##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------

For the quarterly period ended: September 30, 2006



| ̈ | Transition report under Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------

For the transition period from  to

Commission file number: 0-25846



---

CCF HOLDING COMPANY

(Exact name of Issuer as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Georgia                                                        |  | 58-2173616                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

101 North Main Street

Jonesboro, Georgia 30236

(Address of Principal Executive Offices)

(770) 478-8881

(Issuers Telephone Number)



---

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or 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 ̈

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

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

State the number of shares outstanding of each of the issuers classes of common equity, as of
the latest practicable date: At November 7, 2006, 3,633,098 shares of the registrants common stock were outstanding.

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



---



---

##### Table of Contents

FORM 10Q

INDEX



|             |  |                                                                                                                                         |  |     
|------------ |  | --------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|             |  |                                                                                                                                         |  | Page
|             |  |                                                                                                                                        
|PART I.      |  | FINANCIAL INFORMATION                                                                                                                   |  |     
|             |  |                                                                                                                                        
|Item 1.      |  | Financial Statements:                                                                                                                   |  |     
|             |  |                                                                                                                                        
|             |  | Consolidated Balance Sheets as ofSeptember 30, 2006 (unaudited) and December 31, 2005 (audited)                                         |  | 1   
|             |  |                                                                                                                                        
|             |  | Consolidated Statements of EarningsFor the Three and Nine Months EndedSeptember 30, 2006 and September 30, 2005 (unaudited)             |  | 2   
|             |  |                                                                                                                                        
|             |  | Consolidated Statements of Comprehensive IncomeFor the Three and Nine Months EndedSeptember 30, 2006 and September 30, 2005 (unaudited) |  | 3   
|             |  |                                                                                                                                        
|             |  | Consolidated Statements of Cash FlowsFor the Nine Months EndedSeptember 30, 2006 and September 30, 2005 (unaudited)                     |  | 4   
|             |  |                                                                                                                                        
|             |  | Notes to Unaudited Consolidated Financial Statements                                                                                    |  | 5   
|             |  |                                                                                                                                        
|Item 2.      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                   |  | 7   
|             |  |                                                                                                                                        
|Item 3.      |  | Quantitative and Qualitative Disclosures About Market Risk                                                                              |  | 11  
|             |  |                                                                                                                                        
|Item 4.      |  | Controls and Procedures                                                                                                                 |  | 11  
|             |  |                                                                                                                                        
|PART II.     |  | OTHER INFORMATION                                                                                                                       |  |     
|             |  |                                                                                                                                        
|Item 1.      |  | Legal Proceedings                                                                                                                       |  | 12  
|             |  |                                                                                                                                        
|Item 1A.     |  | Risk Factors                                                                                                                            |  | 12  
|             |  |                                                                                                                                        
|Item 2.      |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                             |  | 12  
|             |  |                                                                                                                                        
|Item 3.      |  | Defaults Upon Senior Securities                                                                                                         |  | 12  
|             |  |                                                                                                                                        
|Item 4.      |  | Submission of Matters to a Vote of Security Holders                                                                                     |  | 12  
|             |  |                                                                                                                                        
|Item 5.      |  | Other Information                                                                                                                       |  | 12  
|             |  |                                                                                                                                        
|Item 6.      |  | Exhibits                                                                                                                                |  | 12  
|             | 
|Signatures   |  | 13                                                                                                                                     
|             | 
|Certificates |  | 14                                                                                                                                     



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Balance Sheets



|                                                                                                                                                       |  |                   |             |   |                  |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ----------- | - | ---------------- | ----------- | -
|                                                                                                                                                       |  | September 30,2006 |             |   | December 31,2005 |            
|                                                                                                                                                       |  | (Unaudited)       |             |   | (Audited)        |            
|Assets                                                                                                                                                 |  |                   |             |   |                  |             |  
|Cash and due from banks                                                                                                                                |  | $                 | 8,064,524   |   |                  | 9,283,200   |  
|Interest-bearing deposits in other financial institutions                                                                                              |  |                   | 10,456,151  |   |                  | 3,190,873   |  
|Federal funds sold                                                                                                                                     |  |                   | 4,308,000   |   |                  | 2,944,000   |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Cash and cash equivalents                                                                                                                              |  |                   | 22,828,675  |   |                  | 15,418,073  |  
|                                                                                                                                                       |  |                  
|Investment securities available-for-sale                                                                                                               |  |                   | 45,592,824  |   |                  | 48,389,272  |  
|Federal Home Loan Bank stock, at cost                                                                                                                  |  |                   | 1,627,500   |   |                  | 1,129,100   |  
|Loans, net                                                                                                                                             |  |                   | 331,470,851 |   |                  | 279,968,109 |  
|Premises and equipment, net                                                                                                                            |  |                   | 7,513,804   |   |                  | 7,776,954   |  
|Accrued interest receivable                                                                                                                            |  |                   | 2,355,256   |   |                  | 1,877,111   |  
|Cash surrender value of life insurance                                                                                                                 |  |                   | 5,376,431   |   |                  | 5,159,633   |  
|Other assets                                                                                                                                           |  |                   | 4,694,233   |   |                  | 4,484,685   |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Total assets                                                                                                                                           |  | $                 | 421,459,574 |   |                  | 364,202,937 |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Liabilities and Shareholders Equity                                                                                                                   |  |                   |             |   |                  |             |  
|                                                                                                                                                       |  |                  
|Deposits:                                                                                                                                              |  |                   |             |   |                  |             |  
|Noninterest-bearing deposits                                                                                                                           |  | $                 | 45,827,325  |   |                  | 43,228,076  |  
|Interest-bearing demand deposits                                                                                                                       |  |                   | 141,784,541 |   |                  | 133,728,272 |  
|Savings accounts                                                                                                                                       |  |                   | 4,856,973   |   |                  | 5,964,140   |  
|Time deposits less than $100,000                                                                                                                       |  |                   | 110,502,355 |   |                  | 91,749,597  |  
|Time deposits greater than $100,000                                                                                                                    |  |                   | 47,906,794  |   |                  | 37,585,198  |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Total deposits                                                                                                                                         |  |                   | 350,877,988 |   |                  | 312,255,283 |  
|                                                                                                                                                       |  |                  
|Securities sold under agreement to repurchase                                                                                                          |  |                   | 10,076,320  |   |                  | 3,949,539   |  
|Federal Home Loan Bank advances                                                                                                                        |  |                   | 20,000,000  |   |                  | 10,000,000  |  
|Junior subordinated debentures                                                                                                                         |  |                   | 8,765,000   |   |                  | 8,765,000   |  
|Accrued interest payable and other liabilities                                                                                                         |  |                   | 3,829,677   |   |                  | 5,014,760   |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Total liabilities                                                                                                                                      |  |                   | 393,548,985 |   |                  | 339,984,582 |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Shareholders Equity:                                                                                                                                  |  |                   |             |   |                  |             |  
|Preferred stock, no par value; 1,000,000 shares authorized; none issued and outstanding                                                                |  |                   |            |   |                  |            |  
|Common stock, $.10 par value, 4,000,000 shares authorized; *3,630,734 issued and outstanding in 2006; 3,561,019 shares issued and outstanding
in 2005. |  |                   | 363,073     |   |                  | 356,102     |  
|Additional paid-in capital                                                                                                                             |  |                   | 9,488,054   |   |                  | 9,086,112   |  
|Retained earnings                                                                                                                                      |  |                   | 18,353,599  |   |                  | 15,187,843  |  
|Accumulated other comprehensive loss                                                                                                                   |  |                   | (294,137    | ) |                  | (411,702    | )
|                                                                                                                                                       |  |                   |             |   |                  |             |  
|Total shareholders equity                                                                                                                             |  |                   | 27,910,589  |   |                  | 24,218,355  |  
|                                                                                                                                                       |  |                  
|Total liabilities & shareholders equity                                                                                                               |  | $                 | 421,459,574 |   |                  | 364,202,937 |  
|                                                                                                                                                       |  |                   |             |   |                  |             |  

