORMATION.

Not applicable

Item 6. EXHIBITS.

The exhibits required to be filed as part of this Quarterly Report on Form 10-Q are listed in the Index to Exhibits attached hereto and are incorporated herein by reference.

41

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: May 6, 2013 /s/R. Arthur Seaver, Jr.

R. Arthur Seaver, Jr.

Chief Executive Officer (Principal Executive Officer)

Date: May 6, 2013 /s/Michael D. Dowling

Michael D. Dowling

Chief Financial Officer (Principal Financial and Accounting Officer)

42

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 March 31, 2013, 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.

43


	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 - CONSOLIDATED FINANCIAL INFORMATION		Page

Item 1.	Consolidated Financial Statements

	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	40

Item 4.	Controls and Procedures	40

PART II - OTHER INFORMATION

Item 1.	Legal Proceedings	41

Item 1A.	Risk Factors	41

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	41

Item 3.	Defaults upon Senior Securities	41

Item 4.	Mine Safety Disclosures	41

Item 5.	Other Information	41

Item 6.	Exhibits	41



		March 31,		December 31,
(dollars in thousands, except share data)		2013		2012
		(Unaudited)		(Audited)
ASSETS
Cash and cash equivalents:
Cash and due from banks	$	4,959		13,063
Interest-bearing deposits with banks		17,131		16,350
Federal funds sold		14,100		-
Total cash and cash equivalents		36,190		29,413
Investment securities:
Investment securities available for sale		75,106		78,222
Other investments		7,602		7,794
Total investment securities		82,708		86,016
Loans		665,244		645,949
Less allowance for loan losses		(9,367	)	(9,091	)
Loans, net		655,877		636,858
Bank owned life insurance		18,885		18,725
Property and equipment, net		18,723		18,733
Deferred income taxes		3,175		3,176
Other assets		6,147		5,077
Total assets	$	821,705		797,998
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits	$	612,394		576,299
Federal Funds Purchased		-		13,190
Federal Home Loan Bank advances and other borrowings		124,100		124,100
Junior subordinated debentures		13,403		13,403
Other liabilities		7,382		6,881
Total liabilities		757,279		733,873
Shareholders' equity:
Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 15,799 and 16,299 shares issued and outstanding at March 31, 2013 and December 31, 2012, respectively		15,799		16,299
Common stock, par value $.01 per share, 10,000,000 shares authorized, 4,268,438 and 4,247,404 shares issued and outstanding at March 31, 2013 and December 31, 2012, respectively		43		43
Nonvested restricted stock		(170	)	(160	)
Additional paid-in capital		42,641		42,396
Accumulated other comprehensive income		971		1,178
Retained earnings		5,142		4,369
Total shareholders' equity		64,426		64,125
Total liabilities and shareholders' equity	$	821,705		797,998



		For the three months
		ended March 31,
(dollars in thousands, except share data)		2013	2012
Interest income
Loans	$	8,265	7,986
Investment securities		464	557
Federal funds sold		14	14
Total interest income		8,743	8,557
Interest expense
Deposits		806	1,262
Borrowings		1,059	1,166
Total interest expense		1,865	2,428
Net interest income		6,878	6,129
Provision for loan losses		1,125	1,200
Net interest income after provision for loan losses		5,753	4,929
Noninterest income
Loan fee income		259	200
Service fees on deposit accounts		225	181
Income from bank owned life insurance		160	159
Gain on sale of investment securities		-	72
Other income		238	225
Total noninterest income		882	837
Noninterest expenses
Compensation and benefits		2,952	2,425
Occupancy		707	583
Real estate owned activity		20	278
Data processing and related costs		576	514
Insurance		240	352
Marketing		186	194
Professional fees		181	180
Other		368	253
Total noninterest expenses		5,230	4,779
Income before income tax expense		1,405	987
Income tax expense		444	299
Net income		961	688
Preferred stock dividend		197	216
Discount accretion		-	73
Redemption of preferred stock		20	-
Net income available to common shareholders	$	784	399
Earnings per common share
Basic	$	0.18	0.09
Diluted		0.18	0.09
Weighted average common shares outstanding
Basic		4,262,330	4,222,622
Diluted		4,371,324	4,267,813



