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 June 30, 2010
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

d26423_proxy.jpg

Southern First Bancshares, Inc.

(Exact name of registrant as specified in its charter)

                 
  South Carolina           58-2459561  
  (State or other jurisdiction of incorporation)           (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 o  No o

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

           
  Large accelerated filer  o     Accelerated filer                 o  
  Non-accelerated filer    o     Smaller Reporting Company  x  

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

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 3,143,181 shares of common stock, $.01 par value per share, were issued and outstanding as of August 9, 2010.


PART I. CONSOLIDATED FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share data)

                       
        June 30,
2010
          December 31,
2009
 
        (Unaudited)           (Audited)  
  ASSETS                    
  Cash and cash equivalents:                    
  Cash and due from banks   $ 5,101         $ 5,620  
  Federal funds sold     22,567           6,462  
  Total cash and cash equivalents     27,668           12,082  
  Investment securities:                    
  Investment securities available for sale     85,201           76,195  
  Investment securities held to maturity (fair value $125 and $9,516)     120           9,225  
  Other investments, at cost     9,203           9,213  
  Total investment securities     94,524           94,633  
  Loans     580,707           574,270  
  Less allowance for loan losses     (8,352 )         (7,760 )
  Loans, net     572,355           566,510  
  Bank owned life insurance     14,274           13,974  
  Property and equipment, net     16,139           16,410  
  Deferred income taxes     3,592           3,486  
  Other assets     12,839           12,202  
  Total assets   $ 741,391         $ 719,297  
  LIABILITIES AND SHAREHOLDERS' EQUITY                    
  Deposits   $ 536,331         $ 494,084  
  Federal Home Loan Bank advances and related debt     122,700           142,700  
  Note payable     4,000           4,250  
  Junior subordinated debentures     13,403           13,403  
  Other liabilities     5,038           5,019  
  Total liabilities     681,472           659,456  
  Shareholders' equity:                    
  Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 17,299 shares issued and outstanding     15,192           15,432  
  Common stock, par value $.01 per share, 10,000,000 shares authorized, 3,143,181 and 3,094,481 shares issued and outstanding at June 30, 2010 and December 31, 2009, respectively     31           31  
  Nonvested restricted stock     (7 )         (14 )
  Additional paid-in capital     34,744           34,097  
  Accumulated other comprehensive income     468           484  
  Retained earnings     9,491           9,811  
  Total shareholders' equity     59,919           59,841  
  Total liabilities and shareholders' equity   $ 741,391         $ 719,297  

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

2


SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except share data)

                                               
        For the three months ended
June 30,
          For the six months ended
June 30,
 
        2010           2009           2010           2009  
  Interest income     (Unaudited)  
  Loans   $ 8,077         $ 7,911         $ 16,037         $ 15,709  
  Investment securities     854           1,167           1,741           2,260  
  Federal funds sold     11           3           21           8  
  Total interest income     8,942           9,081           17,799           17,977  
  Interest expense                                            
  Deposits     2,487           2,446           4,885           5,235  
  Borrowings     1,558           1,716           3,236           3,362  
  Total interest expense     4,045           4,162           8,121           8,597  
  Net interest income     4,897           4,919           9,678           9,380  
  Provision for loan losses     2,300           975           3,700           1,725  
  Net interest income after provision for loan losses     2,597           3,944           5,978           7,655  
  Noninterest income                                            
  Loan fee income     106           121           226           159  
  Service fees on deposit accounts     142           177           288           352  
  Income from bank owned life insurance     147           123           299           246  
  Gain on sale of investment securities     1,088           -           1,104           -  
  Gain on sale of property and equipment     -           -           18           -  
  Real estate owned activity     (19 )         3           (3 )         (4 )
  Other income     121           95           223           180  
  Total noninterest income     1,585           519           2,155           933  
  Noninterest expenses                                            
  Compensation and benefits     2,142           1,963           4,274           3,888  
  Professional fees     165           155           330           291  
  Marketing     185           174           396           318  
  Insurance     405           639           680           792  
  Occupancy     555           440           1,111           857  
  Data processing and related costs     402           345           787           719  
  Telephone     77           59           153           110  
  Other     180           189           388           418  
  Total noninterest expenses     4,111           3,964           8,119           7,393  
  Income before income tax expense (benefit)     71           499           14           1,195  
  Income tax expense (benefit)     (23 )         144           (99 )         352  
  Net income   $ 94         $ 355         $ 113         $ 843  
  Preferred stock dividend     216           216           433           294  
  Dividend accretion     116           127           240           170  
  Net income (loss) available to common shareholders   $ (238 )       $ 12         $ (560 )       $ 379  
  Earnings (loss) per common share                                            
  Basic   $ (0.08 )       $ 0.00         $ (0.18 )       $ 0.12  
  Diluted   $ (0.08 )       $ 0.00         $ (0.18 )       $ 0.12  
  Weighted average common shares outstanding                                            
  Basic     3,143,181           3,044,863           3,135,862           3,044,863  
  Diluted     3,143,181           3,045,741           3,135,862           3,049,837  

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

3


SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
AND COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Unaudited)
(dollars in thousands, except share data)

                                                     
        Common stock     Preferred     Nonvested
restricted
    Additional
paid-in
    Accumulated
other
comprehensive
    Retained     Total
share-
holders'
 
        Shares     Amount     stock     stock     capital     income(loss)     Earnings     equity  
                                                     
  December 31, 2008     3,044,863   $ 30   $ -   $ (27 ) $ 31,850   $ (1,079 ) $ 9,012   $ 39,786  
  Net income     -     -     -     -     -     -     843     843  
  Comprehensive income, net of tax -                                                  
  Unrealized holding gain on securities available for sale     -     -     -     -     -     1,539     -     1,539  
  Total comprehensive income     -     -     -     -     -     -     -     2,382  
  Preferred stock transactions:                                                  
  Proceeds from issuance of 17,299 shares of preferred stock     -     -     15,856     -     -     -     -     15,856  
  Proceeds from issuance of common stock warrants     -     -     -     -     1,418     -     -     1,418  
  Cash dividends on Series T preferred at annual dividend rate of 5%     -     -     -     -     -     -     (187 )   (187 )
  Dividend accretion     -     -     (170 )   -     170     -     -     -  
  Amortization of deferred compensation on restricted stock     -     -     -     7     -     -     -     7  
  Compensation expense related to stock options     -     -     -     -     52     -     -     52  
  June 30, 2009     3,044,863   $ 30   $ 15,686   $ (20 ) $ 33,490   $ 460   $ 9,668   $ 59,314  
  December 31, 2009     3,094,481   $ 31   $ 15,432   $ (14 ) $ 34,097   $ 484   $ 9,811   $ 59,841  
  Net income     -     -     -     -     -     -     113     113  
  Comprehensive income, net of tax -                                                  
  Unrealized holding gain on securities available for sale     -     -     -     -     -     713     -     713  
  Reclassification adjustment included in net income, net of tax                                   (729 )         (729 )
  Total comprehensive income     -     -     -     -     -     -     -     97  
  Preferred stock transactions:                                                  
  Cash dividends on Series T preferred at annual dividend rate of 5%     -     -     -     -     -     -     (433 )   (433 )
  Dividend accretion     -     -     (240 )   -     240     -     -     -  
  Proceeds from exercise of stock warrants and options     48,700     -     -     -     295     -     -     295  
  Amortization of deferred compensation on restricted stock     -     -     -     7     -     -     -     7  
  Compensation expense related to stock options     -     -     -     -     112     -     -     112  
  June 30, 2010     3,143,181   $ 31   $ 15,192   $ (7 ) $ 34,744   $ 468   $ 9,491   $ 59,919  

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

4


SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)

                       
        For the six months ended
June 30,
 
        2010           2009  
        (Unaudited)  
  Operating activities                    
  Net income   $ 113         $ 843  
  Adjustments to reconcile net income to cash                    
  provided by (used for) operating activities:                    
  Provision for loan losses     3,700           1,725  
  Depreciation and other amortization     442           293  
  Accretion and amortization of securities discounts and premium, net     337           205  
  Gain on sale of investment securities     (1,104 )         -  
  Gain on sale of property and equipment     (18 )         -  
  Loss (gain) on sale of real estate     -           (6 )
  Write-down of real estate owned     10           10  
  Compensation expense related to stock options and grants     119           59  
  Increase in cash surrender value of bank owned life insurance     (300 )         (246 )
  Decrease (increase) in deferred tax asset     (99 )         (349 )
  Decrease in other assets, net     1,117           162  
  Increase in other liabilities, net     19           134  
  Net cash provided by operating activities     4,336           2,830  
  Investing activities                    
  Increase (decrease) in cash realized from:                    
  Origination of loans, net     (11,492 )         (6,547 )
  Purchase of property and equipment     (158 )         (3,083 )
  Purchase of investment securities:                    
  Available for sale     (77,694 )         (24,649 )
  Other investments     -           (894 )
  Payments and maturity of investment securities:                    
  Available for sale     10,746           8,282  
  Held to maturity     1,081           2,045  
  Other investments     11           210  
  Proceeds from sale of investment securities     66,709           -  
  Proceeds from sale of property and equipment     18           -  
  Proceeds from sale of real estate acquired in settlement of loans     170           387  
  Net cash used for investing activities     (10,609 )         (24,249 )
  Financing activities                    
  Increase (decrease) in cash realized from:                    
  Increase in deposits, net     42,247           26,610  
  Increase in short-term repurchase agreements     -           13,821  
  Decrease in note payable     (250 )         (10,000 )
  Decrease in Federal Home Loan Bank advances and related debt     (20,000 )         -  
  Proceeds from the issuance of preferred stock     -           15,856  
  Proceeds from the issuance of stock warrant     -           1,418  
  Cash dividend on preferred stock     (433 )         (187 )
  Proceeds from the exercise of stock options and warrants     295           -  
  Net cash provided by financing activities     21,859           47,518  
  Net increase in cash and cash equivalents     15,586           26,099  
  Cash and cash equivalents at beginning of the period     12,082           13,160  
  Cash and cash equivalents at end of the period   $ 27,668         $ 39,259  

5


                       
        For the six months ended
June 30,
 
        2010           2009  
        (Unaudited)  
  Supplemental information                    
  Cash paid for                    
  Interest   $ 7,412         $ 8,618  
  Income taxes   $ -         $ 545  
  Schedule of non-cash transactions                    
  Foreclosure of real estate   $ 1,947         $ 2,740  
  Unrealized gain on securities, net of income taxes   $ 713         $ 1,539  

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

6


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

NOTE 1. Nature of Business and Basis of Presentation

Business activity

Southern First Bancshares, Inc. (the "Company") is a South Carolina corporation that owns all of the capital stock of Southern First Bank, N.A. (the "Bank") and all of the stock of Greenville First Statutory Trust I and II (collectively, the "Trusts"). On July 2, 2007, the Company and Bank changed their names to Southern First Bancshares, Inc. and Southern First Bank, N.A., respectively. The Bank is a national bank organized under the laws of the United States located in Greenville County, South Carolina. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the Federal Deposit Insurance Corporation (the "FDIC"), and providing commercial, consumer and mortgage loans to the general public. The Trusts are special purpose subsidiaries 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 for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month periods ended June 30, 2010 are not necessarily indicative of the results that may be expected for the year ending December 31, 2010. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Form 10-K for the year ended December 31, 2009 (Registration Number 000-27719) as filed with the Securities and Exchange Commission. 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.

Cash and Cash Equivalents

For purposes of the Consolidated Statements of Cash Flows, cash and federal funds sold are included in "cash and cash equivalents." These assets have contractual maturities of less than three months.

Reclassifications

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

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 or not there have been any subsequent events since the balance sheet date and no subsequent events occurred requiring accrual or disclosure.

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 seeks to enhance the Bank's existing practices and procedures in the areas of credit risk management, credit underwriting, liquidity, and funds management. In addition, the OCC has 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 must maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. The Board of Directors and management of the Bank have been aggressively working to address the findings of the exam and will continue to work to comply with all the requirements of the Formal Agreement. See "Management's Discussion and Analysis of Financial Condition and Results of Operations" for more discussion of the Formal Agreement.

7


NOTE 2. Note Payable

The Company had a $4.0 million term note with Silverton Bridge Bank, N.A. ("Silverton") at June 30, 2010. This note matures on April 30, 2014 and bears interest at the prime rate plus 0.5% with a floor rate of 4.0%. The Company has pledged all of the stock of the Bank as collateral for this note. As of June 30, 2010, the Company did not meet all of the debt covenant requirements of the loan agreement. On August 10, 2010, the Company repaid the note payable.

NOTE 3. Preferred Stock Issuance

On February 27, 2009, as part of the Treasury Department's Capital Purchase Program ("CPP"), the Company entered into a Letter Agreement and a Securities Purchase Agreement (collectively, the "CPP Purchase Agreement") with the Treasury Department, 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 (the "CPP Warrant") to purchase 330,554 shares of the Company's common stock for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock qualifies as Tier 1 capital and is entitled to cumulative dividends at a rate of 5% per annum for the first five years, and 9% per annum thereafter. The Company must consult with the OCC before it may redeem the Series T Preferred Stock but, contrary to the original restrictions in the Emergency Economic Stabilization Act of 2008 (the "EESA"), will not necessarily be required to raise additional equity capital in order to redeem this stock. The CPP Warrant has a 10-year term and is immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments equal to $7.85 per share of the common stock. The fair value allocation of the $17.3 million between the shares of Series T Preferred Stock and the CPP Warrant resulted in $15.9 million allocated to the shares of Series T Preferred Stock and $1.4 million allocated to the CPP Warrant.

NOTE 4. Earnings per Common Share

The following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the three and six month periods ended June 30, 2010 and 2009. Dilutive common shares arise from the potentially dilutive effect of the Company's stock options and warrants that are outstanding. The assumed conversion of stock options and warrants can create a difference between basic and dilutive net income per common share.

At June 30, 2010 and 2009, 87,600 and 518,667 options, respectively, were anti-dilutive in the calculation of earnings per share as their exercise price exceeded the fair market value.