See accompanying notes to unaudited consolidated financial statements.

---

|* | All outstanding share references and per share references have been adjusted to reflect the three for two stock split declared on August 23, 2006, and paid on
September 20, 2006, to shareholders of record on September 6, 2006.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



1



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Statements of Earnings

(Unaudited)



|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|-------------------------------------------------------------------------------- |  | ------------------------------- | --------- | ------------------------------ | --------- | ---- | ---------- | ---- | ---------- | -
|                                                                                 |  | Three-months EndedSeptember 30, |           | Nine-months EndedSeptember 30, |          
|                                                                                 |  | 2006                            |           | 2005                           |           | 2006 |            | 2005 |           
|Interest and dividend income:                                                    |  |                                 |           |                                |           |      |            |      |            |  
|Interest and fees on loans                                                       |  | $                               | 7,532,435 |                                | 5,295,752 |      | 20,535,754 |      | 14,707,887 |  
|Interest-bearing deposits in other financial institutions and federal funds sold |  |                                 | 93,048    |                                | 107,303   |      | 302,086    |      | 262,499    |  
|Interest and dividends on taxable investment securities                          |  |                                 | 421,662   |                                | 372,443   |      | 1,295,209  |      | 1,035,261  |  
|Interest on nontaxable investment securities                                     |  |                                 | 49,255    |                                | 52,485    |      | 155,329    |      | 152,055    |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Total interest and dividend income                                               |  |                                 | 8,096,400 |                                | 5,827,983 |      | 22,288,378 |      | 16,157,702 |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Interest expense:                                                                |  |                                 |           |                                |           |      |            |      |            |  
|Deposit accounts                                                                 |  |                                 | 2,727,345 |                                | 1,758,203 |      | 7,078,814  |      | 4,853,767  |  
|Other borrowings                                                                 |  |                                 | 436,219   |                                | 214,770   |      | 1,198,803  |      | 620,156    |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Total interest expense                                                           |  |                                 | 3,163,564 |                                | 1,972,973 |      | 8,277,617  |      | 5,473,923  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Net interest income                                                              |  |                                 | 4,932,836 |                                | 3,855,010 |      | 14,010,761 |      | 10,683,779 |  
|                                                                                 |  |                                 |           |                               
|Provision for loan losses                                                        |  |                                 | 180,000   |                                | 135,000   |      | 530,000    |      | 405,000    |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Net interest income after provision for loan losses                              |  |                                 | 4,752,836 |                                | 3,720,010 |      | 13,480,761 |      | 10,278,779 |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Other income:                                                                    |  |                                 |           |                                |           |      |            |      |            |  
|Service charges on deposit accounts                                              |  |                                 | 364,507   |                                | 352,886   |      | 1,063,607  |      | 925,140    |  
|Gain on sale of loans                                                            |  |                                 | 6,898     |                                | 114,700   |      | 50,800     |      | 545,757    |  
|Gain on sale of fixed assets                                                     |  |                                 | 124,136   |                                |          |      | 106,021    |      |           |  
|Gain (loss) on sale of investment securities                                     |  |                                 |          |                                |          |      | 2,663      |      | (23,090    | )
|Non-operating income                                                             |  |                                 | 81,294    |                                |          |      | 81,569     |      |           |  
|Other                                                                            |  |                                 | 194,668   |                                | 178,461   |      | 559,132    |      | 529,182    |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Total other income                                                               |  |                                 | 771,503   |                                | 646,047   |      | 1,863,792  |      | 1,976,989  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Other expenses:                                                                  |  |                                 |           |                                |           |      |            |      |            |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Salaries and employee benefits                                                   |  |                                 | 1,900,046 |                                | 1,668,913 |      | 5,608,462  |      | 5,059,700  |  
|Occupancy                                                                        |  |                                 | 535,993   |                                | 500,009   |      | 1,530,721  |      | 1,442,378  |  
|Loss on Real Estate Owned                                                        |  |                                 |          |                                | 839,270   |      | 201,500    |      | 810,147    |  
|Other                                                                            |  |                                 | 839,700   |                                | 592,530   |      | 2,239,986  |      | 1,808,895  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Total other expenses                                                             |  |                                 | 3,275,739 |                                | 3,600,722 |      | 9,580,669  |      | 9,121,120  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Earnings before income taxes                                                     |  |                                 | 2,248,600 |                                | 765,335   |      | 5,763,884  |      | 3,134,648  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Income tax expense                                                               |  |                                 | 806,550   |                                | 235,480   |      | 1,938,475  |      | 989,280    |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|Net earnings                                                                     |  | $                               | 1,442,050 |                                | 529,855   |      | 3,825,409  |      | 2,145,368  |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|*Basic earnings per share                                                        |  | $                               | 0.40      |                                | 0.15      |      | 1.06       |      | 0.62       |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  
|*Diluted earnings per share                                                      |  | $                               | 0.38      |                                | 0.14      |      | 1.02       |      | 0.58       |  
|                                                                                 |  |                                 |           |                                |           |      |            |      |            |  