		For the three months ended March 31,
(dollars in thousands)		2013		2012
Net income	$	961		688
Other comprehensive income:
Unrealized gain (loss) on securities available for sale:
Unrealized holding loss arising during the period, pretax		(315	)	(139	)
Tax benefit		108		46
Reclassification to realized gain		-		(72	)
Tax expense		-		24
Other comprehensive loss		(207	)	(141	)
Comprehensive income	$	754		547



	Common stock					Preferred stock								Nonvested restricted							Additional paid-in				Accumulated other comprehensive					Retained
(dollars in thousands, except share data)	Shares		Amount			Shares			Amount					stock							capital				income					earnings					Total
December 31, 2011	3,820,830			$	38	17,299				$	16,596				$	(16			)			$	39,546			$	1,041				$	5,334				$	62,539
Net income	-		-			-			-					-							-				-					688					688
Preferred stock transactions:
Cash dividends on Series T preferred stock	-		-			-			-					-							-				-					(216			)		(216			)
Discount accretion	-		-			-			73					-							-				-					(73			)		-
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	-		-			-			-					6							-				-					-					6
Compensation expense related to stock options, net of tax	-		-			-			-					-							75				-					-					75
Other comprehensive income	-		-			-			-					-							-				(141			)		-					(141			)
March 31, 2012	3,841,812	$	38			17,299		$	16,669				$	(77					)	$	39,759			$	900				$	5,717				$	63,006
December 31, 2012	4,247,404	$	43			16,299		$	16,299				$	(160					)	$	42,396			$	1,178				$	4,369				$	64,125
Net income	-		-			-			-					-							-				-					961					961
Preferred stock transactions:
Redemption of preferred stock	-		-			(500	)		(500			)		-							-				-					20					(480			)
Cash dividends on Series T preferred stock	-		-			-			-					-							-				-					(201			)		(201			)
Proceeds from exercise of stock options	18,534		-			-			-					-							116				-					-					116
Issuance of restricted stock	2,500		-			-			-					(24					)		24				-					-					-
Cash in lieu of fractional shares	-		-			-			-					-							-				-					(7			)		(7			)
Amortization of deferred compensation on restricted stock	-		-			-			-					14							-				-					-					14
Compensation expense related to stock options, net of tax	-		-			-			-					-							105				-					-					105
Other comprehensive income	-		-			-			-					-							-				(207			)		-					(207			)
March 31, 2013	4,268,438			$	43	15,799				$	15,799						$	(170	)			$	42,641			$	971				$	5,142				$	64,426



		March 31, 2013
		Amortized	Gross Unrealized		Fair
(dollars in thousands)		Cost	Gains	Losses	Value
Available for sale
US Government agencies	$	7,782	-	20	7,762
SBA securities		6,059	-	39	6,020
State and political subdivisions		24,133	920	120	24,933
Mortgage-backed securities		35,661	730	-	36,391
Total investment securities available for sale	$	73,635	1,650	179	75,106

		December 31, 2012
		Amortized	Gross Unrealized		Fair
		Cost	Gains	Losses	Value
Available for sale
US Government agencies	$	7,781	14	10	7,785
SBA securities		6,060	17	5	6,072
State and political subdivisions		24,167	1,130	48	25,249
Mortgage-backed securities		38,428	702	14	39,116
Total investment securities available for sale	$	76,436	1,863	77	78,222



