UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





Quarterly Report Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

For the Quarterly Period Ended
September 30, 2010

Commission File Number 000-32627





LOGO

(Exact name of registrant as specified in its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Georgia                                                        |  | 58-1423423                       
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer Identification No.)

P. O. Box 455, 1010 North Way,
Darien, Georgia 31305

(Address of principal executive offices) (Zip Code)

(912) 437-4141

(Registrants telephone number, including area code)





Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities 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   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, 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 preceeding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

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



|                        |  |                                                   |  |                           |  |  
|----------------------- |  | ------------------------------------------------- |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                 |  | Accelerated filer         |  |  ̈
|                        |  |                                                   | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company.) |  | Smaller reporting company |  | x

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

As of
November 17, 2010, 3,129,388 shares of the Registrants common stock, par value $1.25 per share, were outstanding.









---

Table of Contents



|                               |  |                                                                                        |    |      |    | 
|------------------------------ |  | -------------------------------------------------------------------------------------- | -- | ---- | -- | 
|                               |  |                                                                                        |    | Page |   
|Part I  Financial Information |  |                                                                                        |    |     
|                               |  |                                                                                       
|Item 1.                        |  | Financial Statements:                                                                  |    |      |    | 
|                               |  | Consolidated Balance Sheets                                                            |    |      | 3  | 
|                               |  | Consolidated Statements of Operations                                                  |    |      | 4  | 
|                               |  | Consolidated Statements of Shareholders Equity                                        |    |      | 5  | 
|                               |  | Consolidated Statements of Cash Flows                                                  |    |      | 6  | 
|                               |  | Notes to Consolidated Financial Statements                                             |    |      | 8  | 
|                               |  |                                                                                       
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations. |    |      | 20 | 
|                               |  |                                                                                       
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk.                            |    |      | 42 | 
|                               |  |                                                                                       
|Item 4.                        |  | Controls and Procedures.                                                               |    |      | 42 | 
|                               | 
|Part II  Other Information    |  |                                                                                        |    |     
|                               |  |                                                                                       
|Item 1.                        |  | Legal Proceedings.                                                                     |    |      | 44 | 
|                               |  |                                                                                       
|Item 1A.                       |  | Risk Factors.                                                                          |    |      | 44 | 
|                               |  |                                                                                       
|Item 2                         |  | Unregistered Sales of Equity Securities and Use of Proceeds.                           |    |      | 44 | 
|                               |  |                                                                                       
|Item 3.                        |  | Defaults upon Senior Securities.                                                       |    |      | 44 | 
|                               |  |                                                                                       
|Item 4.                        |  | (Removed and Reserved).                                                                |    |      | 44 | 
|                               |  |                                                                                       
|Item 5.                        |  | Other Information.                                                                     |    |      | 44 | 
|                               |  |                                                                                       
|Item 6.                        |  | Exhibits.                                                                              |    |      | 44 | 
|                               | 
|Signatures                     |  |                                                                                        | 46 |     



---

Part I - Financial Information

Item 1. Financial Statements.

Southeastern Banking Corporation

Consolidated
Balance Sheets



|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                                     |  | (Unaudited)September 30,2010 |             |   | December 31,2009 |  
|                                                                                                                                     |  |                             
|Assets                                                                                                                               |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Cash and due from banks                                                                                                              |  | $                            | 9,858,434   |   |                  | $ | 20,949,181  |  
|Interest-bearing deposits in other banks                                                                                             |  |                              | 69,658,816  |   |                  |   | 19,533,278  |  
|Federal funds sold                                                                                                                   |  |                              | 2,150,000   |   |                  |   | 2,150,000   |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|Cash and cash equivalents                                                                                                            |  |                              | 81,667,250  |   |                  |   | 42,632,459  |  
|                                                                                                                                     |  |                             
|Investment securities available-for-sale (amortized cost of $60,387,046 and $76,256,916 at September 30, 2010 and December 31,
2009) |  |                              | 61,693,691  |   |                  |   | 74,626,130  |  
|                                                                                                                                     |  |                             
|Loans, gross                                                                                                                         |  |                              | 250,207,314 |   |                  |   | 275,828,915 |  
|Unearned income                                                                                                                      |  |                              | (77,552     | ) |                  |   | (103,059    | )
|Allowance for loan losses                                                                                                            |  |                              | (8,992,679  | ) |                  |   | (7,169,703  | )
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|Net loans                                                                                                                            |  |                              | 241,137,083 |   |                  |   | 268,556,153 |  
|                                                                                                                                     |  |                             
|Premises and equipment, net                                                                                                          |  |                              | 11,317,869  |   |                  |   | 11,706,110  |  
|Bank-owned life insurance, at cash surrender value                                                                                   |  |                              | 5,678,833   |   |                  |   | 5,500,430   |  
|Other real estate                                                                                                                    |  |                              | 10,170,135  |   |                  |   | 8,529,562   |  
|Other assets                                                                                                                         |  |                              | 11,739,627  |   |                  |   | 9,504,781   |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Total Assets                                                                                                                         |  | $                            | 423,404,488 |   |                  | $ | 421,055,625 |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Liabilities and Shareholders Equity                                                                                                 |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Liabilities                                                                                                                          |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Deposits:                                                                                                                            |  |                              |             |   |                  |   |             |  
|Noninterest-bearing demand deposits                                                                                                  |  | $                            | 57,092,396  |   |                  | $ | 55,320,379  |  
|Interest-bearing demand, savings, and time deposits                                                                                  |  |                              | 306,392,450 |   |                  |   | 296,450,962 |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|Total deposits                                                                                                                       |  |                              | 363,484,846 |   |                  |   | 351,771,341 |  
|                                                                                                                                     |  |                             
|U. S. Treasury demand note                                                                                                           |  |                              | 613,841     |   |                  |   | 753,595     |  
|Federal Home Loan Bank advances                                                                                                      |  |                              | 5,000,000   |   |                  |   | 10,000,000  |  
|Other liabilities                                                                                                                    |  |                              | 2,148,247   |   |                  |   | 1,972,006   |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|Total liabilities                                                                                                                    |  |                              | 371,246,934 |   |                  |   | 364,496,942 |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Shareholders Equity                                                                                                                 |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Common stock, $1.25 par value                                                                                                        |  |                              | 4,475,996   |   |                  |   | 4,475,996   |  
|Additional paid-in-capital                                                                                                           |  |                              | 1,485,246   |   |                  |   | 1,449,696   |  
|Retained earnings                                                                                                                    |  |                              | 54,228,387  |   |                  |   | 60,512,342  |  
|Treasury stock, at cost                                                                                                              |  |                              | (8,894,461  | ) |                  |   | (8,803,031  | )
|Accumulated other comprehensive income (loss)                                                                                        |  |                              | 862,386     |   |                  |   | (1,076,320  | )
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|Total shareholders equity                                                                                                           |  |                              | 52,157,554  |   |                  |   | 56,558,683  |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Total Liabilities and Shareholders Equity                                                                                           |  | $                            | 423,404,488 |   |                  | $ | 421,055,625 |  
|                                                                                                                                     |  |                              |             |   |                  |   |             |  
|                                                                                                                                     |  |                             
|Common shares issued                                                                                                                 |  |                              | 3,580,797   |   |                  |   | 3,580,797   |  
|Common shares authorized                                                                                                             |  |                              | 10,000,000  |   |                  |   | 10,000,000  |  
|Common shares outstanding                                                                                                            |  |                              | 3,129,388   |   |                  |   | 3,138,531   |  
|Treasury shares                                                                                                                      |  |                              | 451,409     |   |                  |   | 442,266     |  

See accompanying
Notes to Consolidated Financial Statements.