See accompanying notes to unaudited consolidated financial statements.

---

|* | All outstanding share references and per share references have been adjusted to reflect the three for two stock split declared on August 23, 2006, and paid on September 20, 2006, to
shareholders of record on September 6, 2006.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Statements of Comprehensive Income

(Unaudited)



|                                                                                |  |                                 |           |   |                                |          |   |      |           |   |      |           |  
|------------------------------------------------------------------------------- |  | ------------------------------- | --------- | - | ------------------------------ | -------- | - | ---- | --------- | - | ---- | --------- | -
|                                                                                |  | Three-months EndedSeptember 30, |           |   | Nine-months EndedSeptember 30, |         
|                                                                                |  | 2006                            |           |   | 2005                           |          |   | 2006 |           |   | 2005 |          
|Net earnings                                                                    |  | $                               | 1,442,050 |   |                                | 529,855  |   |      | 3,825,409 |   |      | 2,145,368 |  
|Other comprehensive income:                                                     |  |                                 |           |   |                                |          |   |      |           |   |      |           |  
|Unrealized holding gains (losses) on investment securities available-for- sale: |  |                                 | 637,816   |   |                                | (313,041 | ) |      | 180,792   |   |      | (421,912  | )
|Associated taxes                                                                |  |                                 | (216,857  | ) |                                | 106,434  |   |      | (61,469   | ) |      | 143,450   |  
|Reclassification adjustment for (gains)losses included in earnings              |  |                                 |          |   |                                |         |   |      | (2,663    | ) |      | 23,090    |  
|Associated taxes                                                                |  |                                 |          |   |                                |         |   |      | 905       |   |      | (7,850    | )
|                                                                                |  |                                 |           |   |                                |          |   |      |           |   |      |           |  
|Total other comprehensive income (loss)                                         |  |                                 | 420,959   |   |                                | (206,607 | ) |      | 117,565   |   |      | (263,222  | )
|                                                                                |  |                                 |           |   |                                |          |   |      |           |   |      |           |  
|Total comprehensive income                                                      |  | $                               | 1,863,009 |   |                                | 323,248  |   |      | 3,942,974 |   |      | 1,882,146 |  
|                                                                                |  |                                 |           |   |                                |          |   |      |           |   |      |           |  

See accompanying notes to unaudited consolidated financial statements.



3



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                    |  |                                |             |   |      |             |  
|----------------------------------------------------------------------------------- |  | ------------------------------ | ----------- | - | ---- | ----------- | -
|                                                                                    |  | Nine-Months EndedSeptember 30, |            
|                                                                                    |  | 2006                           |             |   | 2005 |            
|Cash flows from operating activities:                                               |  |                                |             |   |      |             |  
|Net earnings                                                                        |  | $                              | 3,825,409   |   |      | 2,145,368   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |                                |             |   |      |             |  
|Provision for loan losses                                                           |  |                                | 530,000     |   |      | 405,000     |  
|Depreciation, amortization, and accretion, net                                      |  |                                | 553,010     |   |      | 553,008     |  
|Net (gain)loss on sale of investment securities                                     |  |                                | (2,663      | ) |      | 23,090      |  
|Net write-down on real estate owned                                                 |  |                                | 201,500     |   |      | 810,147     |  
|Net gain on sale of premises and equipment                                          |  |                                | (106,020    | ) |      | (2,355      | )
|Net gain on sale of loans                                                           |  |                                | (50,800     | ) |      | (545,757    | )
|Increase in cash surrender value of life insurance                                  |  |                                | (216,798    | ) |      | (206,267    | )
|Change in:                                                                          |  |                                |             |   |      |             |  
|Accrued interest receivable and other assets                                        |  |                                | (478,145    | ) |      | (366,112    | )
|Accrued interest payable and other liabilities                                      |  |                                | (1,825,014  | ) |      | 287,349     |  
|                                                                                    |  |                                |             |   |      |             |  
|Net cash provided by operating activities                                           |  |                                | 2,430,479   |   |      | 3,103,471   |  
|                                                                                    |  |                                |             |   |      |             |  
|Cash flows from investing activities:                                               |  |                                |             |   |      |             |  
|Proceeds from maturities and calls of investment securities available-for-sale      |  |                                | 6,970,019   |   |      | 3,386,847   |  
|Purchases of investment securities available-for-sale                               |  |                                | (3,995,000  | ) |      | (10,938,245 | )
|Proceeds from sales of investment securities available-for-sale                     |  |                                |            |   |      | 2,976,910   |  
|Proceeds from maturities of certificate of deposit investments                      |  |                                |            |   |      | 99,000      |  
|Proceeds from redemption of Federal Home Loan Bank stock                            |  |                                | 1,125,000   |   |      | 675,000     |  
|Purchase of Federal Home Loan Bank stock                                            |  |                                | (1,623,400  | ) |      | (539,100    | )
|Proceeds from sales of real estate owned                                            |  |                                | 177,000     |   |      | 1,011,143   |  
|Net increase in loans                                                               |  |                                | (65,873,519 | ) |      | (38,770,011 | )
|Proceeds from sale of loans                                                         |  |                                | 13,834,077  |   |      | 15,507,195  |  
|Purchases of premises and equipment                                                 |  |                                | (178,879    | ) |      | (176,279    | )
|                                                                                    |  |                                |             |   |      |             |  
|Net cash used in investing activities                                               |  |                                | (49,564,702 | ) |      | (26,767,540 | )
|                                                                                    |  |                                |             |   |      |             |  
|Cash flows from financing activities:                                               |  |                                |             |   |      |             |  
|Net change in deposits                                                              |  |                                | 38,622,705  |   |      | 26,086,898  |  
|Net change in securities sold under agreements to repurchase                        |  |                                | 6,126,781   |   |      | (333,401    | )
|Proceeds from Federal Home Loan Bank advances                                       |  |                                | 20,000,000  |   |      |            |  
|Repayments of Federal Home Loan Bank advances                                       |  |                                | (10,000,000 | ) |      | (5,000,000  | )
|Dividends paid                                                                      |  |                                | (613,574    | ) |      | (300,901    | )
|Cash in lieu of fractional shares                                                   |  |                                | (925        | ) |      |            |  
|Proceeds from exercise of stock options                                             |  |                                | 537,550     |   |      | 769,873     |  
|Retirement of common stock                                                          |  |                                | (127,712    | ) |      | (795,298    | )
|                                                                                    |  |                                |             |   |      |             |  
|Net cash provided by financing activities                                           |  |                                | 54,544,825  |   |      | 20,427,171  |  
|                                                                                    |  |                                |             |   |      |             |  
|Increase in cash and cash equivalents                                               |  |                                | 7,410,602   |   |      | (3,236,898  | )
|                                                                                    |  |                               
|Cash and cash equivalents at beginning of period                                    |  | $                              | 15,418,073  |   |      | 20,471,930  |  
|                                                                                    |  |                                |             |   |      |             |  
|Cash and cash equivalents at end of period                                          |  | $                              | 22,828,675  |   |      | 17,235,032  |  
|                                                                                    |  |                                |             |   |      |             |  
|Supplemental disclosure of cash flow information:                                   |  |                                |             |   |      |             |  
|Interest paid                                                                       |  | $                              | 8,140,511   |   |      | 3,344,751   |  
|                                                                                    |  |                                |             |   |      |             |  
|Income taxes paid                                                                   |  | $                              | 2,259,505   |   |      | 480,729     |  
|                                                                                    |  |                                |             |   |      |             |  