											March 31, 2013
		Less than one year			One to five years			Five to ten years			Over ten years			Total
(dollars in thousands)		Amount	Yield		Amount	Yield		Amount	Yield		Amount	Yield		Amount	Yield
Available for sale
US Government agencies	$	-	-		-	-		-	-		7,762	2.42	%	7,762	2.42	%
SBA securities		-	-		-	-		-	-		6,020	1.87	%	6,020	1.87	%
State and political subdivisions		419	1.44	%	3,661	0.60	%	4,980	3.11	%	15,873	2.96	%	24,933	2.61	%
Mortgage-backed securities		-	-		-	-		-	-		36,391	2.11	%	36,391	2.11	%
Total	$	419	1.44	%	3,661	0.60	%	4,980	3.11	%	66,046	2.33	%	75,106	2.29	%

											December 31, 2012
		Less than one year			One to five years			Five to ten years			Over ten years			Total
		Amount	Yield		Amount	Yield		Amount	Yield		Amount	Yield		Amount	Yield
Available for sale
US Government agencies	$	-	-		-	-		-	-		7,785	2.42	%	7,785	2.42	%
SBA securities		-	-		-	-		-	-		6,072	1.89	%	6,072	1.89	%
State and political subdivisions		421	1.43	%	3,671	0.60	%	5,031	3.11	%	16,126	2.96	%	25,249	2.60	%
Mortgage-backed securities		-	-		-	-		-	-		39,116	2.29	%	39,116	2.29	%
Total	$	421	1.43	%	3,671	0.60	%	5,031	3.11	%	69,099	2.42	%	78,222	2.37	%



													March 31, 2013
	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
US Government agencies	1	$	3,762	$	20	-	$	-	$	-	1	$	3,762	$	20
SBA securities	2		6,020		39	-		-		-	2		6,020		39
State and political subdivisions	19		8,005		120	-		-		-	19		8,005		120
Total	22	$	17,787	$	179	-	$	-	$	-	22	$	17,787	$	179

													December 31, 2012
	Less than 12 months							12 months or longer					Total
	#		Fair value		Unrealized losses	#		Fair value		Unrealized losses	#		Fair value		Unrealized losses
Available for sale
US Government agencies	1	$	3,771	$	10	-	$	-	$	-	1	$	3,771	$	10
SBA securities	1		2,015		5	-		-		-	1		2,015		5
State and political subdivisions	16		6,608		48	-		-		-	16		6,608		48
Mortgage-backed securities	2		3,669		14	-		-		-	2		3,669		14
Total	20	$	16,063	$	77	-	$	-	$	-	20	$	16,063	$	77



			March 31, 2013
(dollars in thousands)		One year or less	After one but within five years	After five years		Total
Commercial
Owner occupied RE	$	25,603	88,790	42,814		157,207
Non-owner occupied RE		55,761	97,608	25,420		178,789
Construction		9,112	5,453	5,535		20,100
Business		54,525	55,134	5,956		115,615
Total commercial loans		145,001	246,985	79,725		471,711
Consumer
Real estate		14,438	27,325	45,463		87,226
Home equity		4,378	20,912	53,495		78,785
Construction		9,089	1,414	6,262		16,765
Other		5,644	4,392	721		10,757
Total consumer loans		33,549	54,043	105,941		193,533
Total gross loans, net of deferred fees	$	178,550	301,028	185,666		665,244
Loans maturing after one year with:
Fixed interest rates					$	319,467
Floating interest rates						167,227

			December 31, 2012
		One year or less	After one but within five years	After five years		Total
Commercial
Owner occupied RE	$	23,833	92,681	42,276		158,790
Non-owner occupied RE		47,252	98,514	19,397		165,163
Construction		9,206	4,387	6,754		20,347
Business		57,947	50,084	6,138		114,169
Total commercial loans		138,238	245,666	74,565		458,469
Consumer
Real estate		12,907	27,702	45,950		86,559
Home equity		7,083	17,832	52,980		77,895
Construction		6,032	1,530	6,187		13,749
Other		5,475	2,826	976		9,277
Total consumer		31,497	49,890	106,093		187,480
Total gross loan, net of deferred fees	$	169,735	295,556	180,658		645,949
Loans maturing after one year with:
Fixed interest rates					$	314,396
Floating interest rates						161,818