                             
        Three months ended June 30,  
        2010           2009  
  Numerator:                    
  Net income   $ 94         $ 355  
  Less:     Preferred stock dividend     216           216  
        Dividend accretion (1)     116           127  
  Net income (loss) available to common shareholders   $ (238 )       $ 12  
  Denominator:                    
  Weighted-average common shares outstanding - basic     3,143,181           3,044,863  
  Common stock equivalents     -           878  
  Weighted-average common shares outstanding - diluted     3,143,181           3,045,741  
  Earnings (loss) per common share:                    
  Basic   $ (0.08 )       $ 0.00  
  Diluted   $ (0.08 )       $ 0.00  

8


                             
        Six months ended June 30,  
        2010           2009  
  Numerator:                    
  Net income   $ 113         $ 843  
  Less:     Preferred stock dividend     433           294  
        Dividend accretion (1)     240           170  
  Net income (loss) available to common shareholders   $ (560 )       $ 379  
  Denominator:                    
  Weighted-average common shares outstanding - basic     3,135,862           3,044,863  
  Common stock equivalents     -           4,974  
  Weighted-average common shares outstanding - diluted     3,135,862           3,049,837  
  Earnings (loss) per common share:                    
  Basic   $ (0.18 )       $ 0.12  
  Diluted   $ (0.18 )       $ 0.12  
                                                                    

(1) Preferred stock dividend required to be accreted over estimated life of warrant issued in conjunction with preferred stock.

NOTE 5. Stock Based Compensation

The Company has a stock-based employee compensation plan. On January 1, 2006, the Company adopted the fair value recognition provisions of FASB ASC 718, "Compensation - Stock Compensation," to account for compensation costs under its stock option plan.

In adopting FASB ASC 718, the Company elected to use the modified prospective method to account for the transition from the intrinsic value method to the fair value recognition method. Under the modified prospective method, compensation cost is recognized from the adoption date forward for all new stock options granted and for any outstanding unvested awards as if the fair value method had been applied to those awards as of the date of grant.

The fair value of the option grant is estimated on the date of grant using the Black-Scholes option-pricing model. The following assumptions were used for grants: expected volatility of 26.76% for 2010 and 2009, risk-free interest rate of 3.25% for 2010 and 2.59% for 2009, expected lives of the options were 10 years, and the assumed dividend rate was zero.

NOTE 6. Fair Value Accounting

As of June 30, 2009, the Company adopted FASB ASC 820, "Fair Value Measurement and Disclosures," "Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly." FASB ASC 820 is intended to determine the fair value when there is no active market or where the inputs being used represent distressed sales.

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:

9


           
        Level 1  
        Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities and derivative contracts that are traded in an active exchange market.  
           
        Level 2  
        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, certain derivative contracts and impaired loans.  
           
           
        Level 3  
        Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data.  
           
        Following is a description of valuation methodologies used for assets recorded at fair value.  

Investment Securities

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

Loans

The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan may be considered impaired and an allowance for loan losses may be established.  Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures the impairment in accordance with FASB ASC 310, "Receivables." The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows.  Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans.  At June 30, 2010, 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. 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.

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 OREO expense.

10


Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The tables below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis (dollars in thousands).

                                   
        Quoted market price
in active markets
(Level 1)
          Significant other
observable inputs
(Level 2)
          Significant
unobservable inputs
(Level 3)
 
  As of June 30, 2010:                                
  Securities available for sale:                                
  Government sponsored enterprises   $ -         $ 4,498         $ -  
  State and political subdivisions     -           8,075           -  
  Mortgage-backed securities     -           66,551           6,077  
  Other investments     -           -           9,203  
  Total   $ -         $ 79,124         $ 15,280  
                                   
        Quoted market price
in active markets
(Level 1)
          Significant other
observable inputs
(Level 2)
          Significant
unobservable inputs
(Level 3)
 
  As of December 31, 2009:                                
  Securities available for sale:                                
  Government sponsored enterprises   $ -         $ 11,540         $ -  
  State and political subdivisions     -           5,309           -  
  Mortgage-backed securities     -           52,688           6,658  
  Other investments     -           -           9,213  
  Total   $ -         $ 69,537         $ 15,871  

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

The table below presents a reconciliation for the period of January 1, 2010 to June 30, 2010 for all Level 3 assets that are measured at fair value on a recurring basis (dollars in thousands).

                             
              Collateralized
mortgage
obligations
          Other
investments
 
  Beginning balance         $ 6,658         $ 9,213  
  Total realized and unrealized gains or losses:                          
  Included in earnings           -           -  
  Included in other comprehensive income           -           -  
  Purchases, sales and principal reductions           (581 )         (10 )
  Transfers in and/or out of Level 3           -           -  
  Ending Balance         $ 6,077         $ 9,203  

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

The Company is predominantly an asset based lender with real estate serving as collateral on approximately 79.3% of loans. Loans which are deemed to be impaired and real estate acquired in settlement of loans are valued on a nonrecurring basis at the lower of cost or market 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 table below presents the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis (dollars in thousands).

                                   
        Quoted market price
in active markets
(Level 1)
          Significant other
observable inputs
(Level 2)
          Significant
unobservable inputs
(Level 3)
 
  As of June 30, 2010:                                
  Impaired loans   $ -         $ 9,469         $ -  
  Other Real Estate Owned     -           5,471           -  

11


                                   
        Quoted market price
in active markets
(Level 1)
          Significant other
observable inputs
(Level 2)
          Significant
unobservable inputs
(Level 3)
 
  As of December 31, 2009:                                
  Impaired loans   $ -         $ 9,823         $ -  
  Other real estate owned     -           3,704           -  

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 contractual obligations which require 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.

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.

Deposit Liabilities - 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.

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.

The estimated fair values of the Company's financial instruments at June 30, 2010 and December 31, 2009 are as follows (dollars in thousands):

                                               
        June 30, 2010           December 31, 2009  
        Carrying
Amount
          Fair
Value
          Carrying
Amount
          Fair
Value
 
  Financial Assets:                                            
  Cash and cash equivalents   $ 27,668         $ 27,668         $ 12,082         $ 12,082  
  Investment securities available for sale     85,201           85,201           76,195           76,195  
  Investment securities held to maturity     120           125           9,225           9,516  
  Other investments     9,203           9,203           9,213           9,213  
  Loans, net     572,355           582,415           566,510           575,396  
  Bank owned life insurance     14,274           14,274           13,974           13,974  
  Financial Liabilities:                                            
  Deposits     536,331           503,255           494,084           461,744  
  Federal Home Loan Bank advances and related debt     122,700           141,516           142,700           163,818  
  Note payable     4,000           4,295           4,250           4,603  
  Junior subordinated debentures     13,403           4,035           13,403           4,139  

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

The following discussion reviews our results of operations for the three and six month periods ended June 30, 2010 and assesses our financial condition as of June 30, 2010. 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

12


related notes for the year ended December 31, 2009 included in our Annual Report on Form 10-K for that period. Results for the three and six month periods ended June 30, 2010 are not necessarily indicative of the results for the year ending December 31, 2010 or any future period.

DISCUSSION OF FORWARD-LOOKING STATEMENTS

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

           
       
  • reduced earnings due to higher credit losses generally and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including, but not limited to, declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;
 
       
  • reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;
 
       
  • the high concentration of our real estate-based loans collateralized by real estate in a weak commercial real estate market;
 
       
  • our ability to comply with our Formal Agreement and potential regulatory actions if we fail to comply;
 
       
  • restrictions or conditions imposed by our regulators on our operations may make it more difficult for us to achieve our goals;
 
       
  • significant increases in competitive pressure in the banking and financial services industries;
 
       
  • changes in the interest rate environment which could reduce anticipated margins;
 
       
  • changes in political conditions or the legislative or regulatory environment, including the effect of recent financial reform legislation on the banking industry;
 
       
  • the effect of final rules amending Regulation E that prohibit financial institutions from charging consumer fees for paying overdrafts on ATM and one-time debit card transactions, unless the consumer consents or opts-in to the overdraft service for those types of transactions;
 
       
  • general economic conditions, either nationally or regionally and especially in our primary service area, being less favorable than expected, resulting in, among other things, a deterioration in credit quality;
 
       
  • changes occurring in business conditions and inflation;
 
       
  • changes in deposit flows;
 
       
  • changes in technology;
 
       
  • changes in monetary and tax policies;
 
       
  • adequacy of the level of our allowance for loan losses;
 
       
  • the rate of delinquencies and amount of loans charged-off;
 
       
  • the rate of loan growth;
 
       
  • adverse changes in asset quality and resulting credit risk-related losses and expenses;
 
       
  • loss of consumer confidence and economic disruptions resulting from terrorist activities;
 
       
  • changes in the securities markets; and
 
       
  • other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (the "SEC").
 

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

These risks are exacerbated by the recent developments in national and international financial markets, and we are unable to predict what effect these uncertain market conditions will have on our Company. Beginning in 2008 and continuing through

13


the first six months of 2010, the capital and credit markets experienced unprecedented levels of volatility and disruption. There can be no assurance that these unprecedented developments will not materially and adversely affect our business, financial condition and results of operations.

Overview

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

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

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

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

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

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."

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

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

14


The Formal Agreement with the OCC requires the establishment of certain plans and programs within various time periods.   After having completed the following, management believes that the Bank is in compliance with all of the conditions established in the Formal Agreement. In addition, the Formal Agreement requires that various reports be submitted to the OCC on a quarterly basis until the Formal Agreement is terminated.

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

               (1) Loan policies and procedures.

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

               (3) Policies related to managing OREO.

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

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

  • Current and satisfactory credit information was obtained on all loans lacking such information to ensure proper collateral documentation is in place;
  • We received and evaluated current independent appraisals or updated appraisals on loans secured by certain properties;
  • The Bank's liquidity position was enhanced. We reduced our level of broker deposits to comply with the OCC agreed upon levels.
  • A profit plan was updated to improve the financial condition of the Bank.

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

In addition, due to our current financial condition, the OCC has 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 must maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%.  As of June 30, 2010, our capital ratios exceed the Individual Minimum Capital Ratio levels established by the OCC and we remain "well capitalized."  See "Management's Discussion and Analysis – Results of Operations – Capital Resources" for more discussion of the Minimum Capital Ratio levels established by the OCC and our capital ratios as of June 30, 2010.

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, 2009, 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. 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.

Allowance for Loan Losses

We believe the allowance for loan losses is the critical accounting policy that requires the most significant judgment and estimates used in preparation of our consolidated financial statements. Some of the more critical judgments supporting the amount of our allowance for loan losses include judgments about the credit worthiness of borrowers, the estimated value of the underlying collateral, assumptions about cash flow, determination of loss factors for estimating credit losses, and the impact

15


of current events, conditions, and other factors impacting the level of probable inherent losses. Under different conditions, the actual amount of credit losses incurred by us may be different from management's estimates provided in our consolidated financial statements. Refer to the portion of this discussion that addresses our allowance for loan losses for a more complete discussion of our processes and methodology for determining our allowance for loan losses.

Real Estate Acquired in Settlement of Loans

Real estate acquired through foreclosure is initially recorded at the lower of cost or estimated fair value. Subsequent to the date of acquisition, it is carried at the lower of cost or fair value, adjusted for net selling costs. Fair values of real estate owned are reviewed regularly and writedowns are recorded when it is determined that the carrying value of real estate exceeds the fair value less estimated costs to sell. Costs relating to the development and improvement of such property are capitalized, whereas those costs relating to holding the property are expensed.

Income Taxes

The financial statements have been prepared on the accrual basis. When income and expenses are recognized in different periods for financial reporting purposes versus for the purposes of computing income taxes currently payable, deferred taxes are provided on such temporary differences. Under ASC 740, "Income Taxes," deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been recognized in the consolidated financial statements or tax returns. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be realized or settled. The Company believes that the income tax filing positions taken or expected to be taken in its tax returns will more likely than not be sustained upon audit by the taxing authorities and does not anticipate any adjustments that would result in a material adverse impact on the Company's financial condition, results of operations, or cash flow. Therefore, no reserves for uncertain income tax positions have been recorded pursuant to ASC 740.

Effect of Economic Trends

The first six months of 2010 continue to reflect the tumultuous economic conditions which have negatively impacted liquidity and credit quality. Concerns regarding increased credit losses from the weakening economy have negatively affected capital and earnings of most financial institutions. Financial institutions have experienced significant declines in the value of collateral for real estate loans and heightened credit losses, which have resulted in record levels of non-performing assets, charge-offs and foreclosures.

Liquidity in the debt markets remains low in spite of efforts by the U.S. Department of the Treasury ("Treasury") and the Federal Reserve Bank ("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.

Treasury, the FDIC and other governmental agencies continue to enact rules and regulations to implement the Emergency Economic Stabilization Act of 2008 ("EESA"), the Troubled Asset Relief Program ("TARP"), the Financial Stability Plan, the American Recovery and Reinvestment Act ("ARRA") 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 Troubled Asset Relief Program ("TARP") Capital Purchase Program ("CPP") or related programs. Future regulations, or enforcement of the terms of programs already in place, may require financial institutions to raise additional capital and result in the conversion of preferred equity issued under TARP or other programs to common equity. There can be no assurance as to the actual impact of the EESA, the FDIC programs or any other governmental program on the financial markets.

The weak economic conditions are expected to continue through the remainder of 2010. 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.

16


Recent Legislative and Regulatory Initiatives to Address Financial and Economic Crises

Markets in the United States and elsewhere have experienced extreme volatility and disruption for more than 18 months. 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, several regulatory and governmental actions have recently been announced including:

     
 
  • In October 2008, the EESA was enacted. The EESA authorizes the Treasury to purchase from financial institutions and their holding companies up to $700 billion in mortgage loans, mortgage-related securities and certain other financial instruments, including debt and equity securities issued by financial institutions and their holding companies in TARP.  The purpose of TARP is to restore confidence and stability to the U.S. banking system and to encourage financial institutions to increase their lending to customers and to each other.  The Treasury has allocated $250 billion towards the TARP CPP.  Under the CPP, the Treasury purchased debt or equity securities from participating institutions.  TARP also includes direct purchases or guarantees of troubled assets of financial institutions. Participants in the CPP are subject to executive compensation limits and are encouraged to expand their lending and mortgage loan modifications.
 