See accompanying notes to unaudited consolidated financial statements.



4



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Notes to Consolidated Financial Statements

(Unaudited)

1.
Basis of Presentation

The consolidated financial statements for the three- and nine-month periods ended September 30, 2006 and 2005 are not
audited and reflect all adjustments (consisting only of normal recurring accruals) which are, in the opinion of management, necessary for a fair presentation of the financial position, operating results, and cash flows for the interim periods.
Accordingly, they do not include all information and disclosures required by generally accepted accounting principles for complete financial statements.

The results of operations for the three- and nine-month periods ended September 30, 2006, are not necessarily indicative of the results for the entire year ending December 31, 2006.

2. Stock Compensation Plans

Effective January 1, 2006, CCF Holding Company (the Company) adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment (SFAS
123(R)). SFAS 123(R) requires compensation expense to be recognized for share-based payments over the vesting period based on the awards fair value at the date of grant. SFAS 123(R) also requires the benefits of tax deductions in
excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as previously required.

The Company
adopted SFAS 123(R) using the modified prospective application; accordingly, the financial statements for periods prior to January 1, 2006, will not include compensation cost calculated under the fair value method. Under the modified
prospective application, SFAS 123(R) applies to new awards and to awards modified, repurchased or cancelled after the effective date. SFAS 123(R) also applies to awards granted prior to, but not yet vested, as of January 1, 2006, as if the fair
value method required for pro forma disclosure under SFAS 123, Accounting for Stock Based Compensation,were in effect for expense recognition purposes.

Prior to the adoption of SFAS 123(R), the Company accounted for stock-based compensation to employees and non-employee members of the Board under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock
Issued to Employees,and related interpretations. No stock-based employee compensation cost was reflected in net earnings, as all stock options granted under those plans had an exercise price equal to the market value of the underlying common
stock on the date of the grant. For the three-month period ended September 30, 2006, the Company recognized $0 in share-based compensation costs, for the nine-month period, the Company recognized $22,237, or $0.01 per basic and diluted share.
As of September 30, 2006, all of the Companys unvested stock options were tax qualifying and no income tax benefits were recognized relating to the compensation expense.

The following table illustrates the effect of net earnings and earnings per share if the Company had applied the fair value recognition provisions of SFAS 123(R) to stock-based compensation for the three and
nine-month periods ended September 30, 2005:



|                                                                                                                            |  |                                              |         |   |                                             |           |  
|--------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------- | ------- | - | ------------------------------------------- | --------- | -
|                                                                                                                            |  | For the three monthsended
September 30, 2005 |         |   | For the nine monthsended September 30, 2005 |          
|Net earnings as reported                                                                                                    |  | $                                            | 529,855 |   |                                             | 2,145,368 |  
|                                                                                                                            |  |                                             
|Deduct: Total stock based employee compensation expense determined under fair-value based method for all awards, net of tax |  |                                              | (1,475  | ) |                                             | (169,950  | )
|                                                                                                                            |  |                                              |         |   |                                             |           |  
|Pro forma net earnings                                                                                                      |  | $                                            | 528,380 |   |                                             | 1,975,418 |  
|                                                                                                                            |  |                                              |         |   |                                             |           |  
|Basic earnings per share:                                                                                                   |  |                                              |         |   |                                             |           |  
|As reported                                                                                                                 |  | $                                            | 0.15    |   |                                             | 0.62      |  
|Pro forma                                                                                                                   |  | $                                            | 0.15    |   |                                             | 0.57      |  
|Diluted earnings per share:                                                                                                 |  |                                              |         |   |                                             |           |  
|As reported                                                                                                                 |  | $                                            | 0.14    |   |                                             | 0.58      |  
|Pro forma                                                                                                                   |  | $                                            | 0.14    |   |                                             | 0.54      |  



5



---

##### Table of Contents

The difference between the net earnings as reported and pro forma is the expense associated with the option grants, which
would have been earned in the period. This expense was calculated based on the number of options vested during the period multiplied by the fair value of the respective option at the time of grant, net of tax effect.