					March 31, 2013
(dollars in thousands)		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Pass	$	146,356	154,751	17,021	106,520	424,648
Special mention		8,789	9,822	997	4,106	23,714
Substandard		2,062	14,216	2,082	4,989	23,349
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	157,207	178,789	20,100	115,615	471,711

					December 31, 2012
		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Pass	$	148,255	141,352	18,265	105,024	412,896
Special mention		7,446	9,358	-	2,750	19,554
Substandard		3,089	14,453	2,082	6,395	26,019
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	158,790	165,163	20,347	114,169	458,469



					March 31, 2013
(dollars in thousands)		Owner occupied RE	Non-owner occupied RE	Construction	Business	Total
Current	$	156,479	177,084	19,034	114,748	467,345
30-59 days past due		-	339	-	126	465
60-89 days past due		573	176	60	5	814
Greater than 90 Days		155	1,190	1,006	736	3,087
	$	157,207	178,789	20,100	115,615	471,711



					March 31, 2013
(dollars in thousands)		Real estate	Home equity	Construction	Other	Total
Pass	$	83,579	74,731	16,765	10,410	185,485
Special mention		2,513	2,189	-	39	4,741
Substandard		1,134	1,865	-	308	3,307
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	87,226	78,785	16,765	10,757	193,533

					December 31, 2012
		Real estate	Home equity	Construction	Other	Total
Pass	$	83,173	73,718	13,749	8,752	179,392
Special mention		2,307	2,290	-	170	4,767
Substandard		1,079	1,887	-	355	3,321
Doubtful		-	-	-	-	-
Loss		-	-	-	-	-
	$	86,559	77,895	13,749	9,277	187,480



			March 31, 2013
			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	$	1,114	1,275	981		268
Non-owner occupied RE		6,183	5,687	1,749		611
Construction		4,824	2,082	1,944		304
Business		3,364	4,287	3,049		1,829
Total commercial		15,485	13,331	7,723		3,012
Consumer
Real estate		982	982	545		128
Home equity		768	768	395		292
Construction		-	-	-		-
Other		224	224	195		46
Total consumer		1,974	1,974	1,135		466
Total	$	17,459	15,305	8,858		3,478

			December 31, 2012
			Recorded investment
					Impaired loans
		Unpaid			with related		Related
		Principal	Impaired		allowance for		allowance for
		Balance	loans		loan losses		loan losses
Commercial
Owner occupied RE	$	3,071	2,271		2,116		398
Non-owner occupied RE		7,497	7,162		2,218		831
Construction		4,824	2,082		1,075		213
Business		4,048	4,048		3,329		2,092
Total commercial		19,440	15,563		8,738		3,534
Consumer
Real estate		985	985		162		24
Home equity		770	770		605		91
Construction		-	-		-		-
Other		270	270		-		-
Total consumer		2,025	2,025		767		115
Total	$	21,465	17,588		9,505		3,649



		Three months ended March 31, 2013		Year ended December 31, 2012
(dollars in thousands)		Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income
Commercial
Owner occupied RE	$	1,693	2	3,881	17
Non-owner occupied RE		6,505	73	5,811	392
Construction		2,082	10	2,127	66
Business		4,167	25	3,880	84
Total commercial		14,447	110	15,699	559
Consumer
Real estate		984	8	1,397	44
Home equity		769	2	518	12
Construction		-	-	-	-
Other		247	2	240	14
Total consumer		2,000	12	2,155	70
Total	$	16,447	122	17,854	629