3



---

Southeastern Banking Corporation

Consolidated Statements of Operations

(Unaudited)



|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|-------------------------------------------------------------------- |  | ------- | ---------- | - | ----------- | - | --------- | ---- |  | -- | ---------- | - |  | - | ---------- | -
|                                                                     |  | Quarter |            |   | Nine Months |  
|Period Ended September 30,                                           |  | 2010    |            |   | 2009        |   |           | 2010 |  |    | 2009       |  
|                                                                     |  |         |            |  
|Interest income:                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Interest and fees on loans                                           |  | $       | 3,497,895  |   |             | $ | 4,343,046 |      |  | $  | 10,756,384 |   |  | $ | 12,688,420 |  
|Interest on investment securities:                                   |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Taxable                                                              |  |         | 533,041    |   |             |   | 733,096   |      |  |    | 1,792,990  |   |  |   | 2,578,279  |  
|Tax-exempt                                                           |  |         | 180,200    |   |             |   | 236,878   |      |  |    | 580,585    |   |  |   | 778,075    |  
|Other interest income                                                |  |         | 51,835     |   |             |   | 7,562     |      |  |    | 112,362    |   |  |   | 15,281     |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Total interest income                                                |  |         | 4,262,971  |   |             |   | 5,320,582 |      |  |    | 13,242,321 |   |  |   | 16,060,055 |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Interest expense:                                                    |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Interest on deposits                                                 |  |         | 1,093,704  |   |             |   | 1,329,344 |      |  |    | 3,453,226  |   |  |   | 4,219,103  |  
|Interest on Federal Home Loan Bank advances                          |  |         | 33,019     |   |             |   | 98,256    |      |  |    | 159,647    |   |  |   | 280,045    |  
|Interest on other borrowings                                         |  |         |           |   |             |   | 1,411     |      |  |    | 313        |   |  |   | 12,806     |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Total interest expense                                               |  |         | 1,126,723  |   |             |   | 1,429,011 |      |  |    | 3,613,186  |   |  |   | 4,511,954  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Net interest income                                                  |  |         | 3,136,248  |   |             |   | 3,891,571 |      |  |    | 9,629,135  |   |  |   | 11,548,101 |  
|                                                                     |  |         |            |  
|Provision for loan losses                                            |  |         | 4,450,000  |   |             |   | 1,350,000 |      |  |    | 10,570,000 |   |  |   | 3,540,000  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Net interest income (loss) after provision for loan losses           |  |         | (1,313,752 | ) |             |   | 2,541,571 |      |  |    | (940,865   | ) |  |   | 8,008,101  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Noninterest income:                                                  |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Service charges on deposit accounts                                  |  |         | 704,391    |   |             |   | 743,217   |      |  |    | 2,050,344  |   |  |   | 2,098,109  |  
|Net gain (loss) on sales of investment securities available-for-sale |  |         |           |   |             |   | 2,155     |      |  |    | (143,408   | ) |  |   | 200,026    |  
|Other noninterest income                                             |  |         | 324,383    |   |             |   | 336,937   |      |  |    | 1,013,702  |   |  |   | 1,045,678  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Total noninterest income                                             |  |         | 1,028,774  |   |             |   | 1,082,309 |      |  |    | 2,920,638  |   |  |   | 3,343,813  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Noninterest expense:                                                 |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Salaries and employee benefits                                       |  |         | 1,747,115  |   |             |   | 1,842,964 |      |  |    | 5,364,874  |   |  |   | 5,625,139  |  
|Occupancy and equipment expense, net                                 |  |         | 665,640    |   |             |   | 683,268   |      |  |    | 2,020,188  |   |  |   | 2,059,852  |  
|Other-than-temporary impairment loss on debt security                |  |         |           |   |             |   |          |      |  |    | 45,059     |   |  |   |           |  
|Net (gain) loss on sales of other real estate                        |  |         | 4,935      |   |             |   | (255      | )    |  |    | 3,430      |   |  |   | (14,819    | )
|Write-downs on other real estate                                     |  |         | 821,529    |   |             |   | 120,000   |      |  |    | 1,731,098  |   |  |   | 216,828    |  
|Other noninterest expense                                            |  |         | 770,061    |   |             |   | 748,121   |      |  |    | 2,597,287  |   |  |   | 2,424,194  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Total noninterest expense                                            |  |         | 4,009,280  |   |             |   | 3,394,098 |      |  |    | 11,761,936 |   |  |   | 10,311,194 |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Income (loss) before income tax expense (benefit)                    |  |         | (4,294,258 | ) |             |   | 229,782   |      |  |    | (9,782,163 | ) |  |   | 1,040,720  |  
|                                                                     |  |         |            |  
|Income tax expense (benefit)                                         |  |         | (1,642,138 | ) |             |   | (43,112   | )    |  |    | (3,905,624 | ) |  |   | 25,731     |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Net income (loss)                                                    |  | ($      | 2,652,120  | ) |             | $ | 272,894   |      |  | ($ | 5,876,539  | ) |  | $ | 1,014,989  |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|                                                                     |  |         |            |  
|Basic and diluted earnings (loss) per common share                   |  | ($      | 0.85       | ) |             | $ | 0.09      |      |  | ($ | 1.88       | ) |  | $ | 0.32       |  
|                                                                     |  |         |            |   |             |   |           |      |  |    |            |   |  |   |            |  
|Basic and diluted weighted average common shares outstanding         |  |         | 3,129,388  |   |             |   | 3,151,874 |      |  |    | 3,132,402  |   |  |   | 3,161,562  |  

See accompanying
Notes to Consolidated Financial Statements.



4



---

Southeastern Banking Corporation

Consolidated Statements of Shareholders Equity

(Unaudited)



|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------ | ------------ | --------- | ----------- | ------------------------ | - | --------- | ---------------- |  | - | ------------- |  |  | ------------------------------------------- | ---------- | - | ----- | -- | ---------- | - |  | -- | ---------- | - |  | - | ---------- | -
|                                                                                                                                                                           |        | Common Stock |           |             | AdditionalPaid-InCapital |   |           | RetainedEarnings |  |   | TreasuryStock |  |  | AccumulatedOtherComprehensive
Income (Loss) |            |   | Total |   
|                                                                                                                                                                           | Shares |              |           | StatedValue |                          |   |           |                  |  |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Balance, December 31, 2008                                                                                                                                                 |        |              | 3,176,331 |             |                          | $ | 4,475,996 |                  |  | $ | 1,406,788     |  |  | $                                           | 60,726,000 |   |       | $  | (8,350,032 | ) |  | $  | (1,075,209 | ) |  | $ | 57,183,543 |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Comprehensive income:                                                                                                                                                      |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|Net income                                                                                                                                                                 |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             | 1,014,989  |   |       |    |           |   |  |    |           |   |  |   | 1,014,989  |  
|Unrealized holding gains (losses) on investment securities available-for-sale arising during the period, net of tax (benefit) of
$(31,982)                                 |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | (62,082    | ) |  |   | (62,082    | )
|Reclassification adjustment for net (gain) loss on sales of investment securities available-for-sale included in net income, net
of tax (benefit) of $68,009               |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | (132,017   | ) |  |   | (132,017   | )
|Reclassification adjustment for gains (losses) on investment securities transferred from held-to-maturity to available-for-sale
category, net of tax (benefit) of $155,587 |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | 302,023    |   |  |   | 302,023    |  
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|Total comprehensive income                                                                                                                                                 |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   | 1,122,913  |  
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Cash dividends declared, $0.23
1/2per share                                                                                                                                |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             | (743,740   | ) |       |    |           |   |  |    |           |   |  |   | (743,740   | )
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Stock-based compensation                                                                                                                                                   |        |              |          |             |                          |   |          |                  |  |   | 28,436        |  |  |                                             |           |   |       |    |           |   |  |    |           |   |  |   | 28,436     |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Purchase of treasury stock                                                                                                                                                 |        |              | (37,800   | )           |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    | (452,999   | ) |  |    |           |   |  |   | (452,999   | )
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Balance, September 30, 2009                                                                                                                                                |        |              | 3,138,531 |             |                          | $ | 4,475,996 |                  |  | $ | 1,435,224     |  |  | $                                           | 60,997,249 |   |       | ($ | 8,803,031  | ) |  | ($ | 967,285    | ) |  | $ | 57,138,153 |  
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Balance, December 31, 2009                                                                                                                                                 |        |              | 3,138,531 |             |                          | $ | 4,475,996 |                  |  | $ | 1,449,696     |  |  | $                                           | 60,512,342 |   |       | $  | (8,803,031 | ) |  | $  | (1,076,320 | ) |  | $ | 56,558,683 |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Comprehensive loss:                                                                                                                                                        |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|Net loss                                                                                                                                                                   |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             | (5,876,539 | ) |       |    |           |   |  |    |           |   |  |   | (5,876,539 | )
|Unrealized holding gains (losses) on investment securities available-for-sale arising during the period, net of tax (benefit) of
$934,649                                  |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | 1,814,319  |   |  |   | 1,814,319  |  
|Reclassification adjustment for net (gain) loss on sales of investment securities available-for-sale included in net loss, net of
tax (benefit) of $(48,759)               |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | 94,649     |   |  |   | 94,649     |  
|Reclassification adjustment for other-than-temporary impairment loss on debt security included in net loss, net of tax (benefit)
of $(15,321)                              |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    |           |   |  |    | 29,738     |   |  |   | 29,738     |  
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|Total comprehensive loss                                                                                                                                                   |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   | (3,937,833 | )
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Cash dividends declared, $0.13 per share                                                                                                                                   |        |              |          |             |                          |   |          |                  |  |   |              |  |  |                                             | (407,416   | ) |       |    |           |   |  |    |           |   |  |   | (407,416   | )
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Stock-based compensation                                                                                                                                                   |        |              |          |             |                          |   |          |                  |  |   | 35,550        |  |  |                                             |           |   |       |    |           |   |  |    |           |   |  |   | 35,550     |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Purchase of treasury stock                                                                                                                                                 |        |              | (9,143    | )           |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |    | (91,430    | ) |  |    |           |   |  |   | (91,430    | )
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  
|                                                                                                                                                                           |        |              |           |             |                          |   |          
|Balance, September 30, 2010                                                                                                                                                |        |              | 3,129,388 |             |                          | $ | 4,475,996 |                  |  | $ | 1,485,246     |  |  | $                                           | 54,228,387 |   |       | $  | (8,894,461 | ) |  | $  | 862,386    |   |  | $ | 52,157,554 |  
|                                                                                                                                                                           |        |              |           |             |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |    |            |   |  |    |            |   |  |   |            |  

See accompanying Notes to Consolidated Financial Statements.