     
 
  • On February 27, 2009, as part of the CPP, we entered into a Letter Agreement and Securities Purchase Agreement (collectively, the "CPP Purchase Agreement") with the Treasury, pursuant to which we sold (i) 17,299 shares of our Fixed Rate Cumulative Perpetual Preferred Stock, Series T (the "Series T Preferred Stock") and (ii) a warrant (the "CPP Warrant") to purchase 330,554 shares of our common stock for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock qualifies as Tier 1 capital and is entitled to cumulative dividends at a rate of 5% per annum for the first five years, and 9% per annum thereafter. We must consult with the OCC before we may redeem the Series T Preferred Stock but, contrary to the original restrictions in the EESA, will not necessarily be required to raise additional equity capital in order to redeem this stock. The Warrant has a 10-year term and is immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments, equal to $7.85 per share of the common stock.
 
     
 
  • EESA also increased FDIC deposit insurance on most accounts from $100,000 to $250,000.  This increase is in place until the end of 2013 and is not covered by deposit insurance premiums paid by the banking industry.
 
     
 
  • On October 14, 2008, the FDIC established the Temporary Liquidity Guarantee Program ("TLGP").  TLGP includes the Transaction Account Guarantee Program ("TAGP"), which provides unlimited deposit insurance coverage through December 31, 2010 for noninterest-bearing transaction accounts (typically business checking accounts) and certain funds swept into noninterest-bearing savings accounts.  Institutions participating in TLGP pay a 15 to 25 basis points fee (annualized), according to the institution's risk category on the balance of each covered account in excess of $250,000, while the extra deposit insurance is in place.  TLGP also includes the Debt Guarantee Program ("DGP"), under which the FDIC guarantees certain newly-issued senior unsecured debt.  The guarantee would apply to new debt issued on or before October 31, 2009 and would provide protection until December 31, 2012. Participants in DGP would pay a 75 basis point fee for the guarantee.  TAGP and DGP are in effect for all eligible entities, unless the entity opted out on or before December 5, 2008.  We are participating in the TAGP and have opted out of the DGP.
 

17


           
 
  • On February 10, 2009, the Treasury announced the Financial Stability Plan, which earmarked $350 billion of the TARP funds authorized under EESA. Among other things, the Financial Stability Plan includes:
 
     
       
  • A capital assistance program that invested in mandatory convertible preferred stock of certain qualifying institutions determined on a basis and through a process similar to the Capital Purchase Program;
 
     
       
  • A consumer and business lending initiative to fund new consumer loans, small business loans and commercial mortgage asset-backed securities issuances;
 
     
       
  • A public-private investment fund program that is intended to leverage public and private capital with public financing to purchase up to $500 billion to $1 trillion of legacy "toxic assets" from financial institutions; and
 
     
       
  • Assistance for homeowners by providing up to $75 billion to reduce mortgage payments and interest rates and establishing loan modification guidelines for government and private programs.
 
     
 
  • On February 17, 2009, the ARRA was signed into law in an effort to, among other things, create jobs and stimulate growth in the United States economy. The ARRA specifies appropriations of approximately $787 billion for a wide range of Federal programs and will increase or extend certain benefits payable under the Medicaid, unemployment compensation, and nutrition assistance programs. The ARRA also reduces individual and corporate income tax collections and makes a variety of other changes to tax laws. The ARRA also imposes certain limitations on compensation paid by participants in TARP.
 
     
 
  • On March 23, 2009, the Treasury, in conjunction with the FDIC and the Federal Reserve, announced the Public-Private Partnership Investment Program for Legacy Assets which consists of two separate plans, addressing two distinct asset groups:
 
     
       
  • The first plan is the Legacy Loan Program, which has a primary purpose to facilitate the sale of troubled mortgage loans by eligible institutions, including FDIC-insured federal or state banks and savings associations. Eligible assets are not strictly limited to loans; however, what constitutes an eligible asset will be determined by participating banks, their primary regulators, the FDIC and the Treasury.
 
           
       
  • The second plan is the Securities Program, which is administered by the Treasury and involves the creation of public-private investment funds to target investments in eligible residential mortgage-backed securities and commercial mortgage-backed securities issued before 2009 that originally were rated AAA or the equivalent by two or more nationally recognized statistical rating organizations, without regard to rating enhancements (collectively, "Legacy Securities"). Legacy Securities must be directly secured by actual mortgage loans, leases or other assets, and may be purchased only from financial institutions that meet TARP eligibility requirements. Treasury received over 100 unique applications to participate in the Legacy Securities PPIP and in July 2009 selected nine public-private investment fund managers. As of December 31, 2009, public-private investment funds have completed initial and subsequent closings on approximately $6.2 billion of private sector equity capital, which was matched 100% by Treasury, representing $12.4 billion of total equity capital. Treasury has also provided $12.4 billion of debt capital, representing $24.8 billion of total purchasing power. As of December 31, 2009, public-private investment funds have drawn-down approximately $4.3 billion of total capital which has been invested in certain non-agency residential mortgage backed securities and commercial mortgage backed securities and cash equivalents pending investment.
 
     
 
  • On May 22, 2009, the FDIC levied a one-time special assessment on all banks due on September 30, 2009.
 
     
 
  • On November 12, 2009, the FDIC issued a final rule to require banks to prepay their estimated quarterly risk-based assessments for the fourth quarter of 2009 and for all of 2010, 2011 and 2012 and to increase assessment rates effective on January 1, 2011.
 

18


           
     
 
  • On February 2, 2010, the U.S. President called on the U.S. Congress to create a new Small Business Lending Fund. Under this proposal, $30 billion in TARP funds would be transferred to a new program outside of TARP to support small business lending. As proposed, only small- and medium-sized banks would qualify to participate in the program; and
 
     
 
  • On July 21, 2010, the U.S. President signed into a law the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, a comprehensive regulatory framework that will affect every financial institution in the U.S. U.S. financial regulators will begin the rulemaking process over the next 6 to 18 months which will set the parameters of the new regulatory framework and provide a clearer understanding of the legislation's effect on banks.
 

In response to the above regulatory initiatives, we entered into the CPP Purchase Agreement described above. We have chosen to participate in the TAGP and have opted out of the DGP. On April 13, 2010, the FDIC approved an interim rule that extends the TAGP to December 31, 2010. We have elected to continue our voluntary participation in the program. Coverage under the program is in addition to and separate from the basic coverage available under the FDIC's general deposit insurance rules. We believe participation in the program is enhancing our ability to retain customer deposits. As a result of the enhancements to deposit insurance protection and the expectation that there will be demands on the FDIC's deposit insurance fund, our deposit insurance costs increased significantly.

RESULTS OF OPERATIONS

Income Statement Review

Summary

Three months ended June 30, 2010 and 2009

Our net income was $94,000 and $355,000 for the three months ended June 30, 2010 and 2009, respectively, a decrease of $261,000, or 73.5%. The decrease in net income resulted primarily from a $1.3 million increase in the provision for loan losses, partially offset by a $1.1 million gain on sale of investment securities. In addition, net interest income decreased by $22,000; noninterest income, excluding the gain on sale of investment securities, decreased by $22,000; noninterest expenses increased by $147,000 and our income tax expense decreased by $167,000. After our dividend payment to the US Treasury as preferred shareholder, the net loss to common shareholders for the second quarter of 2010 was $238,000. Our efficiency ratio, excluding the gain on sale of investments and real estate owned activity, was 76.0% for the three months ended June 30, 2010 compared to 72.9% for the same period in 2009. The deterioration in the efficiency ratio relates primarily to the additional administrative costs associated with our new regional headquarters in Columbia, South Carolina.

Six months ended June 30, 2010 and 2009

Our net income was $113,000 and $843,000 for the six months ended June 30, 2010 and 2009, respectively, a decrease of $730,000, or 86.6%. The decrease in net income resulted primarily from a $2.0 million increase in the provision for loan losses, partially offset by a $1.1 million gain on sale of investment securities. In addition, net interest income increased by $298,000 and noninterest income, excluding the gain on sale of investment securities, increased by $118,000 while income tax expense decreased by $451,000. Offsetting these increases in income, was a $726,000 increase in noninterest expenses. After our dividend payment to the US Treasury as preferred shareholder, the net loss to common shareholders for the first six months was $560,000. Our efficiency ratio, excluding the gain on sale of investments and real estate owned activity, was 75.7% for the six months ended June 30, 2010 compared to 71.7% for the same period in 2009. The higher efficiency ratio relates primarily to the additional administrative costs associated with our new regional headquarters in Columbia, South Carolina.

19


Net Interest Income

Our level of net interest income is determined by the level of earning assets and the management of our net interest margin. For each of the three month periods ended June 30, 2010 and 2009 our net interest income was $4.9 million. Our average earning assets increased $25.8 million during the three months ended June 30, 2010 compared to the average for the three months ended June 30, 2009, while our interest bearing liabilities increased only $18.7 million. The increase in average earning assets is primarily related to a $13.9 million increase in our average loans and a $10.0 million increase in federal funds sold, while the increase in average interest-bearing liabilities is related to a $42.6 million increase in interest bearing deposits, partially offset by a $23.9 million decrease in notes payable and other borrowings.

Our net interest income was $9.7 million and $9.4 million for the six month periods ended June 30, 2010 and 2009, respectively. During the six months ended June 30, 2010, our average earning assets increased $23.8 million and our average interest bearing liabilities increased $14.1 million compared to the six months ended June 30, 2009. The increase in average earning assets is primarily related to a $13.5 million increase in our average loans and a $9.9 million increase in federal funds sold, while the increase in average interest-bearing liabilities is related to a $34.9 million increase in interest bearing deposits, partially offset by a $20.8 million decrease in notes payable and other borrowings.

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 shows the average balance of each category of our assets and liabilities as well as the yield we earned or the rate we paid with respect to each category during the three and six month periods ended June 30, 2010 and 2009. A review of this table shows that our loans typically provide higher interest yields than do other types of interest-earning assets, which is why we direct a substantial percentage of our earning assets into our loan portfolio. Similarly, the "Rate/Volume Analysis" table demonstrates the effect of changing interest rates and changing volume of assets and liabilities on our financial condition during the periods shown. We also track the sensitivity of our various categories of assets and liabilities to changes in interest rates, and we have included tables to illustrate our interest rate sensitivity with respect to interest-earning accounts and interest-bearing accounts. Finally, we have included various tables that provide detail about our investment securities, our loans, our deposits, and other borrowings.

20


The following tables set forth information related to our average balance sheets, average yields on assets, and average costs of liabilities (dollars in thousands). 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 three and six month periods ended June 30, 2010 and 2009, we had only $100,000 in interest-bearing deposits at another bank and had no securities purchased with agreements to resell. All investments owned have an original maturity of over one year. Nonaccrual loans are included in the following tables. Loan yields have been reduced to reflect the negative impact on our earnings of loans on nonaccrual status. The net of capitalized loan costs and fees are amortized into interest income on loans.

                                         
        Average Balances, Income and Expenses, Yields and Rates
For the Three Months Ended June 30,
 
        2010     2009  
        Average
Balance
    Income/
Expense
    Yield/
Rate(1)
    Average
Balance
    Income/
Expense
    Yield/
Rate(1)
 
  Earnings                                      
  Federal funds sold   $ 21,309   $ 11     0.21 % $ 11,321   $ 3     0.11 %
  Investment securities, taxable     99,788     803     3.23 %   99,808     1,131     4.55 %
  Investment securities, nontaxable (2)     5,627     82     5.86 %   3,775     58     6.17 %
  Loans     580,961     8,077     5.58 %   567,023     7,911     5.60 %
  Total interest-earning assets     707,685     8,973     5.09 %   681,927     9,103     5.35 %
  Noninterest-earning assets     43,839                 37,390              
  Total assets   $ 751,524               $ 719,317              
  Interest-bearing liabilities                                      
  NOW accounts   $ 89,176     274     1.23 % $ 43,045     72     0.67 %
  Savings & money market     93,974     242     1.03 %   82,164     225     1.10 %
  Time deposits     307,849     1,971     2.57 %   323,173     2,149     2.67 %
  Total interest-bearing deposits     490,999     2,487     2.03 %   448,382     2,446     2.19 %
                                         
  Note payable and other borrowings     134,423     1,471     4.39 %   158,316     1,600     4.05 %
  Junior subordinated debentures     13,403     87     2.60 %   13,403     116     3.47 %
  Total interest-bearing liabilities     638,825     4,045     2.54 %   620,101     4,162     2.69 %
                                         
  Noninterest-bearing liabilities     51,876                 40,368              
  Shareholders' equity     60,823                 58,848              
  Total liabilities and shareholders' equity   $ 751,524               $ 719,317              
  Net interest spread                 2.55 %               2.66 %
  Net interest income (tax equivalent) / margin         $ 4,928     2.79 %       $ 4,941     2.91 %
  Less: tax-equivalent adjustment (2)           31                 22        
  Net interest income         $ 4,897               $ 4,919        
                                                                                                         

(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.

21


Our net interest margin is calculated as net interest income, on an annualized basis, divided by average interest-earning assets. Our net interest margin, on a tax-equivalent basis, for the three months ended June 30, 2010 was 2.79% compared to 2.91% for the three months ended June 30, 2009. Our net interest spread was 2.55% for the three months ended June 30, 2010 compared to 2.66% for the three months ended June 30, 2009. The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities.

The decline in net interest margin resulted primarily from the 11 basis point decrease in our net interest spread. The decrease in the net interest spread is primarily due to the fact that more of our rate-sensitive assets repriced downward than our rate-sensitive liabilities during the twelve months ended June 30, 2010. While our loan yield decreased only 2 basis points for the three months ended June 30, 2010 compared to the three months ended June 30, 2009, our investment yield decreased 124 basis points during the same period. Partially offsetting the decrease in our loan and investment yields was a 15 basis point decrease in the yield on our interest bearing liabilities. During the second quarter of 2010 the cost of our interest-bearing deposits decreased by 16 basis points compared to the same period in 2009 while the cost of our borrowings increased by 24 basis points due to the maturing of several lower costing instruments. As of June 30, 2010, all of our FHLB advances were at fixed rates, while all of our other borrowings, including notes payable and junior subordinated debt, had variable rates.

The $6.5 million increase in noninterest-earning assets during the three months ended June 30, 2010 compared to the same period in 2009 is due to a $2.5 million increase in property and equipment related to the construction of our new regional headquarters facility in Columbia, South Carolina as well as increases of $2.7 million in prepaid FDIC insurance and $2.9 million in real estate owned. In due to increased noninterest bearing deposits.