During the first nine-months of 2006 and 2005, the fair value of each option was estimated on the date of grant using the Black-Scholes options-pricing model with the
following weighted average assumptions:



|                                       |  |                                |         |   |      |   |         |  
|-------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                       |  | Nine-Months EndedSeptember 30, |        
|                                       |  | 2006                           |         |   | 2005 |  
|Options Issued                         |  |                                | 7,500   |   |      |   | 37,500  |  
|Weighted average grant date fair value |  | $                              | 3.51    |   |      | $ | 4.45    |  
|Risk-free interest rate                |  |                                | 4.21    | % |      |   | 4.27    | %
|Expected dividend yield                |  |                                | 1.58    | % |      |   | 1.30    | %
|Expected stock price volatility        |  |                                | 0.1520  |   |      |   | 0.2181  |  
|Expected life                          |  |                                | 7 years |   |      |   | 7 years |  

3. Accounting Policies

Reference is made to the accounting policies of the Company described in the notes to the consolidated financial statements contained in the Companys Annual Report
on Form 10-KSB for the fiscal year ended December 31, 2005, filed with the Securities and Exchange Commission.

4.
Reclassification

Certain amounts in the prior period financial statements have been reclassified to conform to the presentation used in the current
period unaudited consolidated financial statements.

5. Earnings per share

Basic earnings per share are based on the weighted average number of common shares outstanding during the period while the effects of potential shares outstanding during
the period are included in diluted earnings per share. All outstanding share references and per share references have been adjusted to reflect the three for two stock split declared on August 23, 2006, and paid on September 20, 2006, to
shareholders of record on September 6, 2006. The reconciliation of the amounts used in the computation of both basic earnings per share and diluted earnings per share for each period is presented as follows:

For the three-months ended September 30, 2006



|                                 |  |             |           |              |           |                 |   |       |  
|-------------------------------- |  | ----------- | --------- | ------------ | --------- | --------------- | - | ----- | -
|                                 |  | NetEarnings |           | CommonShares |           | Per ShareAmount |  
|Basic earnings per share         |  | $           | 1,442,050 |              | 3,629,843 |                 | $ | 0.40  |  
|                                 |  |             |          
|Effect of dilutive common stock: |  |             |           |              |           |                 |   |       |  
|Stock options                    |  |             |          |              | 174,583   |                 | $ | (0.02 | )
|                                 |  |             |           |              |           |                 |   |       |  
|Diluted earnings per share       |  | $           | 1,442,050 |              | 3,804,426 |                 | $ | 0.38  |  
|                                 |  |             |           |              |           |                 |   |       |  

For the three-months ended September 30, 2005



|                                 |  |             |         |              |           |                 |   |       |  
|-------------------------------- |  | ----------- | ------- | ------------ | --------- | --------------- | - | ----- | -
|                                 |  | NetEarnings |         | CommonShares |           | Per ShareAmount |  
|Basic earnings per share         |  | $           | 529,855 |              | 3,514,188 |                 | $ | 0.15  |  
|                                 |  |             |        
|Effect of dilutive common stock: |  |             |         |              |           |                 |   |       |  
|Stock options                    |  |             |        |              | 173,226   |                 | $ | (0.01 | )
|                                 |  |             |         |              |           |                 |   |       |  
|Diluted earnings per share       |  | $           | 529,855 |              | 3,687,414 |                 | $ | 0.14  |  
|                                 |  |             |         |              |           |                 |   |       |  



6



---

##### Table of Contents

For the nine-months ended September 30, 2006



|                                 |  |             |           |              |           |                 |   |       |  
|-------------------------------- |  | ----------- | --------- | ------------ | --------- | --------------- | - | ----- | -
|                                 |  | NetEarnings |           | CommonShares |           | Per ShareAmount |  
|Basic earnings per share         |  | $           | 3,825,409 |              | 3,623,401 |                 | $ | 1.06  |  
|                                 |  |             |          
|Effect of dilutive common stock: |  |             |           |              |           |                 |   |       |  
|Stock options                    |  |             |          |              | 144,329   |                 | $ | (0.04 | )
|                                 |  |             |           |              |           |                 |   |       |  
|Diluted earnings per share       |  | $           | 3,825,409 |              | 3,767,730 |                 | $ | 1.02  |  
|                                 |  |             |           |              |           |                 |   |       |  

For the nine-months ended September 30, 2005



|                                 |  |             |           |              |           |                 |   |       |  
|-------------------------------- |  | ----------- | --------- | ------------ | --------- | --------------- | - | ----- | -
|                                 |  | NetEarnings |           | CommonShares |           | Per ShareAmount |  
|Basic earnings per share         |  | $           | 2,145,368 |              | 3,471,925 |                 | $ | 0.62  |  
|                                 |  |             |          
|Effect of dilutive common stock: |  |             |           |              |           |                 |   |       |  
|Stock options                    |  |             |          |              | 196,123   |                 | $ | (0.04 | )
|                                 |  |             |           |              |           |                 |   |       |  
|Diluted earnings per share       |  | $           | 2,145,368 |              | 3,668,048 |                 | $ | 0.58  |  
|                                 |  |             |           |              |           |                 |   |       |  

6. Stock Split

On August 23, 2006, the Company announced a three-for-two stock split, payable in the form of a 50% stock dividend to shareholders of record on September 6,
2006, with a payment date of September 20, 2006.

7. Dividends Payable

On September 20, 2006, the Company declared a $0.065 dividend per share to shareholders of record on October 4, 2006, with a payment date of October 18,
2006.

8. Recent Accounting Pronouncements

Other accounting standards that have been issued or proposed by the Financial Accounting Standards Board and other standard setting entities that do not require adoption until a future date are not expected to have a
material impact on the Companys consolidated financial statements upon adoption.