5



---

Southeastern Banking Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                         |  |      |            |   |      |   |             |  
|---------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ----------- | -
|Nine Months Ended September 30,                                                          |  | 2010 |            |   | 2009 |  
|Cash flows from operating activities:                                                    |  |      |            |   |      |   |             |  
|Net income (loss)                                                                        |  | ($   | 5,876,539  | ) |      | $ | 1,014,989   |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |      |            |   |      |   |             |  
|Depreciation                                                                             |  |      | 566,385    |   |      |   | 620,738     |  
|Amortization and accretion, net                                                          |  |      | 199,620    |   |      |   | 257,200     |  
|Provision for loan losses                                                                |  |      | 10,570,000 |   |      |   | 3,540,000   |  
|Deferred income tax benefit                                                              |  |      | (208,199   | ) |      |   |            |  
|Net (gain) loss on sales of investment securities available-for-sale                     |  |      | 143,408    |   |      |   | (200,026    | )
|Other-than-temporary impairment loss on debt security                                    |  |      | 45,059     |   |      |   |            |  
|Increase in cash surrender value of bank-owned life insurance                            |  |      | (178,403   | ) |      |   | (184,373    | )
|Net (gain) loss on sales of other real estate                                            |  |      | 3,430      |   |      |   | (14,819     | )
|Write-downs on other real estate                                                         |  |      | 1,731,098  |   |      |   | 216,828     |  
|Stock-based compensation                                                                 |  |      | 35,550     |   |      |   | 28,436      |  
|Decrease in interest receivable                                                          |  |      | 366,972    |   |      |   | 372,029     |  
|Decrease in interest payable                                                             |  |      | (89,165    | ) |      |   | (288,295    | )
|Net change in income tax receivable or payable                                           |  |      | (3,707,906 | ) |      |   | (1,156,879  | )
|Decrease in prepaid FDIC assessments                                                     |  |      | 503,200    |   |      |   |            |  
|Net (increase) decrease in other assets                                                  |  |      | (297,588   | ) |      |   | 24,483      |  
|Net increase in other liabilities                                                        |  |      | 265,406    |   |      |   | 284,019     |  
|                                                                                         |  |      |            |   |      |   |             |  
|Net cash provided by operating activities                                                |  |      | 4,072,328  |   |      |   | 4,514,330   |  
|                                                                                         |  |      |            |   |      |   |             |  
|Cash flows from investing activities:                                                    |  |      |            |   |      |   |             |  
|Proceeds from sales of investment securities available-for-sale                          |  |      | 4,591,930  |   |      |   | 14,441,591  |  
|Proceeds from maturities, calls, and paydowns of investment securities:                  |  |      |            |   |      |   |             |  
|Available-for-sale                                                                       |  |      | 10,905,604 |   |      |   | 21,047,143  |  
|Held-to-maturity                                                                         |  |      |           |   |      |   | 799,700     |  
|Net (increase) decrease in loans                                                         |  |      | 13,118,582 |   |      |   | (7,431,258  | )
|Redemption of Federal Home Loan Bank stock                                               |  |      | 94,200     |   |      |   | 234,300     |  
|Capital expenditures, net                                                                |  |      | (178,144   | ) |      |   | (95,134     | )
|Proceeds from sales of other real estate                                                 |  |      | 355,386    |   |      |   | 261,897     |  
|                                                                                         |  |      |            |   |      |   |             |  
|Net cash provided by investing activities                                                |  |      | 28,887,558 |   |      |   | 29,258,239  |  
|                                                                                         |  |      |            |   |      |   |             |  
|Cash flows from financing activities:                                                    |  |      |            |   |      |   |             |  
|Net increase (decrease) in deposits                                                      |  |      | 11,713,505 |   |      |   | (11,211,643 | )
|Net decrease in federal funds purchased                                                  |  |      |           |   |      |   | (6,258,000  | )
|Net decrease in U. S. Treasury demand note                                               |  |      | (139,754   | ) |      |   | (1,389,854  | )
|Advances from Federal Home Loan Bank                                                     |  |      |           |   |      |   | 12,000,000  |  
|Repayment of advances from Federal Home Loan Bank                                        |  |      | (5,000,000 | ) |      |   | (19,000,000 | )
|Purchase of treasury stock                                                               |  |      | (91,430    | ) |      |   | (452,999    | )
|Dividends paid                                                                           |  |      | (407,416   | ) |      |   | (743,740    | )
|                                                                                         |  |      |            |   |      |   |             |  
|Net cash provided by (used in) financing activities                                      |  |      | 6,074,905  |   |      |   | (27,056,236 | )
|                                                                                         |  |      |            |   |      |   |             |  
|Net increase in cash and cash equivalents                                                |  |      | 39,034,791 |   |      |   | 6,716,333   |  
|Cash and cash equivalents at beginning of period                                         |  |      | 42,632,459 |   |      |   | 16,387,348  |  
|                                                                                         |  |      |            |   |      |   |             |  
|Cash and cash equivalents at end of period                                               |  | $    | 81,667,250 |   |      | $ | 23,103,681  |  
|                                                                                         |  |      |            |   |      |   |             |  



6



---

Southeastern Banking Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                       |  |      |           |  |      |   |            | 
|-------------------------------------------------------------------------------------- |  | ---- | --------- |  | ---- | - | ---------- | 
|Nine Months Ended September 30,                                                        |  | 2010 |           |  | 2009 |  
|Supplemental disclosure of cash flow information:                                      |  |      |           |  |      |   |            | 
|Cash paid during the year for:                                                         |  |      |           |  |      |   |            | 
|Interest                                                                               |  | $    | 3,702,351 |  |      | $ | 4,800,249  | 
|Income taxes, net of refunds                                                           |  |      |          |  |      |   | 1,185,000  | 
|Noncash investing and financing transactions:                                          |  |      |           |  |      |   |            | 
|Change in unrealized gains (losses) on investment securities available-for-sale        |  |      | 2,937,435 |  |      |   | 163,521    | 
|Transfer of investment securities from held-to-maturity to available-for-sale category |  |      |          |  |      |   | 28,811,418 | 
|Real estate acquired through foreclosure                                               |  |      | 3,990,205 |  |      |   | 2,925,054  | 
|Loans made in connection with sales of other real estate                               |  |      | 259,718   |  |      |   | 25,807     | 

See
accompanying Notes to Consolidated Financial Statements.



7



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|1. | BASIS OF PRESENTATION
|-- | ---------------------

The accompanying unaudited consolidated financial statements of Southeastern Banking Corporation and subsidiary (the Company)
have been prepared in accordance with accounting principles generally accepted in the United States (U.S. GAAP) for interim financial information and the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, these
financial statements do not include all of the information and footnotes required by U.S. GAAP for complete financial statements and should be read in conjunction with the Companys Annual Report on Form 10-K for the fiscal year ended
December 31, 2009.

The accounting and reporting policies followed in the presentation of the accompanying unaudited
consolidated financial statements are consistent with those described in note 1 of the notes to the consolidated financial statements included in the Companys 2009 Form 10-K, as updated by the information contained in this Form 10-Q. In the
opinion of management, these consolidated financial statements reflect all adjustments necessary to fairly present such information for the periods and dates indicated. Such adjustments, which include transactions typically determined or settled at
year-end, are normal and recurring in nature. All significant intercompany accounts and transactions have been eliminated. The consolidated balance sheet as of December 31, 2009 has been extracted from the audited consolidated balance sheet
included in the Companys 2009 Form 10-K. Certain reclassifications, with no effect on total assets or net operating results, have been made to prior period amounts to conform to the current period presentation.