22


                                               
        Average Balances, Income and Expenses, Yields and Rates
For the Six Months Ended June 30,
 
        2010     2009  
        Average
Balance
    Income/
Expense
    Yield/
Rate(1)
    Average
Balance
    Income/
Expense
    Yield/
Rate(1)
 
           
  Earnings                                      
  Federal funds sold   $ 19,782   $ 21     0.21 % $ 9,909   $ 8     0.16 %
  Investment securities, taxable     93,362     1,640     3.54 %   94,655     2,188     4.67 %
  Investment securities, nontaxable (2)     5,468     163     6.01 %   3,791     116     6.19 %
  Loans     580,269     16,037     5.57 %   566,741     15,709     5.60 %
  Total interest earning assets     698,881     17,861     5.15 %   675,096     18,021     5.40 %
  Non-interest earning assets     43,426                 37,449              
  Total assets   $ 742,307               $ 712,545              
  Interest bearing liabilities                                      
  NOW accounts   $ 72,528     389     1.08 % $ 42,513     143     0.68 %
  Savings & money market     93,930     491     1.05 %   85,363     482     1.14 %
  Time deposits     314,073     4,005     2.57 %   317,750     4,610     2.93 %
  Total interest-bearing deposits     480,531     4,885     2.05 %   445,626     5,235     2.38 %
  Note payable and other borrowings     140,789     3,065     4.39 %   161,559     3,122     3.91 %
  Junior subordinated debentures     13,403     171     2.57 %   13,403     240     3.62 %
  Total interest bearing liabilities     634,723     8,121     2.58 %   620,588     8,597     2.80 %
  Non-interest bearing liabilities     46,881                 39,465              
  Shareholders' equity     60,703                 52,492              
  Total liabilities and shareholders' equity   $ 742,307               $ 712,545              
  Net interest spread                 2.57 %               2.60 %
  Net interest income (tax equivalent) / margin         $ 9,740     2.81 %       $ 9,424     2.82 %
  Less: tax-equivalent adjustment (2)           62                 44        
  Net interest income / margin         $ 9,678               $ 9,380        
                                                                                              

(1) Annualized for the six month period.

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

Our net interest margin, on a tax-equivalent basis, for the six months ended June 30, 2010 was 2.81% compared to 2.82% for the six months ended June 30, 2009. During the first six months of 2010, interest-earning assets averaged $698.9 million compared to $675.1 million during the same period of 2009. Our net interest spread was 2.57% for the six months ended June 30, 2010 compared to 2.60% for the six months ended June 30, 2009.

The decrease in the net interest spread is primarily due to the fact that more of our rate-sensitive assets repriced downward than our rate-sensitive liabilities during the twelve months ended June 30, 2010. While our loan yield decreased only 3 basis points for the six months ended June 30, 2010 compared to the same period in 2009, our investment yield decreased 105 basis points during the same period. Partially offsetting the decrease in our loan yield was a 22 basis point decrease in the cost of our interest-bearing liabilities. During the first six months of 2010 the cost of our interest bearing deposits decreased by 33 basis points compared to the first six months of 2009, while the cost of our borrowings increased by 34 basis points due to the maturing of several lower costing borrowing instruments. As of June 30, 2010, all of our FHLB advances were at fixed rates, while all of our other borrowings, including notes payable and junior subordinated debt, had variable rates.

The $6.0 million increase in average noninterest-earning assets during the six months ended June 30, 2010 compared to the same period in 2009 is due to a $3.2 million increase in property and equipment related to the construction of our new regional headquarters facility in Columbia, South Carolina as well as increases of $2.9 million in both prepaid FDIC insurance and other real estate owned. In addition, the $8.2 million increase in shareholders' equity during the 2010 period is primarily related to the $17.3 million received in February 2009 for the issuance of preferred stock under the Treasury's CPP.

23


Rate/Volume Analysis

Net interest income can be analyzed in terms of the impact of changing interest rates and changing volume. The following tables set 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 (dollars in thousands).

                                                                                               
        Three Months Ended  
        June 30, 2010 vs. 2009           June 30, 2009 vs. 2008  
        Increase (Decrease) Due to           Increase (Decrease) Due to  
        Volume           Rate           Rate/
Volume
          Total           Volume           Rate           Rate/
Volume
          Total  
                                                                                               
  Interest income                                                                                            
  Loans   $ 195         $ (28 )       $ (1 )       $ 166         $ 264         $ (1,217 )       $ (37 )       $ (990 )
  Investment securities     21           (328 )         (6 )         (313 )         57           (188 )         (8 )         (139 )
  Federal funds sold     3           3           2           8           (41 )         (92 )         39           (94 )
  Total interest income     219           (353 )         (5 )         (139 )         280           (1,497 )         (6 )         (1,223 )
                                                                                               
  Interest expense                                                                                            
  Deposits     269           (205 )         (23 )         41           50           (1,451 )         (19 )         (1,420 )
  Note payable and other     (246 )         137           (20 )         (129 )         5           100           -           105  
  Junior subordinated debt     -           (29 )         -           (29 )         -           (48 )         -           (48 )
  Total interest expense     23           (97 )         (43 )         (117 )         55           (1,399 )         (19 )         (1,363 )
                                                                                               
  Net interest income   $ 196         $ (256 )       $ 38         $ (22 )       $ 225         $ (98 )       $ 13         $ 140  

  

                                                                                               
        Six Months Ended  
        June 30, 2010 vs. 2009           June 30, 2009 vs. 2008  
        Increase (Decrease) Due to           Increase (Decrease) Due to  
        Volume           Rate           Rate/
Volume
          Total           Volume           Rate           Rate/
Volume
          Total  
                                                                                               
  Interest income                                                                                            
  Loans   $ 387         $ (58 )       $ (1 )       $ 328         $ 963         $ (3,002 )       $ (162 )       $ (2,201 )
  Investment securities     9           (526 )         (2 )         (519 )         (38 )         (261 )         4           (295 )
  Federal funds sold     9           2           2           13           (60 )         (169 )         56           (173 )
  Total interest income     405           (582 )         (1 )         (178 )         865           (3,432 )         (102 )         (2,669 )
  Interest expense                                                                                            
  Deposits     477           (760 )         (67 )         (350 )         392           (2,974 )         (147 )         (2,729 )
  Note payable and other     (388 )         380           (49 )         (57 )         88           (77 )         (2 )         9  
  Junior subordinated debt     -           (69 )         -           (69 )         -           (157 )         -           (157 )
  Total interest expense     89           (449 )         (116 )         (476 )         480           (3,208 )         (149 )         (2,877 )
  Net interest income   $ 316         $ (133 )       $ 115         $ 298         $ 385         $ (224 )       $ 47         $ 208  

Net interest income, the largest component of our income, was $4.9 million for both the three month periods ended June 30, 2010 and 2009. Average interest-earning assets were $25.8 million higher during the three months ended June 30, 2010 compared to the same period in 2009 while average interest-bearing liabilities increased $18.7 million. The higher average balances resulted in $196,000 of additional net interest income for the three months ended June 30, 2010; however, lower rates on the average balances reduced net interest income by $256,000.

24


In addition, net interest income was $9.7 million and $9.4 million for the six months ended June 30, 2010 and 2009, respectively. The increase in the 2010 period related primarily to the net effect of higher levels of both average interest-earning assets and interest-bearing liabilities. Average interest-earning assets were $23.8 million higher during the six months ended June 30, 2010 compared to the same period in 2009, while average interest-bearing liabilities increased $14.1 million. The higher average balances resulted in $317,000 of additional net interest income for the six months ended June 30, 2010, while lower rates on the average balances reduced net interest income by $135,000.   

Three months ended June 30, 2010 and 2009

Interest income for the three months ended June 30, 2010 was $8.9 million, consisting of $8.1 million on loans, $854,000 on investments, and $11,000 on federal funds sold. Interest income for the three months ended June 30, 2009 was $9.1 million, consisting of $7.9 million on loans, $1.2 million on investments, and $3,000 on federal funds sold. Interest on loans for the three months ended June 30, 2010 and 2009 represented 90.3% and 87.1%, respectively, of total interest income, while income from investments and federal funds sold represented only 9.7% and 12.9%, respectively, of total interest income. The high percentage of interest income from loans relates to our strategy to maintain a significant portion of our assets in higher earning loans compared to lower yielding investments. Average loans represented 82.1% and 83.2% of average interest-earning assets for the three months ended June 30, 2010 and 2009, respectively. Included in interest income on loans for the three months ended June 30, 2010 and 2009 was $116,000 and $149,000, respectively, related to the net amortization of loan fees and capitalized loan origination costs.

Interest expense for the three months ended June 30, 2010 was $4.1 million, consisting of $2.5 million related to deposits and $1.6 million related to other borrowings. Interest expense for the three months ended June 30, 2009 was $4.2 million, consisting of $2.5 million related to deposits and $1.7 million related to other borrowings. Interest expense on deposits for the three months ended June 30, 2010 and 2009 represented 61.5% and 58.8%, respectively, of total interest expense, while interest expense on other borrowings represented 38.5% and 41.2%, respectively, of total interest expense for the same three month periods. During the three months ended June 30, 2010, average interest-bearing deposits increased by $42.6 million over the same period in 2009, while our notes payable and other borrowings decreased $23.9 million during the three months ended June 30, 2010 over the same period in 2009.

Six months ended June 30, 2010 and 2009

Interest income for the six months ended June 30, 2010 was $17.8 million, consisting of $16.0 million on loans, $1.7 million on investments, and $21,000 on federal funds sold. Interest income for the six months ended June 30, 2009 was $18.0 million, consisting of $15.7 million on loans, $2.3 million on investments, and $8,000 on federal funds sold. Interest income on loans for the six months ended June 30, 2010 and 2009 represented 90.1% and 87.4%, respectively, of total interest income, while income from investments and federal funds sold represented only 9.9% and 12.6%, respectively, of total interest income. The high percentage of interest income from loans relates to our strategy to maintain a significant portion of our assets in higher earning loans compared to lower yielding investments. Average loans represented 83.0% and 84.0% of average interest-earning assets for the six months ended June 30, 2010 and 2009, respectively. Included in interest income on loans for the six months ended June 30, 2010 and 2009 was $232,000 and $317,000, respectively, related to the net amortization of loan fees and capitalized loan origination costs.

Interest expense for the six months ended June 30, 2010 was $8.1 million, consisting of $4.9 million related to deposits and $3.2 million related to borrowings. Interest expense for the six months ended June 30, 2009 was $8.6 million, consisting of $5.2 million related to deposits and $3.4 million related to borrowings. Interest expense on deposits for the six months ended June 30, 2010 and 2009 represented 60.2% and 60.9%, respectively, of total interest expense, while interest expense on other borrowings represented 39.8% and 39.1%, respectively, of total interest expense for the same six month periods. During the six months ended June 30, 2010, average interest-bearing deposits increased by $34.9 million over the same period in 2009, while our notes payable and other borrowings decreased $20.8 million during the six months ended June 30, 2010 over the same period in 2009.

Provision for Loan Losses

We have established an allowance for loan losses through a provision for loan losses charged as an expense on our statement 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 - Provision and 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.

25


Three and six months ended June 30, 2010 and 2009

For the three months ended June 30, 2010 and 2009, we incurred a noncash expense related to the provision for loan losses of $2.3 million and $975,000, respectively, bringing the allowance for loan losses to $8.4 million and $7.7 million, respectively. The allowance represented 1.44% of gross loans at June 30, 2010 and 1.36% of gross loans at June 30, 2009. During the three months ended June 30, 2010, we charged-off $2.0 million of loans and recorded $121,000 of recoveries on loans previously charged-off. During the three months ended June 30, 2009, we charged-off $668,000 of loans and recorded $3,000 of recoveries on loans previously charged-off. The $1.9 million and $665,000 net charge-offs during the second quarters of 2010 and 2009, respectively, represented 0.65% and 0.47% of the average outstanding loan portfolio for the three months ended June 30, 2010 and 2009, respectively.

For the six months ended June 30, 2010, we incurred a noncash expense related to the provision for loan losses of $3.7 million, bringing the allowance for loan losses to $8.4 million, or 1.44% of gross loans, as of June 30, 2010. The $3.7 million provision for the six months ended June 30, 2010 related to the $3.2 million of loans charged-off, partially offset by $121,000 of recoveries on loans previously charged-off. In contrast, for the six months ended June 30, 2009, we added $1.7 million to the provision for loan losses, resulting in an allowance of $7.7 million at June 30, 2009. We charged-off $1.0 million of loans and recorded $4,000 of recoveries on loans previously charged-off during the six months ended June 30, 2009. The $3.1 million and $991,000 net charge-offs during the first six months of 2010 and 2009, respectively, represented 1.08% and 0.35% of the average outstanding loan portfolio for the six months ended June 30, 2010 and 2009, respectively.

At June 30, 2010 and 2009, the allowance for loan losses represented less than one time the amount of non-performing loans. A significant portion, or 83.3%, of nonperforming loans at June 30, 2010 is secured by real estate. Our nonperforming loans have been written down to approximately 68% 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. As a result of this level of coverage on non-performing loans, we believe the provision of $3.7 million for the six months ended June 30, 2010 to be adequate.

Noninterest Income

The following table sets forth information related to our noninterest income (dollars in thousands).

                                               
        Three months ended
June 30,
          Six months ended
June 30,
 
        2010           2009           2010           2009  
  Loan fee income   $ 106         $ 121         $ 226         $ 159  
  Service fees on deposit accounts     142           177           288           352  
  Income from bank owned life insurance     147           123           299           246  
  Gain on sale investment securities     1,088           -           1,104           -  
  Gain on sale of property and equipment     -           -           18           -  
  Real estate owned activity     (19 )         3           (3 )         (4 )
  Other income     121           95           223           180  
  Total noninterest income   $ 1,585         $ 519         $ 2,155         $ 933  

Three months ended June 30, 2010 and 2009

Noninterest income for the three month period ended June 30, 2010 was $1.6 million, an increase of 205.4% over noninterest income of $519,000 for the same period of 2009. The $1.1 million increase during the 2010 period is related primarily to a $1.1 million gain on sale of investment securities. In addition, noninterest income also increased by $24,000 from bank owned life insurance and $26,000 from other income. These increases were partially offset by decreases of $15,000 in loan fee income, $35,000 in service fees on deposit accounts, and $22,000 in income from real estate owned activity.