Item 2. Managements Discussion and Analysis or Plan of Operations

The Company may from time to time make written or
oral forward-looking statements, including statements contained in the Companys filings with the Securities and Exchange Commission (including this report on Form 10-Q), in its reports to stockholders and in other communications by
the Company, which are made in good faith by the Company pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

These forward-looking statements involve risks and uncertainties, such as statements of the Companys plans, objectives, expectations, estimates and intentions, that are subject to change based on various
important factors, some of which are beyond the Companys control. The following factors, among others, could cause the Companys financial performance to differ materially from the plans, objectives, expectations, estimates and intentions
expressed in such forward-looking statements: the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; the effects of, and changes in, trade, monetary and fiscal policies
and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation; interest rate, market and monetary fluctuations; the timely development of and acceptance of new products and services of the Company and
the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors products and services; the willingness of users to substitute competitors products and services for
the Companys products and services; the success of the Company in gaining regulatory approval of its products and services, when required; the impact of changes in financial services laws and regulations, including laws concerning taxes,
banking, securities and insurance; technological changes and acquisitions; managing credit risk; changes in consumer spending and saving habits; the impact of the war on terrorism; and the success of the Company at managing the risks involved in the
foregoing.



7



---

##### Table of Contents

The Company cautions that these important factors are not exclusive. The Company does not undertake to update any
forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

Comparison of Financial
Condition at September 30, 2006 and December 31, 2005

Assets - The Companys total assets increased $57.3 million, or 15.7%,
between December 31, 2005, and September 30, 2006. Net loans receivable increased $51.5 million, or 18.4%, to $331.5 million, at September 30, 2006, from $280.0 million at December 31, 2005. The Companys loan growth for the
nine-month period includes approximately $30.5 million in commercial and commercial real estate loans, $14.4 million in construction real estate loans, and $7.8 million in acquisition and development loans. Loan demand remains strong in the
Companys market.

Investment securities decreased during the period by $2.8 million due to maturities and calls of bonds totaling $6.0 million and
principal repayments on mortgage backed securities of $541,000. These amounts were partially offset by the purchase of $4.0 million in agency bonds and the positive change in market value of the portfolio totaling $181,000.

Cash and cash equivalents increased $7.4 million during the nine-months ended September 30, 2006 as deposit accounts, repurchase accounts and Federal Home Loan Bank
(FHLB) borrowings increased during the nine-month period.

Premises and equipment decreased $263,000 since December 31, 2005 due to the
sale of land originally purchased for branch expansion totaling $510,000. The sale was partially offset by the addition of fixed assets for renovation of the existing operations center, which was completed to increase capacity at the facility.

FHLB stock owned increased during the nine-month period by $498,000. This net increase in ownership was required by the FHLB due to increased borrowing
during the period.

Liabilities - Total deposits during the nine-months ended September 30, 2006, grew to $350.9 million, an increase of $38.6
million, or 12.4%, from $312.3 million at December 31, 2005. Transaction accounts, which include non-interest bearing demand deposit accounts, NOW accounts and money market accounts, increased $10.7 million, from $177.0 million at
December 31, 2005 to $187.6 million at September 30, 2006. Repurchase accounts, used by small businesses as a cash management tool, increased $6.1 million, or 155.13%, during the period, from $3.9 million at December 31, 2005, to
$10.1 million at September 30, 2006.

Time deposits increased during the nine-month period from $129.3 million at December 31, 2005, to $158.4
million at September 30, 2006, an increase of $29.1 million, or 22.5%. This increase was needed to fund loan growth and improve the liquidity position of Heritage Bank (the Bank). Certificates of deposit totaling $13.0 million were
generated through the internet from financial institutions nationwide. These certificates are of one year or less in maturity and provide funding at an average rate of 5.14%, which was comparable to local certificate campaigns during the same
period. The remaining increase was generated through local deposits.

Shareholders Equity - Shareholders equity increased $3.7 million,
from $24.2 million at December 31, 2005, to $27.9 million at September 30, 2006. This increase was the result of net earnings of $3.8 million in the first nine-months of 2006, cash received from the exercise of stock options totaling
$537,000, and an improvement in the fair value of the Banks available for sale investment securities portfolio, which affects accumulated other comprehensive income. Equity increases were partially offset by the declaration of $0.182 per share
(adjusted for the three-for-two stock split) in dividends, which totaled $660,000, and the repurchase and retirement of common stock, which totaled $128,000. The ratio of shareholders equity as a percentage of total assets was 6.6% at
September 30, 2006 and December 31, 2005. Book value per share (adjusted for the three-for-two stock split) increased $0.89 per share during the period, from $6.80 at December 31, 2005, to $7.69 at September 30, 2005.



8



---

##### Table of Contents

Comparison of Operating Results for the Three months and Nine months ended September 30, 2006 and
September 30, 2005

Net Earnings - The Company had net earnings of $1.4 million for the three-month period ended September 30, 2006,
compared to net earnings of $530,000 in the same three-month period in 2005. This represents an increase in net earnings of $912,000, or 172.1%. For the nine-month period ended September 30, 2006, net earnings of $3.8 million represented an
increase of $1.7 million, or 78.3%, over the nine-month period ended September 30, 2005, which had earnings of $2.1 million. For the three-month period ended September 30, 2006, non-operating income of $81,000 was included, representing
the collection of prior year expenses related to a foreclosure. The three- and nine-month periods ending September 30, 2005, include a one-time pre-tax charge taken in the third quarter of 2005 to cover an impairment recognized in the
Banks other real estate holdings. This amounted to an after tax income effect of $540,000 for the 2005 periods. Earnings during the first nine-months of 2006 included a loss of $201,500 on other real estate owned. The write-down was performed
in order to reduce the carrying value of the property to its contracted sales price, less estimated selling costs. The nine-month period ended September 30, 2006, also had net gains on loans sold of $51,000 and net gains on sale of fixed assets
of $106,000. For the nine-months ended September 30, 2005, earnings included gains on sales of loans of $546,000, and a loss on sale of investment securities of $23,000.