		Three months ended March 31,
(dollars in thousands)		2013		2012
Balance, beginning of period	$	9,091		8,925
Provision for loan losses		1,125		1,200
Loan charge-offs:
Commercial
Owner occupied RE		(386	)	(129	)
Non-owner occupied RE		-		(143	)
Construction		-		-
Business		(515	)	(561	)
Total commercial		(901	)	(833	)
Consumer
Real estate		-		(102	)
Home equity		-		(7	)
Construction		-		-
Other		(43	)	-
Total consumer		(43	)	(109	)
Total loan charge-offs		(944	)	(942	)
Loan recoveries:
Commercial
Owner occupied RE		2		4
Non-owner occupied RE		-		-
Construction		-		9
Business		86		-
Total commercial		88		13
Consumer
Real estate		-		-
Home equity		7		-
Construction		-		-
Other		-		-
Total consumer		7		-
Total recoveries		95		13
Net loan charge-offs		(849	)	(929	)
Balance, end of period	$	9,367		9,196
Net charge-offs to average loans (annualized)		0.52	%	0.62	%
Allowance for loan losses to gross loans		1.41	%	1.51	%
Allowance for loan losses to nonperforming loans		148.49	%	91.55	%



				Three months March 31, 2013
(dollars in thousands)		Commercial		Consumer		Total
Balance, beginning of period	$	7,981		1,110		9,091
Provision		541		584		1,125
Loan charge-offs		(901	)	(43	)	(944	)
Loan recoveries		88		7		95
Net loan charge-offs		(813	)	(36	)	(849	)
Balance, end of period	$	7,709		1,658		9,367



				Year ended December 31, 2012
		Commercial		Consumer		Total
Balance, beginning of period	$	8,061		864		8,925
Provision		3,447		1,103		4,550
Loan charge-offs		(3,600	)	(905	)	(4,505		)
Loan recoveries		73		48		121
Net loan charge-offs		(3,527	)	(857	)	(4,384		)
Balance, end of period	$	7,981		1,110			9,091



						March 31, 2013
		Allowance for loan losses			Recorded investment in loans
(dollars in thousands)		Commercial	Consumer	Total	Commercial	Consumer	Total
Individually evaluated	$	3,012	466	3,478	13,331	1,974	15,305
Collectively evaluated		4,697	1,192	5,889	458,380	191,559	649,939
Total	$	7,709	1,658	9,367	471,711	193,533	665,244

						December 31, 2012
		Allowance for loan losses			Recorded investment in loans
		Commercial	Consumer	Total	Commercial	Consumer	Total
Individually evaluated	$	3,534	-	3,534	15,563	-	15,563
Collectively evaluated		4,447	1,110	5,557	442,906	187,480	630,386
Total	$	7,981	1,110	9,091	458,469	187,480	645,949



	For the three months ended March 31, 2013
						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	-	-	-	-	-	-			-
Construction	-	-	-	-	-	-			-
Business	4	-	-	-	4	853			853
Consumer
Real estate	-	-	-	-	-	-			-
Home equity	-	-	-	-	-	-			-
Construction	-	-	-	-	-	-			-
Other	-	-	-	-	-	-			-
Total loans	4	-	-	-	4		$	853		$	853

	For the three months ended March 31, 2012
						Pre-modification			Post-modification
	Renewals	Reduced	Converted	Maturity	Total	outstanding			outstanding
	deemed a	or deferred	to interest	date	number	recorded			recorded
	concession	payments	only	extensions	of loans	investment			investment

Commercial
Owner occupied RE	-	-	-	-	-		$	-		$	-
Non-owner occupied RE	-	1	-	-	1	820			820
Construction	-	-	-	-	-	-			-
Business	-	-	-	-	-	-			-
Consumer
Real estate	-	-	-	-	-	-			-
Home equity	-	-	-	-	-	-			-
Construction	-	-	-	-	-	-			-
Other	-	-	-	-	-	-			-
Total loans	-	1	-	-	1		$	820		$	820


				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.