Loan fee income was $106,000 and $121,000 for the three months ended June 30, 2010 and 2009, respectively, consisting primarily of late charge fees, fees from issuance of lines and letters of credit, and mortgage origination fees we receive on residential loans funded and closed by a third party. The $15,000 decrease in loan fee income for the three months ended June 30, 2010 compared to the same period in 2009 related primarily to the decrease in mortgage origination fees. Mortgage origination fees were $71,000 for the three months ended June 30, 2010 compared to $86,000 for the same period in 2009. Income related to fees received from the issuance of lines and letters of credit was $12,000 for both of the second quarters of 2010 and 2009, respectively, while late charge fees were $23,000 for each of the three month periods ended June 30, 2010 and 2009.

26


Service fees on deposit accounts consist primarily of service charges on our checking, money market, and savings accounts and the fee income received from client non-sufficient funds ("NSF") transactions. Deposit fees were $142,000 and $177,000 for the three months ended June 30, 2010 and 2009, respectively. The $35,000 decrease is primarily related to a $40,000 decrease in NSF fees and a $3,000 decrease in overdraft and returned item fees, partially offset by an $8,000 increase in deposit related fees such as service charges. Service charge fees were $66,000 and $58,000 for the three months ended June 30, 2010 and 2009, respectively, while other fees such as overdraft and returned item fees were $8,000 and $11,000 for the same periods in 2010 and 2009, respectively. NSF fee income was $68,000 and $108,000 for the second quarters of 2010 and 2009, respectively, representing 47.9% of total service fees on deposits in the 2010 period compared to 61.0% of total service fees on deposits in the 2009 period.

Income derived from life insurance was $147,000 and $123,000 for the three months ended June 30, 2010 and 2009, respectively.

We recorded a $1.1 million gain on sale of investment securities during the three months ended June 30, 2010. We sold $59.2 million of securities and purchased $58.2 million of securities, allowing us to reposition our investment portfolio to better match our anticipated future cash needs. The gain on sale also assisted us in meeting our higher regulatory capital requirements.

Real estate owned activity includes income and expenses from property held for sale and other real estate we own, including real estate acquired in settlement of loans. For the three months ended June 30, 2010, our expenses related to the properties we owned exceeded income received on the real estate by $19,000. Rental income was $39,000 for the second quarter of 2010 and expenses such as maintenance, legal and property taxes were $58,000. For the second quarter of 2009, rental income was $25,000 and expenses related to owning the real estate were $22,000 for a net profit of $3,000.

Other income consists primarily of fees received on debit card transactions, sale of customer checks, and wire transfers. Other income was $121,000 and $95,000 for the three months ended June 30, 2010 and 2009, respectively. The $26,000 increase related primarily to a $20,000 increase in debit card transaction fees and a $6,000 increase in other client service related fees. Debit card transaction fees were $89,000 and $69,000 for the three months ended June 30, 2010 and 2009, respectively, and represented 73.6% and 72.6% of total other income for the second quarters of 2010 and 2009, respectively. The corresponding transaction costs associated with debit card transactions are included in noninterest data processing and related costs. The debit card transaction costs were $32,000 and $26,000 for the three months ended June 30, 2010 and 2009, respectively. The net impact of the fees received and the related cost of the debit card transactions on earnings for the three months ended June 30, 2010 and 2009 was $57,000 and $43,000, respectively. Wire transfer and other deposit related fees were $32,000 and $26,000 for the second quarters ended June 30, 2010 and 2009, respectively.

Six months ended June 30, 2010 and 2009

Noninterest income in the six month period ended June 30, 2010 was $2.2 million, an increase of 131.0% over noninterest income of $933,000 in the same period of 2009. The $1.2 million increase in noninterest income is related primarily to a $1.1 million gain on sale of investment securities. In addition, noninterest income also increased by $67,000 from loan fee income, $53,000 from income from bank owned life insurance, $18,000 from gain on sale of property and equipment, and $43,000 from other income; however, these increases were partially offset by a $64,000 decrease in service fees on deposit accounts.

Loan fee income was $226,000 and $159,000 for the six months ended June 30, 2010 and 2009, respectively, consisting primarily of late charge fees, fees from issuance of lines and letters of credit, and mortgage origination fees we receive on residential loans funded and closed by a third party. The $67,000 increase for the six months ended June 30, 2010 compared to the same period in 2009 related primarily to increases of $68,000 in mortgage origination fees and $5,000 in late charge fees, partially offset by a decrease of $6,000 in fees from issuance of lines and letters of credit. Mortgage origination fees were $157,000 and $89,000 for the six months ended June 30, 2010 and 2009, respectively. Late charge fees were $52,000 and $47,000 for the six months ended June 30, 2010 and 2009, respectively, while income related to issuance of lines and letters of credit was $17,000 and $23,000 for the same periods in 2010 and 2009, respectively.

Service fees on deposit accounts consist primarily of service charges on our checking, money market, and savings accounts and the fee income received from client NSF transactions. Deposit fees were $288,000 and $352,000 for the six months ended June 30, 2010 and 2009, respectively. The $64,000 decrease is primarily related to an $80,000 decrease in NSF fees, partially offset by a $19,000 increase in deposit related fees. NSF income decreased $80,000 to $131,000 for the six months ended June 30, 2010 from $211,000 for the same period in 2009, representing 45.5% of total service fees on deposits in the 2010 period compared to 59.9% of total service fees on deposits in the 2009 period. Service charge fees were $134,000 and $115,000 for the six months ended June 30, 2010 and 2009, respectively, while other fees such as overdraft and returned item fees were $23,000 and $26,000, respectively.

27


Income derived from life insurance was $299,000 and $246,000 for the six months ended June 30, 2010 and 2009, respectively.

We recorded a $1.1 million gain on sale of investment securities during the six months ended June 30, 2010. We sold $59.2 million of securities and purchased $58.2 million of securities, allowing us to reposition our investment portfolio to better match our anticipated future cash needs. The gain on sale also assisted us in meeting our higher regulatory capital requirements.

Real estate owned activity includes income and expenses from property held for sale and other real estate we own, including real estate acquired in settlement of loans. For the six months ended June 30, 2010 and 2009, our expenses related to owning the real estate exceeded income received on the properties by $3,000 and $4,000 respectively. Rental income was $75,000 for the six months of 2010 and expenses such as maintenance, legal and property taxes were $78,000. For the first six months of 2009, rental income was $50,000 and expenses related to owning the real estate were $54,000 for a net loss of $4,000.

Other income consists primarily of fees received on debit card transactions, sale of customer checks, and wire transfers. Other income was $223,000 and $180,000 for the six months ended June 30, 2010 and 2009, respectively. The $43,000 increase relates primarily to a $34,000 increase in debit card transaction fees and a $9,000 increase in other client service related fees. Debit card transaction fees were $161,000 and $127,000 for the six months ended June 30, 2010 and 2009, respectively and represented 72.2% and 70.6% of total other income for the first six months of 2010 and 2009, respectively. The corresponding transaction costs associated with debit card transactions are included in noninterest data processing and related costs. The debit card transaction costs were $59,000 and $48,000 for the six months ended June 30, 2010 and 2009, respectively. The net impact of the fees received and the related cost of the debit card transactions on earnings for the six months ended June 30, 2010 and 2009 was $102,000 and $79,000, respectively.

Noninterest expenses

The following table sets forth information related to our noninterest expenses (dollars in thousands).

                                               
        Three months ended
June 30,
          Six months ended
June 30,
 
        2010           2009           2010           2009  
  Compensation and benefits   $ 2,142           1,963         $ 4,274         $ 3,888  
  Professional fees     165           155           330           291  
  Marketing     185           174           396           318  
  Insurance     405           639           680           792  
  Occupancy     555           440           1,111           857  
  Data processing and related costs     402           345           787           719  
  Telephone     77           59           153           110  
  Other     180           189           388           418  
  Total noninterest expenses   $ 4,111           3,964         $ 8,119         $ 7,393  

Three months ended June 30, 2010 and 2009

We incurred noninterest expenses of $4.1 million for the three months ended June 30, 2010 compared to $4.0 million for the three months ended June 30, 2009, an increase of $147,000 or 3.7%.

Noninterest expense as a percentage of noninterest income and net interest income, or the efficiency ratio, was 76.0% for the three months ended June 30, 2010 compared to 72.9% for the same period in 2009, excluding the gain on sale of investments and real estate owned activity. The primary reason for the higher efficiency ratio in the 2010 period is due to the new regional headquarters and its related expenses. The initial operating costs for our new regional headquarters initially exceed the benefits from obtaining additional low cost deposits. As the new office increases its retail deposits, we anticipate that our efficiency ratio will begin to improve; however, no assurance can be given that the levels of deposits will cover the additional expenses or that other costs will not increase.

For the three months ended June 30, 2010, compensation and benefits, occupancy, and data processing and related costs represented 75.4% of the total noninterest expense compared to 69.3% for the same period in 2009.

Six months ended June 30, 2010 and 2009

We incurred noninterest expenses of $8.1 million for the six months ended June 30, 2010 compared to $7.4 million for the six months ended June 30, 2009, an increase of $726,000, or 9.8%

28


The efficiency ratio, or noninterest expense as a percentage of noninterest income and net interest income, was 75.7% for the six months ended June 30, 2010 compared to 71.7% for the same period in 2009. Increased expenses related to the new regional headquarters contributed to the higher efficiency ratio for the 2010 period. The initial operating costs for our new regional headquarters initially exceed the benefits from obtaining additional low cost deposits. As these new office increases its retail deposits, we anticipate that our efficiency ratio will begin to improve; however, no assurance can be given that the levels of deposits will cover the additional expenses or that other costs will not increase.

For the six months ended June 30, 2010, compensation and benefits, occupancy, and data processing and related costs represented 76.0% of the total noninterest expense compared to 73.9% for the same period in 2009.

The following table sets forth information related to our compensation and benefits (dollars in thousands).

                                               
        Three months ended
June 30,
          Six months ended
June 30,
 
        2010           2009           2010           2009  
  Base compensation   $ 1,583         $ 1,411         $ 3,155           2,748  
  Incentive compensation     180           233           307           442  
  Total compensation     1,763           1,644           3,462           3,190  
  Benefits     414           352           880           767  
  Capitalized loan origination costs     (35 )         (33 )         (68 )         (69 )
  Total compensation and benefits   $ 2,142         $ 1,963         $ 4,274           3,888  

Three months ended June 30, 2010 and 2009

Total compensation and benefits expense was $2.1 million and $2.0 million for the three months ended June 30, 2010 and 2009, respectively. Compensation and benefits represented 52.1% and 49.5% of our total noninterest expense for the three months ended June 30, 2010 and 2009, respectively. The $179,000 increase in compensation and benefits in the second quarter of 2010 compared to the same period in 2009 resulted from increases of $172,000 in base compensation and $62,000 in benefits expense, partially offset by a reduction of $53,000 in incentive compensation expense. In addition, loan origination compensation expense, which is required to be capitalized and amortized over the life of the loan as a reduction of loan interest income, increased by $2,000.

The $172,000 increase in base compensation expense related to the cost of 11 additional employees. We hired six additional employees during the third quarter of 2009 related to the opening of our new regional headquarters in Columbia, South Carolina. In addition, we have added positions in client services, deposit operations and information technology and support. Incentive compensation represented 8.4% and 11.9% of total compensation and benefits for the three months ended June 30, 2010 and 2009, respectively. The incentive compensation expense recorded for the second quarters of 2010 and 2009 represented an accrual of the estimated incentive compensation earned during the second quarter of the respective year. Benefits expense increased $62,000 in the second quarter of 2010 compared to the same period in 2009. Benefits expense represented 23.5% and 21.4% of the total compensation for the three months ended June 30, 2010 and 2009, respectively.

Six months ended June 30, 2010 and 2009

Total compensation and benefits expense was $4.3 million and $3.9 million for the six months ended June 30, 2010 and 2009, respectively. Compensation and benefits represented 52.6% of our total noninterest expense for each of the six months ended June 30, 2010 and 2009, respectively. The $386,000 increase in compensation and benefits in the first six months of 2010 compared to the same period in 2009 resulted from increases of $407,000 in base compensation and $113,000 in benefits expense, partially offset by a reduction of $135,000 in incentive compensation. In addition, loan origination compensation expense, which is required to be capitalized and amortized over the life of the loan as a reduction of loan interest income, decreased by $1,000.

The $407,000 increase in base compensation expense related to the cost of 11 additional employees, six of which were hired to staff our new regional headquarters in Columbia, South Carolina. We have also added positions in client services, deposit operations, and information technology and support. Incentive compensation represented 7.2% and 11.4% of total compensation and benefits for the six months ended June 30, 2010 and 2009, respectively. The incentive compensation expense recorded for the first six months of 2010 and 2009 represented an accrual of the estimated incentive compensation earned during the first six months of the respective year. Benefits expense increased $113,000 in the first six months of 2010 compared to the same period in 2009. Benefits expense represented 25.4% and 24.0% of the total compensation for the six months ended June 30, 2010 and 2009, respectively.

29


The following tables set forth information related to our data processing and related costs (dollars in thousands).

                                               
        Three months ended
June 30,
          Six months ended
June 30,
 
        2010           2009           2010           2009  
  Data processing costs   $ 302         $ 257         $ 591         $ 551  
  Debit card transaction expense     32           26           59           48  
  Courier expense     28           27           53           54  
  Other expenses     40           35           84           66  
  Total data processing and related costs   $ 402         $ 345         $ 787         $ 719  

Three and six months ended June 30, 2010 and 2009

Total data processing and related costs were $402,000 and $345,000, an increase of $57,000, or 16.5%, for the three months ended June 30, 2010 and 2009, respectively. During the first six months of 2010 and the same period of 2009, our data processing and related costs were $787,000 and $719,000, respectively, an increase of $68,000, or 9.5%.