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and
assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Results of operations for interim periods are not necessarily indicative of trend or results to be expected for the full year, due in part
to seasonal variations and unusual or infrequently occurring items.

Earnings (Loss) Per Share

Basic earnings per share are computed by dividing net income by the weighted average number of common shares outstanding during each
period. Diluted earnings per share are based on the weighted average number of common shares outstanding adjusted to include the effect of potentially dilutive common shares. Potentially dilutive common shares include incremental shares issuable
upon exercise of outstanding stock options using the treasury stock method. In any periods of net loss, diluted loss per share is calculated in the same manner as basic earnings per share. Since they were non-dilutive, 77,500 and 83,750 equivalent
shares related to stock options were excluded from the computation of diluted earnings (loss) per share at September 30, 2010 and 2009.



|2. | NEW ACCOUNTING PRONOUNCEMENTS
|-- | -----------------------------

In June 2009, the Financial Accounting Standards Board (FASB) issued a new pronouncement updating guidance on transfers of financial assets and servicing. This standard eliminates the concept
of qualifying special purpose entities, provides guidance on when a portion of a transferred financial asset can be evaluated for sale accounting, provides additional guidance on accounting for transfers of financial assets, and requires additional
disclosures. This guidance became effective for the Company as of January 1, 2010, with adoption applied prospectively for transfers that occur on or after the effective date. Adoption did not have a material impact on the consolidated
financial statements.



8



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



In January 2010, the FASB issued an accounting pronouncement requiring additional
disclosures on transfers in and out of the fair value hierarchy and the activity within Level 3 financial instruments. This pronouncement also provides clarification on classification of financial instruments and the discussion of inputs and
valuation techniques. The new disclosures and clarification are effective for interim and annual reporting periods ending after December 15, 2009, except for the disclosures related to the activity within Level 3 financial instruments. Those
disclosures are effective for periods after December 15, 2010 and for interim periods within those years.

In July 2010,
the FASB issued new accounting guidance that requires additional disclosures about the allowance for loan losses and the credit quality of the loan portfolio. The additional disclosures include a rollforward of the allowance for loan losses on a
disaggregated basis and more information, by type of receivable, on credit quality indicators including aging and troubled debt restructurings as well as any significant purchases and sales. The new disclosures are effective December 31, 2010.
The new guidance does not change the accounting model, and accordingly, will have no impact on the Companys consolidated results of operations or financial position.



|3. | INVESTMENT SECURITIES
|-- | ---------------------

The amortized cost and estimated fair value of investment securities are summarized below:



|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|------------------------------------------------ |  | ------------- | ---------- |  | -------------------- | - | --------- | --------------------- |  | - | --------- |  |  | - | ---------- | 
|September 30, 2010                               |  | AmortizedCost |            |  | GrossUnrealizedGains |   |           | GrossUnrealizedLosses |  |   | FairValue | 
|Available-for-sale:                              |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Debt securities:                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|U. S. Government and federal agency securities   |  | $             | 3,584,373  |  |                      | $ | 236,729   |                       |  | $ |          |  |  | $ | 3,821,102  | 
|U. S. Government-sponsored enterprise securities |  |               | 17,307,342 |  |                      |   | 278,767   |                       |  |   |          |  |  |   | 17,586,109 | 
|Agency residential mortgage-backed securities    |  |               | 12,072,941 |  |                      |   | 710,736   |                       |  |   |          |  |  |   | 12,783,677 | 
|Obligations of states and political subdivisions |  |               | 18,538,744 |  |                      |   | 620,163   |                       |  |   | 40,700    |  |  |   | 19,118,207 | 
|Corporate debt obligations                       |  |               | 8,883,646  |  |                      |   | 56,820    |                       |  |   | 555,870   |  |  |   | 8,384,596  | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $             | 60,387,046 |  |                      | $ | 1,903,215 |                       |  | $ | 596,570   |  |  | $ | 61,693,691 | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 



9



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|------------------------------------------------ |  | ------------- | ---------- |  | -------------------- | - | --------- | --------------------- |  | - | --------- |  |  | - | ---------- | 
|December 31, 2009                                |  | AmortizedCost |            |  | GrossUnrealizedGains |   |           | GrossUnrealizedLosses |  |   | FairValue | 
|Available-for-sale:                              |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Debt securities:                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|U. S. Government and federal agency securities   |  | $             | 4,242,856  |  |                      | $ | 161,450   |                       |  | $ |          |  |  | $ | 4,404,306  | 
|U. S. Government-sponsored enterprise securities |  |               | 19,537,557 |  |                      |   | 395,251   |                       |  |   | 591       |  |  |   | 19,932,217 | 
|Agency residential mortgage-backed securities    |  |               | 16,872,230 |  |                      |   | 693,503   |                       |  |   |          |  |  |   | 17,565,733 | 
|Obligations of states and political subdivisions |  |               | 22,263,080 |  |                      |   | 509,739   |                       |  |   | 125,853   |  |  |   | 22,646,966 | 
|Corporate debt obligations                       |  |               | 13,341,193 |  |                      |   |          |                       |  |   | 3,264,285 |  |  |   | 10,076,908 | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $             | 76,256,916 |  |                      | $ | 1,759,943 |                       |  | $ | 3,390,729 |  |  | $ | 74,626,130 | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 

The amortized cost and fair value of debt securities by contractual maturity at September 30, 2010 are
shown in the table below. In some cases, issuers may have the right to call or prepay obligations without call or prepayment penalties prior to the contractual maturity date. Mortgage-backed securities are shown separately from other debt securities
due to customary prepayment features which cause average lives to differ significantly from contractual maturities.



|                                              |  |                    |            |  |           |   |            | 
|--------------------------------------------- |  | ------------------ | ---------- |  | --------- | - | ---------- | 
|                                              |  | Available-for-Sale |           
|September 30, 2010                            |  | AmortizedCost      |            |  | FairValue |  
|Due within one year                           |  | $                  | 17,593,035 |  |           | $ | 17,705,256 | 
|Due from one to five years                    |  |                    | 9,574,954  |  |           |   | 9,876,946  | 
|Due from five to ten years                    |  |                    | 9,965,953  |  |           |   | 10,470,762 | 
|Due after ten years                           |  |                    | 11,180,163 |  |           |   | 10,857,050 | 
|                                              |  |                    |            |  |           |   |            | 
|                                              |  |                    | 48,314,105 |  |           |   | 48,910,014 | 
|Agency residential mortgage-backed securities |  |                    | 12,072,941 |  |           |   | 12,783,677 | 
|                                              |  |                    |            |  |           |   |            | 
|Total investment securities                   |  | $                  | 60,387,046 |  |           | $ | 61,693,691 | 
|                                              |  |                    |            |  |           |   |            | 

Securities with carrying values of $44,256,615 and $62,797,149 at September 30, 2010 and
December 31, 2009, respectively, were pledged to secure public deposits and other borrowings as required by law.

Gross
realized gains and losses from sales of securities available-for-sale for the quarter and nine months ended September 30, 2010 and 2009 are shown in the next table.



10



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                           |  |         |         |  |             |   |           |      |  |   |           |   |  |   |            | 
|-------------------------- |  | ------- | ------- |  | ----------- | - | --------- | ---- |  | - | --------- | - |  | - | ---------- | 
|                           |  | Quarter |         |  | Nine Months |  
|Period Ended September 30, |  | 2010    |         |  | 2009        |   |           | 2010 |  |   | 2009      |  
|                           |  |         |         | 
|Gross realized gains       |  | $       |        |  |             | $ | 2,155     |      |  | $ |          |   |  | $ | 284,727    | 
|                           |  |         |         | 
|Gross realized losses      |  |         |        |  |             |   |          |      |  |   | (143,408  | ) |  |   | 84,701     | 
|                           |  |         |         |  |             |   |           |      |  |   |           |   |  |   |            | 
|                           |  |         |         | 
|Net realized gain (loss)   |  | $       |        |  |             | $ | 2,155     |      |  | $ | (143,408  | ) |  | $ | 200,026    | 
|                           |  |         |         |  |             |   |           |      |  |   |           |   |  |   |            | 
|                           |  |         |         | 
|Tax provision (benefit)    |  | $       |        |  |             | $ | 734       |      |  | $ | (48,759   | ) |  | $ | 68,009     | 
|                           |  |         |         |  |             |   |           |      |  |   |           |   |  |   |            | 
|                           |  |         |         | 
|Proceeds from sale         |  | $       | 445,000 |  |             | $ | 1,024,500 |      |  | $ | 4,591,930 |   |  | $ | 14,441,591 | 
|                           |  |         |         |  |             |   |           |      |  |   |           |   |  |   |            | 

The cost of investment securities sold, and the resultant gain or loss, were based on the specific
identification method. An other-than-temporary impairment loss recognized in 2010 year-to-date is discussed in the narrative on page 13.