Net Interest Income - Net interest income for the nine-month period ended September 30, 2006, increased $3.3 million, or 31.1%, from $10.7 million at September 30 2005, to $14.0 million at
September 30, 2006. For the three-month period ended September 30, 2006, net interest income increased $1.1 million, or 28.0%, from $3.8 million at September 30, 2005, to $4.9 million at September 30, 2006.

Interest income for the nine-month period ended September 30, 2006, increased $6.1 million, or 37.9%, from $16.2 million at September 30, 2005, to $22.3
million at September 30, 2006. This increase is primarily due to the increase in interest rates during the period, however, growth in interest earning assets also contributed to the increase. The average rate earned on loans for the period
ended September 30, 2006, increased 162 basis points, from 7.02% at September 30, 2005, to 8.64% at September 30, 2006. For the three-month period ended September 30, 2006, interest income increased $2.3 million, or 38.9%, from
$5.8 million at September 30, 2005, to $8.1 million at September 30, 2006. Average balances on loans increased from $280.7 million at September 30, 2005, to $331.8 million at September 30, 2006.

Interest expense increased $2.8 million, or 51.2%, from $5.5 million in the nine-month period ended September 30, 2005, to $8.3 million for the nine-month period
ended September 30, 2006. For the three-month period ended September 30, 2006, interest expense increased $1.2 million, or 60.3%, from $2.0 million at September 30, 2005, to $3.2 million at September 30, 2006.

The increase is due to the repricing of deposit accounts at higher rates coinciding with the increases in federal funds rates. In addition, the interest paid on the
junior subordinated debentures increased each quarter as prime increased.

The average rate paid for the time deposits increased 112 basis points, from
3.26% for the period ended September 30, 2005, to 4.38% for the period ended September 30, 2006. For interest-bearing transaction accounts the average rate paid increased 96 basis points, from 1.89% for the period ended September 30,
2005, to 2.85% at September 30, 2006.

During the nine-month period ended September 30, 2006, the increase in the yield on earning assets
outpaced the increase in the cost of funds for the Bank. With a positive gap, the Bank experiences an increase in net interest income in the short term during a rising rate environment. In a decreasing rate environment, the Bank could experience
margin compression as certain deposit accounts have not increased in rate proportionately to the increases in certain asset categories. This compression could also occur in a stable rate environment if competitive situations require an increase in
certain deposit liability categories as well. With the expectation of rates decreasing at some point during the next three years, the Bank purchased a $50 million floor at 7.0% prime. The cost of this product, $215,000 will be expensed quarterly
over the three year period based on a pricing schedule set at the purchase of the instrument. The effectiveness of the floor will be reviewed quarterly.

Provision for Loan Losses - The Banks provision for loan losses for the nine-month period ended September 30, 2006, was $530,000, an increase of $125,000 over the provision of $405,000 for the nine-month period ended
September 30, 2005. The loan loss reserve balance at September 30, 2006, was $3.8 million, or 1.14% of loans



9



---

##### Table of Contents

outstanding. For the period ended September 30, 2005, the loan loss reserve was $3.3 million, or 1.16% of loans
outstanding. For the three month period ended September 30, 2006, the provision was $180,000, an increase of $45,000 over the provision of $135,000 for the three-month period ended September 30, 2006.

Based on the Banks internal calculation the allowance for loan losses is considered adequate. Management will continue to monitor and adjust the allowance
provision as necessary during the year based on growth in the loan portfolio, loss experience, workout of non-performing loans, financial condition of borrowers, and continued monitoring of local economic conditions, as well as any other external
factors.

Non-performing loans totaled $35,000 at September 30, 2006, which equaled 0.008% of loans outstanding. This compares to $46,000, or 0.013%,
at September 30, 2005. At September 30, 2006, nonperforming loans consisted of one loan, secured by commercial real estate.

Non-performing
assets were $2.0 million on September 30, 2006. This balance consists of one property valued at $2.0 million and secured by commercial real estate. The balance is net of a write down of $201,500, reflected in the first quarter 2006 earnings.
This write down was required to adjust the book value of the property to the previously contracted sales price, less estimated selling costs. The contract to sell this property was withdrawn due to the developers concerns with the economy and
the speculative nature of the project. The earnest money paid by the purchaser was forfeited and applied to the balance of the debt. The marketing of the property has been delayed due to an issue related to the title on a portion of the property,
which is under review by two separate title insurance companies. The Bank does not expect any loss related to this issue.

Other Income  Other
income of $1.9 million for the nine-month period ended September 30, 2006, is less than other income for the same period in 2005, which totaled $2.0 million. Other income for the period ended September 30, 2005, included a pre-tax net gain
of $430,000 on the sale of SBA loans. This type of income distorts quarterly earnings because the gains may be booked in different periods from year to year. Gains on sales of SBA loans are a part of the normal course of business for the Bank and,
as such, should be compared as a part of annual earnings. The period ended September 30, 2006, included gains on sales of loans of $51,000.

Service
charges on deposit accounts increased for the nine-month period ended September 30, 2006 by $138,000, or 15.0%, from $925,000 at September 30, 2005 to $1.1 million at September 30, 2006. The increase is attributed to a 17.9% increase
in the number of non-interest bearing demand deposit accounts. In addition, the Bank implemented an overdraft protection program during the second quarter of 2005, which has increased service charge income.

During 2005, the Bank implemented a mortgage origination program, which has contributed fees of $143,000 during the first nine-months of 2006, as compared to the period
ended September 30, 2005 when mortgage fees earned were $55,000. For the three-month period ended September 30, 2006, mortgage fees were $51,000, an increase of $28,000 for the three-month period ended September 30, 2005, which had
mortgage fee income of $23,000.

Non-operating income for the three and nine-month periods ending September 30, 2006, totaled $81,000. This income
represents the collection of expenses incurred in 2005 during foreclosure and collection proceedings related to the loan partially guaranteed by the United States Department of Agriculture (USDA).