We have contracted with an outside computer service company to provide our core data processing services. Our core data processing costs increased $45,000, or 17.5%, from $257,000 to $302,000 for the three months ended June 30, 2010 compared to the same period in 2009. A significant portion of the fee charged by the third party processor is directly related to the number of loan and deposit accounts and the related number of transactions. Our electronic banking and credit bureau fees, specifically, have increased as we have grown our client base during the six months ended June 30, 2010. During the six months ended June 30, 2010 and 2009, data processing costs for our core processing system were $591,000 and $551,000, respectively, an increase of $40,000, or 7.3%.

We receive income from debit card transactions performed by our clients. Since we outsource this service, we are charged related transaction expenses from our merchant service provider. Debit card transaction expense was $32,000 and $26,000 for the three months ended June 30, 2010 and 2009, respectively, and $59,000 and $48,000 for the six months ended June 30, 2010 and 2009, respectively.

Occupancy expense represented 13.5% and 11.1% of total noninterest expense for the three months ended June 30, 2010 and 2009, respectively. Occupancy expense increased by $115,000 for the three months ended June 30, 2010 and 2009 from $440,000 to $555,000, respectively. The increase is primarily due to the costs associated with our new regional headquarters building in Columbia, South Carolina such as depreciation and maintenance. The new regional headquarters office opened in August 2009. For the six months ended June 30, 2010, occupancy expense increased $254,000 to $1.1 million from $857,000 for the same period ended June 30, 2009. Occupancy expense represented 13.7% and 11.6% of total noninterest expense for the first six months of 2010 and 2009, respectively.

The remaining noninterest expenses represent a $204,000 decrease for the three month period ended June 30, 2010 compared to the same period in 2009 resulting primarily from a $234,000 decrease in insurance expense and $9,000 decrease in other noninterest expenses. Partially offsetting these decreased expenses were increases of $10,000 in professional fees, $11,000 in marketing expenses, and $18,000 in telephone expenses. The decrease in insurance expense is primarily related to the special one-time assessment of approximately $300,000 charged by the FDIC during the second quarter of 2009. The increase in professional fees relates primarily to increased legal and accounting fees, while the increases in marketing and telephone expenses are due to increased community support and additional marketing efforts and basic communication costs. In addition, the $9,000 decrease in other expense is primarily due to additional office supplies expenses incurred with the opening of our new regional headquarters in 2009.

For the six month period ended June 30, 2010, remaining noninterest expenses increased $18,000 from the same period in 2009. During this period, professional fees increased by $39,000, marketing expenses by $78,000, and telephone expenses by $43,000; however, these increases were partially offset by an $112,000 decrease in insurance expenses and $30,000 in other noninterest expenses. The significant decrease in insurance expense is primarily related to the special assessment of approximately $300,000 charged by the FDIC during the second quarter of 2009. The increase in professional fees relates primarily to increased legal and accounting fees, while the increases in marketing and telephone expenses are due to increased community support and additional marketing efforts and basic communication costs. In addition, the $30,000 decrease in other expenses is primarily due to decreases of $25,000 in office supplies and $45,000 in collection expenses, partially offset by a $36,000 increase in deposit account losses.

30


We incurred an income tax benefit of $23,000 for the three months ended June 30, 2010 compared to income tax expense of $144,000 during the same period in 2009. For the six months ended June 30, 2010, our income tax benefit was $99,000 compared to income tax expense of $352,000 for the same period in 2009. The lower net income during the first and second quarters of 2010 increased the impact that our tax-exempt income had in lowering our effective tax rate from the same periods in the prior year.

Balance Sheet Review

General

At June 30, 2010, we had total assets of $741.4 million, consisting principally of $572.4 million in net loans, $94.5 million in investments, $22.6 million in federal funds sold, $14.3 million in bank owned life insurance, and $16.1 million in property and equipment. Our liabilities at June 30, 2010 totaled $681.5 million, which consisted principally of $536.3 million in deposits, $122.7 million in notes payable and other borrowings, and $13.4 million in junior subordinated debentures. At June 30, 2010, our shareholders' equity was $59.9 million.

At December 31, 2009, we had total assets of $719.3 million, consisting principally of $566.5 million in net loans, $94.6 million in investments, $6.5 million in federal funds sold, $14.0 million in bank owned life insurance, and $16.4 million in property and equipment. Our liabilities at December 31, 2009 totaled $659.5 million, consisting principally of $494.1 million in deposits, $147.0 million in notes payable and other borrowings, and $13.4 million of junior subordinated debentures. At December 31, 2009, our shareholders' equity was $59.8 million.

Federal Funds Sold

At June 30, 2010, our federal funds sold were $22.6 million, or 3.0% of total assets. At December 31, 2009, our $6.5 million in short-term investments in federal funds sold on an overnight basis comprised 0.9% of total assets.

Investments

At June 30, 2010, the $94.5 million in our investment securities portfolio represented approximately 12.8% of our total assets. We held Government sponsored enterprise securities, municipal securities, and mortgage-backed securities with a fair value of $85.3 million and an amortized cost of $84.6 million for an unrealized gain of $714,000.

The amortized costs and fair value of investment securities available for sale and held to maturity are as follows (dollars in thousands):

                                               
        June 30, 2010  
        Amortized           Gross Unrealized           Fair  
        Cost           Gains           Losses           Value  
  Available for sale                                            
  Government sponsored enterprises   $ 4,500         $ -         $ 2         $ 4,498  
  State and political subdivisions     7,992           93           10           8,075  
        12,492           93           12           12,573  
  Mortgage-backed securities                                            
  FHLMC     24,660           289           45           24,904  
  FNMA     39,730           644           -           40,374  
  GNMA     1,183           90           -           1,273  
  Collateralized mortgage obligations     6,427           -           350           6,077  
        72,000           1,023           395           72,628  
  Total   $ 84,492         $ 1,116         $ 407         $ 85,201  
                                               
  Held to maturity                                            
  Mortgage-backed securities                                            
  FNMA   $ 120         $ 5         $ -         $ 125  

31


                                               
        December 31, 2009  
        Amortized           Gross Unrealized           Fair  
        Cost           Gains           Losses           Value  
  Available for sale                                            
  Government sponsored enterprises   $ 11,615         $ 1         $ 76         $ 11,540  
  State and political subdivisions     5,267           46           4           5,309  
        16,882           47           80           16,849  
  Mortgage-backed securities                                            
  FHLMC     13,540           362           15           13,887  
  FNMA     32,910           807           150           33,567  
  GNMA     5,122           112           -           5,234  
  Collateralized mortgage obligations     7,008           -           350           6,658  
        58,580           1,281           515           59,346  
  Total   $ 75,462         $ 1,328         $ 595         $ 76,195  
                                               
  Held to maturity                                            
  Mortgage-backed securities                                            
  FHLMC   $ 1,830         $ 76         $ -         $ 1,906  
  FNMA     7,395           215           -           7,610  
      $ 9,225         $ 291         $ -         $ 9,516  

Contractual maturities and yields on our investments that are available for sale and are held to maturity at June 30, 2010 are shown in the following table (dollars in thousands). Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. We had no securities with maturities less than one year at June 30, 2010.

                                                     
        One to Five Years     Five to Ten Years     Over Ten Years     Total  
        Amount     Yield     Amount     Yield     Amount     Yield     Amount     Yield  
  Available for Sale                                                  
  Government sponsored enterprises   $ -     -   $ 4,498     2.30 % $ -     -   $ 4,498     2.30 %
  State and political subdivisions     -     -     6,148     3.31 %   1,927     3.87 %   8,075     3.44 %
  Mortgage-backed securities     188     4.72 %   1,772     2.55 %   70,668     3.04 %   72,628     3.03 %
  Total   $ 188     4.72 % $ 12,418     2.83 % $ 72,595     3.06 % $ 85,201     3.03 %
                                                     
  Held to Maturity                                                  
  Mortgage-backed securities   $ -     -   $ 120     3.91 % $ -     -   $ 120     3.91 %

The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at June 30, 2010 and December 31, 2009.

                                                           
        Less than 12 months     12 months or longer     Total  
        #     Fair
value
    Unrealized
losses
    #     Fair
value
    Unrealized
losses
    #     Fair
value
    Unrealized
losses
 
  As of June 30, 2010                                                        
  Available for sale                                                        
  Government sponsored enterprises     1   $ 4,498   $ 2     -   $ -   $ -     1   $ 4,498   $ 2  
  State and political subdivision     3     2,111     10     -     -     -     3     2,111     10  
  Mortgage-backed                                                        
  FHLMC     2     4,477     45     -     -     -     2     4,477     45  
  Collateral mortgage obligations     -     -     -     1     2,890     350     1     2,890     350  
        6   $ 11,086   $ 57     1   $ 2,890   $ 350     7   $ 13,976   $ 407  

32


                                                                                                           
        Less than 12 months           12 months or longer           Total  
        #           Fair
value
          Unrealized
losses
          #           Fair
value
          Unrealized
losses
          #           Fair
value
          Unrealized
losses
 
  As of December 31, 2009                                                                                                        
  Available for sale                                                                                                        
  Government sponsored enterprises     2         $ 8,908         $ 76           -         $ -         $ -           2         $ 8,908         $ 76  
  State and political subdivisions     2           855           4           -           -           -           2           855           4  
  Mortgage-backed                                                                                                        
  FHLMC     1           2,028           15           -           -           -           1           2,028           15  
  FNMA     4           17,467           150           -           -           -           4           17,467           150  
  Collateral mortgage obligations     -           -           -           1           3,095           350           1           3,095           350  
        9         $ 29,258         $ 245           1         $ 3,095         $ 350           10         $ 32,353         $ 595  

At June 30, 2010, the Company had six individual investments that were in an unrealized loss position. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The majority of these securities are government or agency securities and, therefore, pose minimal credit risk. The Company considers the length of time and extent to which the fair value of AFS debt securities have been less than cost to conclude that such securities were 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 we 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.

At June 30, 2010, we held two private label collateralized mortgage obligations ("CMOs") with a book value of $6.4 million. Due to the illiquid nature of these two securities, the Company has recorded a liquidity discount in the form of an unrealized loss of $350,000. The Company evaluates these securities quarterly based on the methodology outlined below and based on this evaluation, believes that it will receive all of the principal and interest in accordance with the original contractual terms of the securities. Also, since the Company has no intent to sell these securities and it is not more-likely-than-not that we 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.

We utilized the Bloomberg Default model to evaluate our two non-agency CMOs for other-than-temporary impairment. The Bloomberg default model is comprised of five sub-models:

  • Prepayment models
  • Foreclosure models
  • Liquidity models
  • Loss severity models
  • 60+ Delinquency rate models

Credit risk is prominent for collateralized non-agency mortgage obligations, such as our private-label CMOs, because credit risk is not assumed by any government sponsored agency. Credit risk, arising from borrower default, is especially difficult to quantify given the market's lack of clarity on future home prices as well as the impact of loan attributes. The primary cause of borrower delinquency and default is attributable to the loss of household income due to unemployment. Therefore, the change in unemployment rates is a predictor of the likelihood of mortgage loan delinquency and foreclosures. Prime mortgage borrowers, with secure or steady employment are more likely to stay current on their mortgages, even if home prices drop significantly, as in a period of severe home price depreciation. Subprime borrowers, on the other hand, who only marginally sustained their initial home purchase, are more likely to become delinquent when home prices drop precipitously. Higher unemployment rates and home price depreciation have a positive correlation with higher foreclosure rates.

Other factors such as low FICO scores which measure a borrower's credit worthiness, limited or reduced documentation at the time a loan is originated, geographic location, and occupancy types such as non-owner occupied, are also strong indicators of future loan performance and higher mortgage delinquency and foreclosure rates.

The prepayment and foreclosure models consider loan level inputs including loan to value, loan size, FICO score, loan purpose, loan type, property type, loan documentation, state of origin, and weighted average coupon. In addition, the model

33


includes macro-economic inputs such as interest rate, mortgage rates, home price appreciation and unemployment rates based on the various metropolitan areas. Regression analysis including logistical and survival analysis are used for model development. The liquidation model projections are derived from net foreclosure rates and the transition matrices. The liquidation rates are calculated separately according to judicial and non-judicial states.

The loss severity models are calculated based on each loan characteristics and other macro-economic inputs such as:

  • Original loan to value
  • Cumulative home price appreciation
  • Liquidation markdown
  • Back interest owed
  • Property tax owed
  • Broker and lawyer fees

Although, the individual loan level data was utilized as of June 30, 2010, the home price appreciation assumptions and the future unemployment rate assumptions were as of December 1, 2009. The current home price appreciation assumptions are as follows:

  • Continue to decline at an annual rate of 10% till December of 2009
  • Stays at 0% for two years
  • Increases at an annual rate of 5% for two years
  • Increases at an annual rate of 3% for the remaining periods

The unemployment rate assumptions are as follows:

  • Continues to rise to 10.5% till January of 2010
  • Stay at 10.5% for 3 months
  • Declines to 5.8% over the next 5 years
  • Continue at 5.8% for the remaining periods

Based on the independent calculations and assumptions, management currently anticipates receiving all of the outstanding principal and the related interest for each security. Management has reviewed the independent assumptions utilized by the model, compared them to actual results and believes that they are reasonable. However, there is no precise method to predict if credit losses in the future periods will exceed our current predictions. If actual results significantly vary from the assumptions noted above, we may be required to recognize losses that are later deemed to not be only temporary in nature. The valuation change has been recorded as a change in the unrealized gain/loss recognized in other comprehensive income.

Listed below is various historical data related to our two private label CMOs.

                             
        CMO- A           CMO-B  
  Book value on 6-30-2010 (in thousands)     $3,187           $3,240  
  Year of origination     2006           2006  
  Original credit rating     Aaa,AAA           Aaa,AAA  
  Current credit rating     Ba1,BBB-           Caa1,CC  
  Original credit support     15.62           13.48  
  Current credit support     13.88           7.48  
  Current coverage ratio     1.8           .6  
  Percentage of loans 60+ delinquent     22.8%           38.3%  
  Severity loss rate - 12 months     53%           48%  
  Constant prepayment rate:                    
        3 months     14.7%           21.5%  
        6 months     13.4           15.5  
        12 months     14.1           14.8  
                             

34


                             
        CMO- A           CMO-B  
  Weighted average:                    
        Coupon     6.24%           6.14%  
        Months remaining     309           307  
        Loan size     $301,000           $510,000  
        Current loan to value     79%           72%  
  FICO scores:                    
        Original     736           716  
        Current     734           713  
  Current percentage of limited documents     38%           63%  
  Current percentage - owner occupied     89%           81%  
  Geographic concentration:                    
        Highest percentage     GA 77.9%           CA 45.6%  
        Second highest percentage     FL 15.8%           NY 17.3%  

Other investments at June 30, 2010, consisted of FHLB stock with a cost of $7.1 million, Federal Reserve Bank stock with a cost of $1.5 million, and investments in Greenville First Statutory Trust I and II of $186,000 and $217,000, respectively. At June 30, 2010, our investments included securities issued by Federal Home Loan Mortgage Corporation, Federal National Mortgage Association, and Government National Mortgage Association with carrying values of $24.9 million, $40.5 million, and $1.3 million, respectively.