Securities with unrealized losses that were not deemed other-than-temporarily impaired at September 30, 2010 and December 31, 2009 are shown in the table on the next page.



11



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|------------------------------------------------ |  | ----------------------- | --------- |  | --------------------- | - | ------ | --------- |  | - | --------------------- |  |  | --------- | --------- |  | --------------------- | - | ---------- |  |  | - | --------- | 
|                                                 |  | Less than Twelve Months |           |  | Twelve Months or More |   |        | Total     | 
|September 30, 2010                               |  | FairValue               |           |  | GrossUnrealizedLosses |   |        | FairValue |  |   | GrossUnrealizedLosses |  |  | FairValue |           |  | GrossUnrealizedLosses |  
|Available-for-sale:                              |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|Debt securities:                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|U. S. Government and federal agency securities   |  | $                       |          |  |                       | $ |       |           |  | $ |                      |  |  | $         |          |  |                       | $ |           |  |  | $ |          | 
|U. S. Government-sponsored enterprise securities |  |                         |          |  |                       |   |       |           |  |   |                      |  |  |           |          |  |                       |   |           |  |  |   |          | 
|Agency residential mortgage-backed securities    |  |                         |          |  |                       |   |       |           |  |   |                      |  |  |           |          |  |                       |   |           |  |  |   |          | 
|Obligations of states and political subdivisions |  |                         | 430,819   |  |                       |   | 2,547  |           |  |   | 904,728               |  |  |           | 38,153    |  |                       |   | 1,335,547  |  |  |   | 40,700    | 
|Corporate debt obligations                       |  |                         | 2,451,836 |  |                       |   | 8,359  |           |  |   | 4,400,231             |  |  |           | 547,511   |  |                       |   | 6,852,067  |  |  |   | 555,870   | 
|                                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|Total temporarily impaired securities            |  | $                       | 2,882,655 |  |                       | $ | 10,906 |           |  | $ | 5,304,959             |  |  | $         | 585,664   |  |                       | $ | 8,187,614  |  |  | $ | 596,570   | 
|                                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|                                                 |  |                         |          
|                                                 |  | Less than Twelve Months |           |  | Twelve Months or More |   |        | Total     | 
|December 31, 2009                                |  | FairValue               |           |  | GrossUnrealizedLosses |   |        | FairValue |  |   | GrossUnrealizedLosses |  |  | FairValue |           |  | GrossUnrealizedLosses |  
|Available-for-sale:                              |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|Debt securities:                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|U. S. Government and federal agency securities   |  | $                       |          |  |                       | $ |       |           |  | $ |                      |  |  | $         |          |  |                       | $ |           |  |  | $ |          | 
|U. S. Government-sponsored enterprise securities |  |                         | 1,999,409 |  |                       |   | 591    |           |  |   |                      |  |  |           |          |  |                       |   | 1,999,409  |  |  |   | 591       | 
|Agency residential mortgage-backed securities    |  |                         |          |  |                       |   |       |           |  |   |                      |  |  |           |          |  |                       |   |           |  |  |   |          | 
|Obligations of states and political subdivisions |  |                         | 875,198   |  |                       |   | 13,842 |           |  |   | 1,188,222             |  |  |           | 112,011   |  |                       |   | 2,063,420  |  |  |   | 125,853   | 
|Corporate debt obligations                       |  |                         |          |  |                       |   |       |           |  |   | 10,076,908            |  |  |           | 3,264,285 |  |                       |   | 10,076,908 |  |  |   | 3,264,285 | 
|                                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 
|Total temporarily impaired securities            |  | $                       | 2,874,607 |  |                       | $ | 14,433 |           |  | $ | 11,265,130            |  |  | $         | 3,376,296 |  |                       | $ | 14,139,737 |  |  | $ | 3,390,729 | 
|                                                 |  |                         |           |  |                       |   |        |           |  |   |                       |  |  |           |           |  |                       |   |            |  |  |   |           | 



12



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



On September 30, 2010, the Company held certain investment securities having
unrealized loss positions. Market changes in interest rates and credit spreads will result in temporary unrealized losses as the market price of securities fluctuates. The turmoil and illiquidity in the financial markets during 2009 and 2010
year-to-date increased market yields on certain securities as a result of credit spreads widening. This shift in market yields resulted in unrealized losses on certain securities within the Companys portfolio.

Unrealized losses continued to be concentrated in corporate debt obligations at September 30, 2010. The unrealized loss of $555,870
related to six corporate debt obligations was attributable exclusively to issues of banks or bank holding companies domiciled in the southeastern United States. At September 30, 2010, two holdings, both pertaining to the same issuer, with fair
values of $3,160,249 and unrealized losses of $280,302, were rated BB+, and a single holding of a separate issuer, with a fair value of $452,500 and unrealized loss of $38,442, was rated B+. Year-to-date, the Company sold
four B+ holdings of this same issuer, recognizing a $141,088 loss on sales and also recording a $45,069 other-than-temporary impairment charge, which is further discussed on the next page. Total proceeds from the sales aggregated
$4,274,250. Three non-rated trust preferred securities had an aggregate carrying value of $3,239,318 and unrealized loss of $237,126 at September 30, 2010. The total unrealized loss on these corporate securities, including the trust preferred
holdings, is largely reflective of the illiquidity and risk premiums reflected in the market for bank-issued securities due to pervasive capital, asset quality, and other issues which continue to affect the banking industry. Although a) major rating
agencies have downgraded certain of these securities during 2010, including subsequent to September 30, and b) recent profitability and near-term profit forecasts by industry analysts reflect continuing pressure due to loan losses and other
issues, the Company currently expects the issuers to settle the securities at par.In particular, the issuers of the BB+ and B+ rated securities were recipients of government capital and continue to meet their
obligations. However, managements position regarding the impairment of these securities is subject to change as circumstances evolve.

Within the municipal portfolio, three or $904,728 of total holdings had been in a continuous unrealized loss position for twelve months or more at September 30, 2010 and two or $430,819 in a
continuous loss position less than twelve months. The unrealized loss position resulted primarily from changes in market yields and withdrawn ratings on municipals that had received credit support from bond insurance. Ratings withdrawals have been
widespread during the current economic crisis as many bond insurers faltered. As discussed further below, the Company does not rely solely on bond insurance in making investment decisions and did not consider these particular securities to be
impaired at September 30, 2010. Except for fifteen non-rated issues with fair values aggregating $3,748,958, these municipals were all rated, investment grade securities. The majority, or 78%, of the non-rated issues were based in Georgia. In
analyzing non-rated municipals, management considers debt service coverage and whether the bonds support essential services such as water/sewer systems and education. One municipal holding with a cost basis of $320,000 was sold at a $2,320 loss
year-to-date due to concerns regarding the issuers proximity to the Gulf Oil spill.

None of the Companys a) U.S.
Government and federal agency securities, which comprise U.S. Small Business Administration participation certificates; b) U.S. Government-sponsored enterprise securities, which principally comprise Federal Farm Credit Bank and Federal Home Loan
Bank (FHLB) obligations; or c) agency residential mortgage-backed securities, which comprise Fannie Mae, Freddie Mac, and Ginnie Mae issues, had an unrealized loss at September 30, 2010. The Company does not own any private label
mortgage-backed securities.



13



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Management evaluates investment securities for other-than-temporary impairment on a
quarterly basis, and more frequently when conditions warrant. This analysis requires management to consider various factors, including the duration and magnitude of the decline in value; the financial condition of the issuer or issuers; structure of
the security; and, notwithstanding classification of the portfolio as available-for-sale, the Companys intent to sell the security or whether its more likely than not that the Company would be required to sell the security before the
anticipated recovery in market value. At September 30, 2010, management reviewed securities with an unrealized loss and concluded that no material individual securities were other-than-temporarily impaired. Prior to the third quarter, the
Company recognized a $45,059 impairment loss on one holding. The Company still holds a security from the same issuer; this residual holding, which the Company has no present intention of selling, had a carrying value of $452,500 and unrealized loss
of $38,442 at September 30, 2010. Additional impairment charges on this holding and other securities could become necessary in the future if the economic crisis facing the banking industry does not abate and various issuers financial
condition continues to weaken.

The Company held stock in the FHLB of Atlanta totaling $1,219,600 at September 30, 2010.
The Company carries the stock, which is included in other assets, at cost and evaluates it for impairment based on ultimate recoverability of par value. The Company evaluated its holding in FHLB stock at September 30, 2010 and believes its
holdings are recoverable at par. In addition, the Company does not have operational or liquidity needs that would require a redemption of the stock in the foreseeable future and therefore determined that the stock was not other-than-temporarily
impaired.