				March 31, 2013
(dollars in thousands)		Level 1	Level 2	Level 3	Total
Assets
Securities available for sale
US Government agencies	$	-	7,762	-	7,762
SBA securities		-	6,020	-	6,020
State and political subdivisions		-	24,933	-	24,933
Mortgage-backed securities		-	36,391	-	36,391
Total assets measured at fair value on a recurring basis	$	-	75,106	-	75,106

				December 31, 2012
		Level 1	Level 2	Level 3	Total
Assets
Securities available for sale
US Government agencies	$	-	7,785	-	7,785
SBA securities		-	6,072	-	6,072
State and political subdivisions		-	25,249	-	25,249
Mortgage-backed securities		-	39,116	-	39,116
Total assets measured at fair value on a recurring basis	$	-	78,222	-	78,222



				As of March 31, 2013
(dollars in thousands)		Level 1	Level 2	Level 3	Total
Assets
Impaired loans	$	-	10,482	1,345	11,827
Other real estate owned		-	2,361	191	2,552
Total assets measured at fair value on a nonrecurring basis	$	-	12,843	1,536	14,379



				As of December 31, 2012
		Level 1	Level 2	Level 3	Total
Assets
Impaired loans	$	-	13,748	191	13,939
Other real estate owned		-	1,390	329	1,719
Total assets measured at fair value on a nonrecurring basis	$	-	15,138	520	15,658



	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



				March 31, 2013
(dollars in thousands)		Carrying Amount	Fair Value	Level 1	Level 2	Level 3
Financial Assets:
Cash and cash equivalents	$	36,190	36,190	36,190	-	-
Other investments, at cost		7,602	7,602	-	-	7,602
Loans, net		655,877	665,101	-	10,482	654,619
Bank owned life insurance		18,885	18,885	-	-	18,885
Financial Liabilities:
Deposits		612,394	593,142	-	593,142	-
FHLB and other borrowings		124,100	139,476	-	139,476	-
Junior subordinated debentures		13,403	5,093	-	5,093	-

				December 31, 2012
		Carrying Amount	Fair Value	Level 1	Level 2	Level 3
Financial Assets:
Cash and cash equivalents	$	29,413	29,413	29,413	-	-
Other investments, at cost		7,794	7,794	-	-	7,794
Loans, net		636,858	645,852	-	13,748	632,104
Bank owned life insurance		18,725	18,725	-	-	18,725
Financial Liabilities:
Deposits		576,299	561,599	-	561,599	-
FHLB and other borrowings		124,100	140,455	-	140,455	-
Junior subordinated debentures		13,403	5,093	-	5,093	-

(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.



		Three Months Ended
		March 31, 2013 vs. 2012								March 31, 2012 vs. 2011
		Increase (Decrease) Due to								Increase (Decrease) Due to
(dollars in thousands)		Volume		Rate		Rate/ Volume		Total		Volume		Rate		Rate/ Volume		Total
Interest income
Loans	$	542		(241	)	(22	)	279		216		(339	)	(14	)	(137	)
Investment securities		(87	)	(7	)	1		(93	)	197		(67	)	(27	)	103
Federal funds sold		1		(1	)	-		-		(16	)	4		(2	)	(14	)
Total interest income		456		(249	)	(21	)	186		397		(402	)	(43	)	(48	)
Interest expense
Deposits		57		(491	)	(22	)	(456	)	84		(766	)	(33	)	(715	)
FHLB advances and other borrowings		151		(221	)	(27	)	(97	)	7		(77	)	(1	)	(71	)
Junior subordinated debt		-		(10	)	-		(10	)	-		10		-		10
Total interest expense		208		(722	)	(49	)	(563	)	91		(833	)	(34	)	(776	)
Net interest income	$	248		473		28		749		306		431		(9	)	728



		Three months ended March 31,
(dollars in thousands)		2013	2012
Loan fee income	$	259	200
Service fees on deposit accounts		225	181
Income from bank owned life insurance		160	159
Gain on sale of investment securities		-	72
Other income		238	225
Total noninterest income	$	882	837