At December 31, 2009, the $94.6 million in our investment securities portfolio represented approximately 13.2% of our total assets. We held Government sponsored enterprise securities, municipal securities, and mortgage-backed securities with a fair value of $85.7 million and an amortized cost of $84.7 million for an unrealized gain of $1.0 million.

Contractual maturities and yields on our investments at December 31, 2009 are shown in the following table (dollars in thousands). 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. At December 31, 2009, we had no securities with a maturity of less than one year.

                                                                                               
        One to Five Years           Five to Ten Years           Over Ten Years           Total  
        Amount           Yield           Amount           Yield           Amount           Yield           Amount           Yield  
  Available for Sale                                                                                            
  Government sponsored enterprises   $ -           -         $ 4,127           3.81 %       $ 7,413           5.06 %       $ 11,540           4.62 %
  State and political subdivisions     -           -           2,974           3.79 %         2,335           3.86 %         5,309           3.81 %
  Mortgage-backed securities     251           4.69 %         2,934           3.72 %         56,161           4.72 %         59,346           4.65 %
  Total   $ 251           4.69 %       $ 10,035           3.65 %       $ 65,909           4.73 %       $ 76,195           4.59 %
                                                                                               
  Held to Maturity                                                                                            
  Mortgage-backed securities   $ 155           3.97 %       $ 1,830           4.35 %       $ 7,240           4.65 %       $ 9,225           4.58 %

Other investments at December 31, 2009 consisted of FHLB stock with a cost of $7.1 million, Federal Reserve Bank stock with a cost of $1.5 million, and investments in Greenville First Statutory Trust I and II of $186,000 and $217,000, respectively.

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. For the three months ended June 30, 2010 and 2009, average loans were $581.0 million and $567.0 million, respectively. Before the allowance for loan losses, total loans outstanding at June 30, 2010 were $580.7 million. Average loans for the year ended December 31, 2009 were $568.6 million. Before the allowance for loan losses, total loans outstanding at December 31, 2009 were $574.3 million.

The principal component of our loan portfolio is loans secured by real estate mortgages. Most of our real estate loans are secured by residential or commercial property. We do not generally originate traditional long term residential mortgages, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit. We obtain a security interest in real estate whenever possible, 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 we make to 80%. Due to the short

35


time our portfolio has existed, the current mix may not be indicative of the ongoing portfolio mix. We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral.

The following table summarizes the composition of our loan portfolio at June 30, 2010 and December 31, 2009 (dollars in thousands).

                                               
        June 30, 2010           December 31, 2009  
        Amount           % of Total           Amount           % of Total  
  Real estate:        
  Commercial:                                            
  Owner occupied   $ 129,447           22.3 %       $ 132,569           23.1 %
  Non-owner occupied     165,865           28.6 %         160,460           27.9 %
  Construction     20,632           3.5 %         22,741           4.0 %
  Total commercial real estate     315,944           54.4 %         315,770           55.0 %
  Consumer:                                            
  Residential     56,490           9.7 %         55,377           9.6 %
  Home equity     80,543           13.9 %         74,348           13.0 %
  Construction     7,490           1.3 %         7,940           1.4 %
  Total consumer real estate     144,523           24.9 %         137,665           24.0 %
  Total real estate     460,467           79.3 %         453,435           79.0 %
  Commercial business     111,258           19.2 %         110,539           19.3 %
  Consumer-other     9,638           1.6 %         11,021           1.9 %
  Deferred origination fees, net     (656 )         (0.1 )%         (725 )         (0.2 )%
  Total gross loans, net of deferred fees     580,707           100.0 %         574,270           100.0 %
  Less–allowance for loan losses     (8,352 )                     (7,760 )            
  Total loans, net   $ 572,355                     $ 566,510              

Maturities and Sensitivity of Loans to Changes in Interest Rates

The information in the following tables is 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.

The following table summarizes the loan maturity distribution by type and related interest rate characteristics at June 30, 2010 (dollars in thousands).

                                               
        One year
or less
          After one
but within
five years
          After five
years
          Total  
  Real estate - mortgage   $ 95,382         $ 261,134         $ 75,829         $ 432,345  
  Real estate - construction     13,009           14,056           1,057           28,122  
  Total real estate     108,391           275,190           76,886           460,467  
  Commercial business     62,739           46,248           2,271           111,258  
  Consumer-other     5,460           3,632           546           9,638  
  Deferred origination fees, net     (185 )         (375 )         (96 )         (656 )
  Total gross loans, net of deferred fees   $ 176,405         $ 324,695         $ 79,607         $ 580,707  
  Loans maturing after one year with:                                            
  Fixed interest rates                                       $ 199,644  
  Floating interest rates                                       $ 204,658  

36


The following table summarizes the loan maturity distribution by type and related interest rate characteristics at December 31, 2009 (dollars in thousands).

                                               
        One year
or less
          After one
but within
five years
          After five
years
          Total  
  Real estate- mortgage   $ 79,399         $ 258,009         $ 85,346         $ 422,754  
  Real estate- construction     14,405           13,071           3,205           30,681  
  Total real estate     93,804           271,080           88,551           453,435  
  Commercial     61,282           47,322           1,935           110,539  
  Consumer- other     6,984           3,496           541           11,021  
  Deferred origination fees, net     (198 )         (407 )         (120 )         (725 )
  Total gross loan, net of deferred fees   $ 161,872         $ 321,491         $ 90,907         $ 574,270  
  Loans maturing after one year with:                                            
  Fixed interest rates                                       $ 208,302  
  Floating interest rates                                       $ 204,096  

Provision and 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 uncollectibility of a loan balance, either in whole or in part, is confirmed. Subsequent recoveries, if any, are credited to the allowance.

In conjunction with the changes in the current economic environment and as required by our Formal Agreement with the OCC, we have revised and updated our allowance for losses policy. Management regularly evaluates the allowance for loan losses and periodically reviews the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Periodically, we adjust the amount of the allowance based on changing circumstances.

We maintain an unallocated component of the allowance in order to reflect the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. Uncertainties and subjective issues such as changes in the lending policies and procedures, changes in the local/national economy, changes in volume or type of credits, changes in volume/severity or problem loans, quality of loan review and board of director oversight, concentrations of credit, and peer group comparisons are factors considered in determining the unallocated portion.

For loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan are lower than the carrying value of that loan. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

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

37


We do not allocate the allowance for loan losses to specific categories of loans. Instead, we evaluate the adequacy of the allowance for loan losses on an overall portfolio basis utilizing our credit grading system which we apply to each loan. We have retained an independent consultant to review the loan files on a test basis to assess the grading of each loan.

The allowance for loan losses was $8.4 million and $7.7 million at June 30, 2010 and 2009, respectively, or 1.44% and 1.36% of outstanding loans, respectively. At December 31, 2009, our allowance for loan losses was $7.8 million, or 1.35% of outstanding loans, and we had net charged-off loans of $3.6 million for the year ended December 31, 2009. During the six months ended June 30, 2010 and 2009 we had net charge-offs of $3.1 million and $1.0 million, respectively. The increase in the allowance for loan losses is a result, in large part, of the general conditions of the current economic climate, including, among other things, a rise in unemployment, which affects borrowers' ability to repay loans, and a decrease in values in the real estate market, which affects the value of collateral securing certain loans with the Bank.

The following table summarizes the activity related to our allowance for loan losses for the six months ended June 30, 2010 and 2009 (dollars in thousands):

                 
        June 30,  
        2010     2009  
  Balance at beginning of period   $ 7,760   $ 7,005  
  Charge-offs:              
  Commercial     (2,182 )   (253 )
  Real estate-construction     (342 )   (560 )
  Real estate-mortgage     (660 )   (114 )
  Consumer     (45 )   (68 )
  Total charge-offs     (3,229 )   (995 )
  Recoveries:              
  Commercial     119     3  
  Real estate-construction     1     -  
  Real estate-mortgage     1     -  
  Consumer     -     1  
  Total recoveries     121     4  
  Net loans charged-off   $ (3,108 ) $ (991 )
  Provision for loan losses     3,700     1,725  
  Balance at end of period   $ 8,352   $ 7,739  
                 
  Allowance for loan losses to gross loans     1.44 %   1.36 %
  Net charge-offs to average loans     1.08 %   0.35 %

We do not allocate the allowance for loan losses to specific categories of loans. Instead, we evaluate the adequacy of the allowance for loan losses on an overall portfolio basis utilizing our credit grading system which we apply to each loan. We have retained independent consultants to review the loan files on a test basis to confirm the grading of our loans.

38


Nonperforming Assets

The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans as of June 30, 2010 and December 31, 2009 (dollars in thousands). 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 loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received.

                             
              June 30,
2010
          December 31,
2009
 
  Loans on nonaccrual:                          
  Mortgage         $ 10,291         $ 7,964  
  Commercial           2,057           3,702  
  Consumer           4           75  
  Total nonaccrual loans           12,352           11,741  
  Real estate acquired in settlement of loans           5,471           3,704  
  Total nonperforming assets         $ 17,823         $ 15,445  
  Loans over 90 days past due (1)         $ 9,883         $ 4,686  
  Nonperforming assets as a percentage of:                          
  Total assets           2.40 %         2.15 %
  Gross loans           3.07 %         2.69 %
                                                            

(1) Loans over 90 days are included in nonaccrual loans

At June 30, 2010 nonperforming assets were $17.8 million, or 2.40% of total assets and 3.07% of gross loans. Comparatively, nonperforming assets were $15.5 million, or 2.15% of total assets and 2.69% of gross loans at December 31, 2009. Nonaccrual loans increased $611,000 to $12.4 million at June 30, 2010 from $11.7 million at December 31, 2009. This increase is primarily related to 12 commercial and residential real estate properties. The amount of foregone interest income on the nonaccrual loans in the first six months of 2010 was approximately $347,000. The amount of interest income recorded in the first six months of 2010 for loans that were on nonaccrual at June 30, 2010 was approximately $26,000.

Other nonperforming assets include real estate acquired in settlement of loans which increased by $1.8 million from December 31, 2009. During the first six months of 2010 we added three new properties totaling $2.0 million and sold one property and five lots of another residential property which is under development for a total of $170,000. In addition, we incurred a write-down of $10,000 on one of our properties. The balance at June 30, 2010 includes nine commercial properties totaling $4.0 million and two residential properties for $1.5 million all of which are located in Upstate South Carolina. We believe that these properties are appropriately valued at the lower of cost or market as of June 30, 2010. In conjunction with the changes in the current economic environment and as required by our Formal Agreement with the OCC, we have revised and updated our credit risk policy which addresses treatment of other real estate owned.

As a general practice, most of our loans are originated with relatively short maturities of five years or less. 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 Bank 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 Bank will typically seek performance under the guarantee.

In addition, approximately 80% of our loans are collateralized by real estate and over 95% of our impaired loans are secured by real estate. The Bank utilizes third party appraisers to determine the fair value of collateral dependent loans. Our current loan and appraisal policies require the Bank to obtain updated appraisals on an annual basis, either through a new external appraisal or an appraisal evaluation. Impaired loans are individually reviewed on a quarterly basis to determine the level of impairment. As of June 30, 2010, we do not have any impaired 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.

39


At June 30, 2010 and 2009, impaired loans amounted to approximately $11.2 million and $8.7 million, respectively. Specific reserves allocated to these impaired loans totaled $1.7 million and $1.4 million at June 30, 2010 and 2009, respectively. At June 30, 2010, there were approximately $3.9 million of impaired loans with specific reserves and approximately $7.2 million in impaired loans for which no specific reserve had been recognized. The average recorded investment in impaired loans for the quarters ended June 30, 2010 and 2009 was $10.7 million and $9.2 million, respectively.

The Company's loan approval process includes review of modifications on all criticized loans greater than $100,000.  A loan is considered to be a troubled debt restructuring ("TDR") when the debtor was experiencing financial difficulties and the Company provided concessions such that we will not collect all principal and interest in accordance with the original terms of the loan agreement.  As of June 30, 2010 and December 31, 2009 we determined that we had two loans totaling $474,000 and $482,000, respectively, which we considered troubled debt restructurings. These loans are included in the nonaccrual loan amounts in the above table.

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. National and local market trends over the past several years suggest that consumers have moved an increasing percentage of discretionary savings funds into investments such as annuities, stocks, and fixed income mutual funds. Accordingly, it has become more difficult to attract deposits. We have chosen to obtain a portion of our certificates of deposits from areas outside of our market. The deposits obtained outside of our market area generally have lower rates than rates being offered for certificates of deposits in our local market. We also utilize out-of-market deposits in certain instances to obtain longer term deposits than are readily available in our local market. We generally obtain out-of-market time deposits of $100,000 or more through brokers with whom we maintain ongoing relationships. In accordance with our Formal Agreement, we have adopted guidelines regarding our use of brokered CDs that limit our brokered CDs to 25% of total deposits and dictate that our current interest rate risk profile determines the terms. In addition, we do not obtain time deposits of $100,000 or more through the Internet. These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the inherent related risk.

The amount of out-of-market deposits was $105.6 million at June 30, 2010 and $147.9 million at December 31, 2009. As our wholesale deposits have matured during the past 12 months, we have successfully replaced them with local deposits. While wholesale deposits decreased $42.2 million during the first six months of 2010, our retail deposits have increased $84.5 million. We anticipate being able to continue to either renew or replace these out-of-market deposits when they mature, although we may not be able to replace them with deposits with the same terms or rates. Our loan-to-deposit ratio was 108% and 116% at June 30, 2010 and December 31, 2009, respectively

The following table shows the average balance amounts and the average rates paid on deposits held by us for the six months ended June 30, 2010 and 2009 (dollars in thousands).