Concentrations of credit risk pertaining to investment securities are discussed in other sections of this Form 10-Q.



|4. | FAIR VALUE
|-- | ----------

Determination of Fair Value

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and for disclosure purposes. Accounting guidance on fair value measurements and disclosures
specifies that the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best defined
using quoted market prices, but in many instances, quoted market prices for the Companys various financial instruments may not be available. Under these circumstances, fair values are estimated using present value or other variation
techniques. Those techniques are significantly affected by the underlying assumptions, including the discount rate and estimates of future cash flows; accordingly, the resulting fair value estimate may not be realized in an immediate settlement of
the instrument.

Recent fair value guidance clarifies that exit prices based on orderly transactions between market
participants under current market conditions, not forced liquidations or distressed sales, should be the basis for determining fair value. If the volume and level of activity for the asset or liability has declined significantly, a change in
valuation technique or the use of multiple valuation techniques may be appropriate. In this instance, determining the price at which willing market participants



14



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



would transact depends on the various facts and circumstances and requires significant judgment. The resulting fair value is a reasonable point within the determined range that best indicates
fair value under current conditions.

Fair Value Hierarchy

In accordance with accounting guidance, the Company groups its financial assets and liabilities measured at fair value in three levels,
based on the markets in which the assets and liabilities trade and the reliability of the assumptions used to determine fair value:

Level 1  Valuation is based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Level 1 assets and liabilities generally
include debt and equity securities that are traded on an active exchange. Valuations are obtained from readily available pricing sources for market transactions involving such assets or liabilities.

Level 2  Valuation is based on inputs other than level 1 prices that are observable for the asset or liability, either directly or
indirectly. The valuation may be based on 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 asset or liability. Level 2 inputs may incorporate interest rates and yield curves that are observable at commonly quoted intervals, volatilities, prepayment speeds, credit risks, and default rates.

Level 3  Valuation is based on 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 whose
valuation requires significant management judgment or estimation. Level 3 valuation also includes observable inputs for single dealer nonbinding quotes not corroborated by observable market data.

A financial instruments categorization within the valuation hierarchy is based upon the lowest level of input that is significant to
the fair value measurement. Risk premiums that a market participant would require must be considered.

Assets and
Liabilities Measured at Fair Value on a Recurring Basis

Fair value is the primary basis of accounting for investment
securities available-for-sale. The Company does not currently measure any other assets or liabilities at fair value on a recurring basis. When quoted market prices for identical securities are available in an active market, these securities are
classified within level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, such as U.S. Treasury notes or exchange-traded equities. If quoted market prices for identical securities are not available, then
fair values are estimated using matrix models, quoted prices of securities with similar characteristics, or discounted cash flows. Examples of such instruments, which would generally be classified within level 2, include U.S. Government-sponsored
enterprise securities, agency mortgage-backed securities, obligations of states and political subdivisions, and certain corporate debt obligations. Due to limited activity and less transparency regarding input factors, certain corporate debt
obligations were classified in level 3 at September 30, 2010 and December 31, 2009.

Securities measured at fair
value on a recurring basis are presented in the next table.



15



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|------------------------------------------------ |  | --------------------------------------------------------- | - |  | ----------------------------------------- | - | ---------- | --------------------------------------- |  | - | --------- |  |  | - | ---------- | 
|                                                 |  | Fair Value Measurements Using                             |   |  | TotalCarryingValue                        |  
|September 30, 2010                               |  | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   |  | SignificantOtherObservableInputs(Level 2) |   |            | SignificantUnobservableInputs(Level
 3) |  |  
|Investment securities available-for-sale:        |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|Debt securities:                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|U. S. Government and federal agency securities   |  | $                                                         |  |  |                                           | $ | 3,821,102  |                                         |  | $ |          |  |  | $ | 3,821,102  | 
|U. S. Government-sponsored enterprise securities |  |                                                           |  |  |                                           |   | 17,586,109 |                                         |  |   |          |  |  |   | 17,586,109 | 
|Agency residential mortgage-backed securities    |  |                                                           |  |  |                                           |   | 12,783,677 |                                         |  |   |          |  |  |   | 12,783,677 | 
|Obligations of states and political subdivisions |  |                                                           |  |  |                                           |   | 19,118,207 |                                         |  |   |          |  |  |   | 19,118,207 | 
|Corporate debt obligations                       |  |                                                           |  |  |                                           |   | 7,884,596  |                                         |  |   | 500,000   |  |  |   | 8,384,596  | 
|                                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $                                                         |  |  |                                           | $ | 61,193,691 |                                         |  | $ | 500,000   |  |  | $ | 61,693,691 | 
|                                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|                                                 |  |                                                          
|                                                 |  | Fair Value Measurements Using                             |   |  | TotalCarryingValue                        |  
|December 31, 2009                                |  | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   |  | SignificantOtherObservableInputs(Level
2) |   |            | SignificantUnobservableInputs(Level
3)  |  |  
|Investment securities available-for-sale:        |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|Debt securities:                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|U. S. Government and federal agency securities   |  | $                                                         |  |  |                                           | $ | 4,404,306  |                                         |  | $ |          |  |  | $ | 4,404,306  | 
|U. S. Government-sponsored enterprise securities |  |                                                           |  |  |                                           |   | 19,932,217 |                                         |  |   |          |  |  |   | 19,932,217 | 
|Agency residential mortgage-backed securities    |  |                                                           |  |  |                                           |   | 17,565,733 |                                         |  |   |          |  |  |   | 17,565,733 | 
|Obligations of states and political subdivisions |  |                                                           |  |  |                                           |   | 22,646,966 |                                         |  |   |          |  |  |   | 22,646,966 | 
|Corporate debt obligations                       |  |                                                           |  |  |                                           |   | 3,916,694  |                                         |  |   | 6,160,214 |  |  |   | 10,076,908 | 
|                                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $                                                         |  |  |                                           | $ | 68,465,916 |                                         |  | $ | 6,160,214 |  |  | $ | 74,626,130 | 
|                                                 |  |                                                           |   |  |                                           |   |            |                                         |  |   |           |  |  |   |            | 

The corporate debt obligations measured at fair value using Level 3 inputs at September 30, 2010
comprised one trust preferred security with a cost basis of $500,000, for which there is currently no active market. Like the Companys other corporate debt holdings, this security is also an issue of a bank/bank holding company domiciled in
the southeastern United States.



16



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



The following is a reconciliation of activity for the corporate debt obligations
measured at fair value based on significant unobservable inputs (level 3):



|                                                   |  |      |           | 
|-------------------------------------------------- |  | ---- | --------- | 
|Nine Months Ended September 30,                    |  | 2010 |          
|Level 3 assets:                                    |  |      |           | 
|                                                   | 
|Balance, December 31, 2009                         |  | $    | 6,160,214 | 
|                                                   | 
|Unrealized losses included in comprehensive income |  |      |          | 
|Obligations transferred from Level 3               |  |      | 5,660,214 | 
|                                                   |  |      |           | 
|Balance, September 30, 2010                        |  | $    | 500,000   | 
|                                                   |  |      |           | 

The corporate debt obligations transferred from level 3 to level 2 during the nine months ended
September 30, 2010 were the B+ rated and trust preferred securities discussed in note 3. The transfer, effective the beginning of the period, resulted from increased transparency in input factors provided by a third party pricing
service; should this transparency diminish, these obligations could be reclassified as level 3 assets in the future. No other movements were made between levels 1, 2, or 3 during the first nine months of 2010.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain instruments are measured at fair value on a nonrecurring basis; in other words, these instruments are not measured at fair value
on an ongoing basis but are subject to fair value adjustments in certain circumstances  for example, when evidence of impairment exists. Such instruments include impaired loans and other real estate. Loan impairment is reported when full
payment under the original loan terms is not expected. Impaired loans are carried at the present value of estimated future cash flows using the loans existing rate or the fair value of collateral if the loan is collateral-dependent. When
management believes the uncollectibility of all or any portion of a loan is confirmed, a loss is charged against the allowance. Any necessary increase to the allowance resulting from impaired loans is recorded as a component of the provision for
loan losses. During the first nine months of 2010, the Company recognized losses of $9,654,999 on impaired loans outstanding through the allowance for loan losses. At September 30, 2010, impaired loans with an aggregate outstanding principal
balance of $49,573,001 were measured and reported net of specific allowance at a fair value of $46,559,479. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the loan
impairment as a level 2 instrument. When an appraised value is not available or management determines the fair value of the collateral is impaired beyond appraised value and no observable market price exists, the Company records the loan impairment
in level 3. Given the current difficulties in obtaining comparable sales and other observable inputs due to high inventories and distressed sales prevalent in the market, particularly for certain real estate collateral, the Company classified all
impaired loans in level 3 at September 30, 2010.