Other Expenses - Other expenses for the nine-month period ended September 30, 2006, increased $460,000, or 5.0%, from $9.1 million for the nine-month period
ended September 30, 2005, to $9.6 million for the same period in 2006. Salaries and employee benefits increased to $5.6 million for the nine-month period ended September 30, 2006, compared to $5.1 million during the same nine-month period
in 2005, an increase of $549,000, or 10.9%. Annual salary increases, related tax expenses, and an increase in the accrual for annual bonus incentive payments account for the increase. The increase in bonus accrual was deemed prudent to avoid
deficits in 2007 when the 2006 incentive is paid. Additionally, the Bank incurred $221,000 loss on check frauds during the nine-months ended September 30, 2006, $129,000 of which is included in other expenses with the remainder of $92,000
charged to an internal reserve for fraud. For the three-month period ended September 30, 2006, other expenses decreased $325,000, or 9.0%, from $3.6 million at September 30, 2005, to $3.3 million at September 30, 2006. The three and
nine-month periods ending September 30, 2005, include a one-time pre-tax charge of $810,000 taken in the third quarter of 2005 to cover an impairment recognized in the Banks other real estate holdings. This amounted to an after tax income
effect of $540,000 for the 2005 periods.

Liquidity - The Banks short-term on balance sheet liquidity was 11.5% on September 30, 2006.
The Bank is required to maintain minimum levels of liquid assets as defined by the Georgia Department of Banking and Finance



10



---

##### Table of Contents

and the Federal Deposit Insurance Corporation (FDIC) regulations. The Bank continues to search for deposits
and other means of meeting its loan demand. The Bank adjusts its liquidity level as appropriate to meet its asset/liability objectives. The primary sources of funds are deposits, amortization, and prepayments of loans and mortgage-backed securities,
maturity of investments, and funds provided from operations. As an alternative to supplement liquidity needs, the Bank has the ability to borrow from the Federal Home Loan Bank of Atlanta and other correspondent banks. These commitments totaled
$51.7 million at September 30, 2006, with $20.0 million drawn. Scheduled loan amortization and maturing investment securities are a relatively predictable source of funds, however, deposit flow and loan prepayments are greatly influenced by,
among other things, market interest rates, economic conditions, and competition. The Banks liquidity, represented by cash, cash equivalents, and unpledged securities available-for-sale, is a product of its operating, investing, and financing
activities.

Capital Ratios  Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to
maintain minimum amounts and ratios of total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. As of September 30, 2006, the most recent notification from the FDIC categorized the Bank as well capitalized
under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Banks capital category.

As of September 30, 2006, total risk based capital ratios were 10.56% for the Bank and 11.13% for the consolidated company. The Tier 1 capital to risk weighted
assets ratio was 9.51% for the Bank and 9.62% for the consolidated company. The Tier 1 capital to average asset ratio (leverage ratio) was 8.46% for the Bank and 8.98% for the consolidated company.

Other Items The receivable of $382,500 due from the USDA was paid in full in September 2006. Additionally, other related expenses incurred in 2005 were
recovered. The recovered expenses are noted as Other Non-Operating Income in the period ending September 30, 2006.

A recovery of $97,000
was realized in October 2006 related to the deposit fraud losses noted in Other Expenses. Of this, $92,000 was used to replenish the internal reserve account with the remainder credited to income in October 2006.

Item 3. Qualitative and Quantitative Disclosures about Market Risk

Pursuant to Instruction 1 to Item 305(c) of
Regulation S-K, no disclosure under this item will be required until December 31, 2006.

Item 4. Controls and Procedures

Within the 90-day period prior to the date of this report, the Company, under the
supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Companys disclosure controls and
procedures as defined in Exchange Act Rule 13a  15(e). 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. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective as
of September 30, 2006 in ensuring that material information relating to the Company, including our consolidated subsidiaries, is made known to them by others within those entities, particularly during the period in which this quarterly report was
being prepared. There were no significant changes in our internal controls or in other factors during the fiscal quarter ended September 30, 2006 that have materially affected or are reasonable likely to materially affect these controls subsequent
to the date of the evaluation.



11



---

##### Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

You should carefully consider the factors discussed in Part I, Item 1. Description of
Business under the heading Risk Factors in our Annual Report on Form 10-KSB for the year ended December 31, 2005, which could materially affect our business, financial condition or future results. The risks described in our
Annual Report on Form 10-KSB are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition
and/or operating results.

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



| | (a) | Not applicable.
| | --- | ---------------



| | (b) | Not applicable.
| | --- | ---------------



| | (c) | The following table sets forth the Companys repurchases of its common equity during the third quarter of 2006:
| | --- | ---------------------------------------------------------------------------------------------------------------



|                                       |  |                                     |  |                              |  |                                                                                 |  |                                                                                                         
|-------------------------------------- |  | ----------------------------------- |  | ---------------------------- |  | ------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------
|Period                                 |  | Total Number of Shares Purchased(1) |  | Average Price Paid per Share |  | Total Number of Shares Purchased as Part of
Publicly Announced Plans orPrograms |  | Maximum Number (orApproximate Dollar Value)of Shares that May Yet
BePurchased Under the Plansor Programs
|July 1, through July 31, 2006          |  |                                    |  |                             |  |                                                                                |  |                                                                                                        
|August 1 through August 31, 2006       |  |                                    |  |                             |  |                                                                                |  |                                                                                                        
|September 1 through September 30, 2006 |  |                                    |  |                             |  |                                                                                |  |                                                                                                        
|Total                                  |  |                                     |  |                              |  |                                                                                |  |                                                                                                        

Item 3. Defaults Upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5. Other Information

None.

Item 6. Exhibits



| | (a) | Exhibits
| | --- | --------



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



12



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

SIGNATURES

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

CCF HOLDING COMPANY



|                        |  |     |  |                        
|----------------------- |  | --- |  | -----------------------
|Date: November 13, 2006 |  | BY: |  | /s/ David B. Turner    
|                        |  |     |  | David B. Turner        
|                        |  |     |  | President and          
|                        |  |     |  | Chief Executive Officer
|                        |  |    
|Date: November 13, 2006 |  | BY: |  | /s/ Mary Jo Rogers     
|                        |  |     |  | Mary Jo Rogers         
|                        |  |     |  | Sr. Vice President and 
|                        |  |     |  | Chief Financial Officer



13