                                               
        2010           2009  
        Amount           Rate           Amount           Rate  
  Noninterest bearing demand deposits   $ 42,033           - %       $ 34,536           - %
  Interest bearing demand deposits     72,528           1.08 %         42,513           0.68 %
  Money market accounts     91,340           1.08 %         83,271           1.17 %
  Savings accounts     2,590           0.13 %         2,092           0.18 %
  Time deposits less than $100,000     81,587           2.29 %         44,291           3.20 %
  Time deposits greater than $100,000     232,486           2.67 %         274,459           2.88 %
  Total deposits   $ 522,564           1.89 %       $ 481,162           2.20 %

The $37.3 million increase in time deposits less than $100,000 for the six months ended June 30, 2010 compared to the 2009 period and the $42.0 million decrease in time deposits of $100,000 or more is a result of our intense focus to replace our out-of-market deposits with local deposits.

40


Core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $322.1 million and $246.8 million at June 30, 2010 and December 31, 2009, respectively.

All of our time deposits are certificates of deposits. The maturity distribution of our time deposits of $100,000 or more at June 30, 2010 was as follows (dollars in thousands):

           
  Three months or less   $ 48,042  
  Over three through six months     42,756  
  Over six through twelve months     58,190  
  Over twelve months     64,975  
  Total   $ 213,963  

Capital Resources

Total shareholders' equity at June 30, 2010 was $59.9 million. At December 31, 2009, total shareholders' equity was $59.8 million.

On February 27, 2009, as part of the CPP, the Company entered into the CPP Purchase Agreement with the Treasury, pursuant to which we sold 17,299 shares of our Series T Preferred Stock and the CPP Warrant to purchase 330,554 shares of our common stock for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock is entitled to cumulative dividends at a rate of 5% per annum for the first five years, and 9% per annum thereafter. The CPP Warrant has a 10-year term and is immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments equal to $7.85 per share of the common stock.

Under the CPP, we received $17.3 million through issuance of Series T Preferred Stock and the CPP Warrant for common stock to the Treasury Department. The Series T Preferred Stock issuance and the related CPP Warrant both qualify for Tier 1 capital and added approximately 300 basis points to that measure. The fair value allocation of the $17.3 million between the shares of Series T Preferred Stock and the CPP Warrant resulted in $15.9 million allocated to the shares of Series T Preferred Stock and $1.4 million allocated to the CPP Warrant. See discussion of shareholders' equity above for additional details.

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 (total equity divided by total assets) annualized for the six months ended June 30, 2010 and the year ended December 31, 2009. Since our inception, we have not paid cash dividends.

                       
        June 30, 2010           December 31, 2009  
  Return on average assets     0.03 %         0.20 %
  Return on average equity     0.37 %         2.51 %
  Return on average common equity     (2.49 %)         0.64 %
  Equity to assets ratio     8.08 %         8.32 %
  Common equity to assets ratio     6.03 %         6.17 %

Our return on average assets was 0.03% for the six months ended June 30, 2010 compared to 0.20% for the year ended December 31, 2009. In addition, our return on average equity decreased to 0.37% from 2.51% for the six months ended June 30, 2010 and the year ended December 31, 2009, respectively. Our equity to assets ratio at June 30, 2010 was 8.08% compared to 8.32% at December 31, 2009. In addition, our return on average common equity was (2.49%) and our common equity to total assets ratio was 6.03% for the six months ended June 30, 2010.

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

41


guidelines, we must maintain a minimum total risk-based capital of 8%, with at least 4% being Tier 1 capital. In addition, we must maintain a minimum Tier 1 leverage ratio of at least 4%.

In addition, due to our current financial condition, the OCC has 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 must maintain total risk-based capital of at least 12%, Tier 1 capital of at least 10%, and a leverage ratio of at least 9%. As of June 30, 2010, our capital ratios exceed the Individual Minimum Capital Ratio levels established by the OCC and we remain "well capitalized." However, if we fail to maintain these required capital levels, then the OCC may deem noncompliance to be an unsafe and unsound banking practice which may make the Bank subject to a capital directive, a consent order, or such other administrative actions or sanctions as the OCC considers necessary. It is uncertain what actions, if any, the OCC would take with respect to noncompliance with these ratios, what action steps the OCC might require the Bank to take to remedy this situation, and whether such actions would be successful.

The following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements at June 30, 2010.

                                                     
        Actual     Individual Minimum
Capital Ratio
Minimum
    For capital
adequacy purposes
Minimum
    To be well capitalized
under prompt
corrective
action provisions
Minimum
 
        Amount     Ratio     Amount     Ratio     Amount     Ratio     Amount     Ratio  
  As of June 30, 2010                                                  
  Total Capital (to risk weighted assets)     77,823     12.79 %   72,991     12.0 %   48,660     8.0 %   60,826     10.0 %
  Tier 1 Capital (to risk weighted assets)     70,211     11.54 %   60,826     10.0 %   24,330     4.0 %   36,495     6.0 %
  Tier 1 Capital (to average assets)     70,211     9.36 %   67,542     9.0 %   30,019     4.0 %   37,523     5.0 %

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

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 June 30, 2010, unfunded commitments to extend credit were $86.5 million, of which $13.2 million was at fixed rates and $73.3 million was at variable rates. At December 31, 2009, unfunded commitments to extend credit were $90.5 million, of which approximately $10.6 million was at fixed rates and $79.9 million was at variable rates. A significant portion of the unfunded commitments related to consumer equity lines of credit. Based on historical experience, we

42


anticipate that a significant portion of these lines of credit will not be funded. We evaluate each client's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.

At June 30, 2010 there was a $4.7 million commitment under letters of credit. At December 31, 2009 there was a $5.5 million commitment under letters of credit. The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements.

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

Market Risk and Interest Rate Sensitivity

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

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

Our interest rate risk exposure is managed by measuring our interest sensitivity "gap," which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available for sale, replacing an asset or liability at maturity, or adjusting the interest rate during the life of an asset or liability. Managing the amount of assets and liabilities repricing in this same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates. We generally would benefit from increasing market rates of interest when we have an asset-sensitive gap position and generally would benefit from decreasing market rates of interest when we are liability-sensitive.

43


The following table sets forth information regarding our rate sensitivity as of June 30, 2010 for each of the time intervals indicated (dollars in thousands).

                                                           
        Within
three
months
          After three but
within twelve
months
          After one but
within five
Years
          After
five
years
          Total  
  Interest-earning assets:                                                        
  Federal funds sold   $ 22,567         $ -         $ -         $ -         $ 22,567  
  Investment securities     4,841           12,733           43,892           23,855           85,321  
  Loans     307,208           38,671           185,361           37,585           568,825  
                                                           
  Total earning assets   $ 334,616         $ 51,404         $ 229,253         $ 61,440         $ 676,713  
                                                           
  Interest-bearing liabilities:                                                        
  Money market and NOW   $ 188,772         $ -         $ -         $ -         $ 188,772  
  Regular savings     2,831           -           -           -           2,831  
  Time deposits     69,349           153,829           73,550           -           296,728  
  Note payable and other borrowings     86,100           5,600           20,000           15,000           126,700  
  Junior subordinated debentures     13,403           -           -           -           13,403  
                                                           
  Total interest-bearing liabilities   $ 360,455         $ 159,429         $ 93,550         $ 15,000         $ 628,434  
                                                           
  Period gap   $ (25,839 )       $ (108,025 )       $ 135,703         $ 46,440              
  Cumulative gap     (25,839 )         (133,864 )         1,839           48,279              
                                                           
  Ratio of cumulative gap to total earning assets     (3.8 )%         (19.8 %)         0.3 %         7.1 %            

The following table sets forth information regarding our rate sensitivity, as of December 31, 2009 at each of the time intervals (dollars in thousands).

                                                           
        Within
three
months
          After three but
within twelve
months
          After one but
within five
years
          After
five
years
          Total  
  Interest-earning assets:                                                        
  Federal funds sold   $ 6,462         $ -         $ -         $ -         $ 6,462  
  Investment securities     4,308           11,466           34,164           35,482           85,420  
  Loans     297,982           36,595           175,521           52,622           562,720  
                                                           
  Total earning assets   $ 308,752         $ 48,061         $ 209,685         $ 88,104         $ 654,602  
                                                           
  Interest-bearing liabilities:                                                        
  Money market and NOW   $ 136,776         $ -         $ -         $ -         $ 136,776  
  Regular savings     2,375           -           -           -           2,375  
  Time deposits     65,093           154,740           98,923           -           318,756  
  FHLB advances and related debt     79,350           22,000           30,600           15,000           146,950  
  Junior subordinated debentures     13,403           -           -           -           13,403  
                                                           
  Total interest-bearing liabilities   $ 296,997         $ 176,740         $ 129,523         $ 15,000         $ 618,260  
                                                           
  Period gap   $ 11,755         $ (128,679 )       $ 80,162         $ 73,104              
  Cumulative Gap     11,755           (116,924 )         (36,762 )         36,342              
                                                           
  Ratio of cumulative gap to total earning assets     1.8 %         (17.9 %)         (5.6 %)         5.6 %            

As measured over the one-year time intervals, we were liability sensitive at both June 30, 2010 and December 31, 2009.  Our variable rate loans and a majority of our deposits reprice over a 12-month period. Approximately 51% of our loans were variable rate loans at June 30, 2010 and December 31, 2009, respectively. The ratio of cumulative gap to total earning assets

44


after 12 months is (19.8%) because $133.9 million more liabilities will reprice in a 12 month period than assets. However, our gap analysis is not a precise indicator of our interest sensitivity position. The analysis presents only a static view of the timing of maturities and repricing opportunities, without taking into consideration that changes in interest rates do not affect all assets and liabilities equally. For example, rates paid on a substantial portion of core deposits may change contractually within a relatively short time frame, but those rates are viewed by us as significantly less interest-sensitive than market-based rates such as those paid on noncore deposits. Net interest income may be affected by other significant factors in a given interest rate environment, including changes in the volume and mix of interest-earning assets and interest-bearing liabilities.

At June 30, 2010, 82.7% of our interest-bearing liabilities were either variable rate or had a maturity of less than one year. Of the $360.5 million of interest-bearing liabilities set to reprice within three months, 53.2% are transaction, money market or savings accounts which are already at or near their lowest rates and provide little opportunity for benefit should market rates continue to decline or stay constant. However, certificates of deposit that are currently maturing or renewing are repricing at lower rates. We expect to benefit as these deposits reprice, even if market rates increase slightly. At June 30, 2010, we had $133.9 million more liabilities than assets that reprice within the next twelve months. Included in our other borrowings are a number of FHLB advances and structured repurchase agreements with callable features as of June 30, 2010. We believe that the optionality on many of these borrowings will not be exercised until interest rates increase significantly. In addition, we believe that the interest rates that we pay on the majority of our interest-bearing transaction accounts, would only be impacted by a portion of any change in market rates. This key assumption is utilized in our overall evaluation of our level of interest sensitivity.

Liquidity Risk

Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.

At June 30, 2010 and December 31, 2009, our liquid assets, consisting of cash and due from banks and federal funds sold, amounted to $27.7 million and $12.1 million, or 3.7% and 1.7% of total assets, respectively. Our investment securities at June 30, 2010 and December 31, 2009 amounted to $94.5 million and $94.6 million, or 12.8% and 13.2% 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, a substantial portion 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, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain three federal funds purchased lines of credit with correspondent banks totaling $30.5 million for which there were no borrowings against the lines at June 30, 2010.

We are also a member of the Federal Home Loan Bank of Atlanta, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently available from the FHLB at June 30, 2010 was $7.8 million, based on the bank's $7.1 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 have a lease on our main office building with a remaining term of eight years. The lease provides for annual lease rate escalations based on cost of living adjustments.

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.

As a result of the Treasury's CPP, we received $17.3 million of capital on February 27, 2009 in exchange for 17,299 shares of preferred stock. This additional capital should allow us to remain well-capitalized and provide additional liquidity on our balance sheet.

45


Accounting, Reporting, and Regulatory Matters

Recently Issued Accounting Standards

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

In March 2010, guidance related to derivatives and hedging was amended to exempt embedded credit derivative features related to the transfer of credit risk from potential bifurcation and separate accounting. Embedded features related to other types of risk and other embedded credit derivative features are not exempt from potential bifurcation and separate accounting. The amendments were effective for the Company on July 1, 2010. These amendments will have no impact on the financial statements.

Income Tax guidance was amended in April 2010 to reflect an SEC Staff Announcement after the President signed the Health Care and Education Reconciliation Act of 2010 on March 30, 2010, which amended the Patient Protection and Affordable Care Act signed on March 23, 2010. According to the announcement, although the bills were signed on separate dates, regulatory bodies would not object if the two Acts were considered together for accounting purposes. This view is based on the SEC staff's understanding that the two Acts together represent the current health care reforms as passed by Congress and signed by the President. The amendment had no impact on the financial statements.

Stock compensation guidance was updated in April 2010 to address the classification of employee share-based payment awards with exercise prices dominated in the currency of a market in which a substantial portion of the entity's equity securities trade. The guidance states that these awards should not be considered to contain a condition that is not a market, performance, or service condition. Share based payments that contain conditions related to market, performance and service must be recorded as liabilities. These awards should not be classified as liabilities if they otherwise qualify to be classified as equity. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010. The Company does not expect the update to have an impact on the financial statements.

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

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable

Item 4. Controls and Procedures.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective as of June 30, 2010. There have been no significant changes in our internal controls over financial reporting during the fiscal quarter ended June 30, 2010 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

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

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

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

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

Not applicable

Item 3. Defaults Upon Senior Securities.

Not applicable

46


Item 4. [Removed and Reserved]

Not applicable

Item 5. Other Information.

Not applicable

Item 6. Exhibits.

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

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

32        Section 1350 Certifications.

47


SIGNATURES

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

  

                 
              SOUTHERN FIRST BANCSHARES, INC.  
              Registrant  
                 
                 
  Date: August 12, 2010           /s/R. Arthur Seaver, Jr.  
              R. Arthur Seaver, Jr.  
              Chief Executive Officer  
                 
                 
  Date: August 12, 2010           /s/James M. Austin, III  
              James M. Austin, III  
              Chief Financial Officer  

48


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.  

49