Other real estate is adjusted to the lower of cost or fair value upon
transfer of the underlying loan to foreclosed balances. Fair value is based upon independent market prices, appraised values, or managements estimate of collateral value. When the fair value of the collateral is based on an observable market
price or a current appraised value, the Company classifies other real estate as level 2; otherwise, other real estate is classified as level 3. Any write-down to fair value at foreclosure is charged to the allowance for loan losses while subsequent
devaluations are included in noninterest expense. During the quarter and nine months ended September 30, 2010, devaluations of other real estate currently outstanding totaled $796,329 and $1,702,598. All foreclosed real estate balances were
classified in level 3 at September 30, 2010.



17



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Level 3 assets also include FHLB stock, which is only redeemable with the issuer at par
and cannot be traded in the market; as such, no observable market data for this holding is available. The Company evaluated its holding in FHLB stock at September 30, 2010 and determined no impairment charge was necessary. Other assets are
similarly evaluated under fair value accounting on a nonrecurring basis.

The table below presents the Companys
outstanding assets for which a nonrecurring change in fair value was recorded during the nine months ended September 30, 2010, aggregated by the level in the fair value hierarchy within which those measurements fall. Assets reviewed for
impairment such as level 3 FHLB stock, but for which no corresponding impairment charge was recorded, are not included in these totals.



|                                                   |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |   |            |  |  |   |             |  
|-------------------------------------------------- |  | --------------------------------------------------------- | - |  | ----------------------------------------- | - | - | --------------------------------------- |  | - | ---------------- |  |  | - | ---------- |  |  | - | ----------- | -
|                                                   |  | Fair Value Measurements Using                             |   |  | Total Gains(Losses)
forthe NineMonths     |  
|September 30, 2010                                 |  | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   |  | SignificantOtherObservableInputs(Level 2) |   |   | SignificantUnobservableInputs
(Level 3) |  |   | NetCarryingValue |  | 
|Assets:                                            |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |   |            |  |  |   |             |  
|Impaired loans                                     |  | $                                                         |  |  |                                           | $ |  |                                         |  | $ | 46,559,479       |  |  | $ | 46,559,479 |  |  | $ | (9,654,999  | )
|Other real estate                                  |  |                                                           |  |  |                                           |   |  |                                         |  |   | 6,564,618        |  |  |   | 6,564,618  |  |  |   | (1,702,598  | )
|                                                   |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |   |            |  |  |   |             |  
|                                                   |  |                                                           |   |  |                                          
|Total fair value of assets on a nonrecurring basis |  | $                                                         |  |  |                                           | $ |  |                                         |  | $ | 53,124,097       |  |  | $ | 53,124,097 |  |  | $ | (11,357,597 | )
|                                                   |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |   |            |  |  |   |             |  

As disclosed on the prior page, the loss amount shown for impaired loans includes charge-offs as well as the
allowance currently allocated for these loans at September 30, 2010. No transfers were made between levels 1, 2, and 3 assets evaluated under fair value accounting on a nonrecurring basis. Additionally, no nonrecurring change in fair value was
recognized on any liabilities in 2010 year-to-date.

Fair Value of Financial Instruments

Methodologies for estimating the fair value of financial assets and liabilities that are measured at fair value on a recurring or
nonrecurring basis are discussed above. For certain other financial assets and liabilities, fair value approximates carrying value due to the nature of the financial instrument. These instruments include cash and cash equivalents, demand and other
non-maturity deposits, and overnight borrowings. The following methods and assumptions were used in estimating the fair value of other financial instruments:



| |  |  | Variable rate loans that reprice frequently and have no significant change in credit risk are fairly valued at their carrying amounts. For fixed rate
loans, fair values are estimated based on discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. The Company did not use an incremental market risk and
liquidity discount in deriving loan fair values as management has no present intention to sell any portion of the loan portfolio. Impaired loans are valued using discounted cash flow analyses or underlying collateral values, as discussed.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



| |  |  | Fair values for certificates of deposit are estimated using a discounted cash flow calculation that applies current interest rates to a schedule of
aggregated expected maturities. The intangible value of long-term relationships with depositors is not considered in estimating fair values.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The U. S. Treasury demand note and other variable rate borrowings are fairly valued at their carrying amounts. Fair values for other borrowings,
including FHLB advances with fixed rates, are based on quoted market prices for similar instruments or estimated using discounted cash flow analysis and the Companys current incremental borrowing rate for similar instruments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The carrying amount of accrued interest and other financial assets approximates their fair values.
| | - |  | --------------------------------------------------------------------------------------------------

The table below presents the fair value of financial assets and liabilities carried on the Companys consolidated balance sheet,
including those financial assets and liabilities that are not measured and reported at fair value on a recurring or nonrecurring basis:



|                                         |  |                    |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|---------------------------------------- |  | ------------------ | ----------- |  | ----------------- | - | ----------- | -------------- |  | - | ----------- |  |  | - | ----------- | 
|                                         |  | September 30, 2010 |             |  | December 31, 2009 |  
|                                         |  | CarryingAmount     |             |  | FairValue         |   |             | CarryingAmount |  |   | FairValue   | 
|Financial assets:                        |  |                    |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|Cash and cash equivalents                |  | $                  | 81,667,250  |  |                   | $ | 81,667,250  |                |  | $ | 42,632,459  |  |  | $ | 42,632,459  | 
|Investment securities available-for-sale |  |                    | 61,693,691  |  |                   |   | 61,693,691  |                |  |   | 74,626,130  |  |  |   | 74,626,130  | 
|Net loans                                |  |                    | 241,137,083 |  |                   |   | 242,054,439 |                |  |   | 268,556,153 |  |  |   | 269,404,186 | 
|Accrued interest receivable              |  |                    | 1,498,411   |  |                   |   | 1,498,411   |                |  |   | 1,865,383   |  |  |   | 1,865,383   | 
|Other financial assets                   |  |                    | 1,219,600   |  |                   |   | 1,219,600   |                |  |   | 1,313,800   |  |  |   | 1,313,800   | 
|                                         |  |                    |             | 
|Financial liabilities:                   |  |                    |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|Deposits                                 |  | $                  | 363,484,846 |  |                   | $ | 364,796,141 |                |  | $ | 351,771,341 |  |  | $ | 353,217,255 | 
|U.S. Treasury demand note                |  |                    | 613,841     |  |                   |   | 613,841     |                |  |   | 753,595     |  |  |   | 753,595     | 
|FHLB advances                            |  |                    | 5,000,000   |  |                   |   | 5,198,300   |                |  |   | 10,000,000  |  |  |   | 10,099,933  | 
|Accrued interest payable                 |  |                    | 1,417,043   |  |                   |   | 1,417,043   |                |  |   | 1,506,208   |  |  |   | 1,506,208   | 

Bank premises and
equipment, customer relationships, deposit base, and other information needed to compute the Companys aggregate fair-value are not included in the table above. Accordingly, the fair values above are not intended to represent the underlying
market value of the Company.



|5. | SUBSEQUENT EVENTS
|-- | -----------------

Branch Closing

The Company is closing its branch at 601 Palisade Drive in the Southport area of Brunswick, Georgia on December 10, 2010. The leased facility, which opened in January 2007, had nominal loan and
deposit volume at September 30, 2010.



19



---

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

This Analysis should be read in conjunction with the 2009 Annual Report on Form 10-K and the consolidated financial statements & related notes
on pages 3  19 of this quarterly filing. The Companys accounting policies, which are described in detail in Form 10-K, are integral to understanding the results reported. The Companys accounting policies require managements
judgment in valuing assets, liabilities, commitments, and contingencies. A variety of factors could affect the ultimate value that is obtained when earning income, recognizing an expense, recovering an asset, or relieving a liability. This Analysis
contains forward-looking statements with respect to business and financial matters. Actual results may vary significantly from those contained in these forward-looking statements. See the sections entitled Critical Accounting Policies and
Forward-Looking Statements within this Analysis.

Description of Business

Southeastern Banking Corporation, with assets exceeding $423,404,000, is a financial services company with operations in southeast Georgia and northeast Florida. Southeastern Bank (SEB), the
Companys wholly-owned commercial bank subsidiary chartered in 1888, offers a full line of commercial and retail services to meet the financial needs of its customer base through its seventeen branch locations and ATM network. Services offered
include traditional deposit and credit services, long-term mortgage originations, and credit cards. SEB also offers 24-hour delivery channels, including internet and telephone banking.

On December 10, 2010, the Company is closing its branch at 601 Palisade Drive in the Southport area of Brunswick, Georgia. The leased facility, which opened in January 2007, had nominal loan and
deposit volume at September 30, 2010.

Financial Condition

Consolidated assets totaled $423,404,488 at September 30, 2010, up $2,348,863 or 0.56% from year-end 2009. A substantial increase in cash & cash equivalents offset by declines in net loans
and investment securities was the primary factor in the nine-month results. Specifically, cash & cash equivalents, which include correspondent balances at the Federal Reserve and federal funds sold, increased $39,034,791, while other real
estate grew $1,640,573; net loans declined $27,419,070, and investment securities, $12,932,439. An $11,713,505 increase in deposits precipitated the asset rise. Loans comprised approximately 65%, investment securities, 16%, and interest-bearing
deposits in other banks, 19%, of earning assets at September 30, 2010 versus 75%, 20%, and 5%, at December 31, 2009. Overall, earning assets approximated 91% of total assets at September 30, 2010. During the year-earlier period, total
assets declined $26,071,082 or 5.99%. A 31.28% or $36,122,676 decline in investment securities was the predominant factor in the 2009 results. Refer to the Liquidity section of this Analysis for details on deposits and other funding sources as well
as the higher cash balances being maintained currently.

Investment Securities

Overall, investment securities declined $12,932,439 or 17.33% since December 31, 2009. No securities were purchased during the nine-month period ended September 30, 2010, as management sought to
improve the Companys overall liquidity position by maintaining available cash in interest-bearing deposits in other banks; additionally, participation in the FDIC Temporary Liquidity Guarantee Program (TLGP) reduced the need for
securities collateral for public funds deposits. As discussed further in the Liquidity section of this Analysis, the FDIC is amending its deposit insurance program effective December 31, 2010 and NOW accounts, which are the predominant account
type used by public funds,



20



---

will no longer be insured above $250,000. The change in insurance coverage will necessitate the purchase of securities to collateralize affected public funds by December 31, currently
estimated to total $20,000,000.

Five securities were sold year-to-date. Specifically, a municipal holding with a cost basis of $320,000 was
sold at a $2,320 loss, and four corporate holdings of the same issuer were sold at a $141,088 loss. Proceeds from the corporate sales totaled $4,274,250. The remaining redemptions year-to-date were mostly attributable to various issuers
exercise of call options and other prepayments in the normal course of business and also, the relatively low-rate interest environment. The effective repricing of redeemed securities impacts current and future earnings results; refer to the Interest
Rate and Market Risk/Interest Rate Sensitivity and Operations sections of this Analysis for more details. At September 30, 2010, residential mortgage-backed securities, municipals, and corporates comprised 21%, 31% and 13% of the portfolio.
Overall, securities comprised 16% of earning assets at September 30, 2010, down from 20% at year-end 2009. The portfolio yield approximated 5.20% during the first nine months of 2010 versus 5.35% in 2009. Yields are expected to decline
moderately the remainder of 2010 due largely to anticipated purchases and year-over-year reductions in corporate securities; on a weighted average basis, these corporate securities carried higher yields than many of the other holdings in the
portfolio.

Management believes the credit quality of the investment portfolio remains fundamentally sound, with 55.42% of the carrying value
of debt securities, including mortgage-backed securities, being backed by U.S. Government agency and U.S. Government-sponsored enterprises at September 30, 2010. The Company does not own any collateralized debt obligations, widely known as
CDOs, secured by subprime residential mortgage-backed securities. Additionally, the Company does not own any private label mortgage-backed securities. The Company held $12,545,469 residential mortgage-backed securities issued by Fannie Mae
(FNMA) and Freddie Mac (FHLMC) at September 30, 2010. Residential mortgage-backed securities issued by FNMA and FHLMC are collateralized foremost by the underlying mortgages and secondly, by FNMA and FHLMC themselves. In
September 2008, the U.S. Government placed FNMA and FHLMC under regulatory conservatorship, easing credit concerns about these two entities. In early 2010, the U.S. Treasury again reiterated its support of FNMA and FHLMC. Besides FNMA and FHLMC, the
Company also owned Ginnie Mae residential mortgage securities with a carrying value of $238,208 at September 30, 2010. U.S. Government and federal agency holdings comprised U.S. Small Business Administration obligations, and U.S.
Government-sponsored enterprise holdings comprised FHLB, FHLMC, and Federal Farm Credit Bank obligations at September 30, 2010. Credit concern surrounding the FHLB system continues to be widespread. The FHLB obligations owned by the Company
carry the highest rating available from Moodys and Standard and Poors.Nonetheless, the Company reviewed its holdings of FHLB debt securities and stock and concluded that its bond and stock holdings are recoverable at par. The
Companys ownership of FHLB stock, which totaled $1,219,600 at September 30, 2010, is included in other assets and recorded at cost.

At September 30, 2010 and also, year-end 2009, the entire corporate portfolio comprised issues of banks and bank holding companies domiciled in the
southeastern United States. These corporate debt obligations were all rated B+ or higher by at least one nationally recognized rating agency at September 30, 2010 except for three non-rated trust preferred securities with an
aggregate carrying value of $3,239,318 and unrealized loss of $237,126. The $499,050 net unrealized loss on the total corporate portfolio, down $2,765,235 or 84.71% from year-end 2009 and including the trust preferred holdings, is largely reflective
of the illiquidity and risk premiums reflected in the market for bank-issued securities due to pervasive capital, asset quality, and other issues still affecting the banking industry. As discussed further above and in note 3 to the consolidated
financial statements, the Company sold three B+ issues at a $141,088 loss in the second quarter and also recorded a $45,059 other-than-temporary impairment loss on another B+ security of the same issuer, also in the second
quarter; the impaired security was subsequently sold in July at no additional loss. Except for fifteen non-rated issues with



21



---

fair values aggregating $3,748,958, all securities in the municipal portfolio were rated, investment grade securities. In analyzing non-rated municipals, management considers debt service
coverage and whether the bonds support essential services such as water/sewer systems and education.

Management evaluates investment
securities for other-than-temporary impairment on a quarterly basis, and more frequently when conditions warrant. This analysis requires management to consider various factors, including the duration and magnitude of the decline in value; the
financial condition of the issuer or issuers; structure of the security; and, notwithstanding classification of the portfolio as available-for-sale, the Companys intent to sell the security or whether its more likely than not that the
Company would be required to sell the security before the anticipated recovery in market value. At September 30, 2010, management reviewed securities with an unrealized loss and concluded that no material individual securities were
other-than-temporarily impaired. Earlier this year, as discussed in the preceding paragraph, the Company recognized a $45,059 impairment loss on one holding. The Company still holds a security from the same issuer; this residual holding, which the
Company has no present intention of selling, had a carrying value of $452,500 and unrealized loss of $38,442 at September 30, 2010. Additional impairment charges on this holding and other securities could become necessary in the future if the
economic crisis facing the banking industry does not abate and various issuers financial condition continues to weaken.

The weighted
average life of the portfolio approximated 2.60 years at September 30, 2010; management does not expect any material extension in duration during 2010. The amortized cost and estimated fair value of investment securities, all
available-for-sale, are delineated in the next table.



|                                                     |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 
|---------------------------------------------------- |  | ------------- | ------ |  | --------------- | - | ----- | ---------------- |  | - | --------- |  |  | - | ------ | 
|Investment Securities by Category
September 30, 2010 |  | AmortizedCost |        |  | UnrealizedGains |   |       | UnrealizedLosses |  |   | FairValue | 
|(Dollars in thousands)                               |  |               |        |  |                 |   |       |                  |  |   |           | 
|                                                     |  |               |        | 
|U. S. Government and federal agency securities       |  | $             | 3,584  |  |                 | $ | 237   |                  |  | $ |          |  |  | $ | 3,821  | 
|U. S. Government-sponsored enterprise securities1    |  |               | 17,307 |  |                 |   | 279   |                  |  |   |          |  |  |   | 17,586 | 
|Agency residential mortgage-backed securities        |  |               | 12,073 |  |                 |   | 711   |                  |  |   |          |  |  |   | 12,784 | 
|Obligations of states and political subdivisions     |  |               | 18,539 |  |                 |   | 620   |                  |  |   | 41        |  |  |   | 19,118 | 
|Corporate debt obligations                           |  |               | 8,884  |  |                 |   | 57    |                  |  |   | 556       |  |  |   | 8,385  | 
|                                                     |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 
|Total investment securities                          |  | $             | 60,387 |  |                 | $ | 1,904 |                  |  | $ | 597       |  |  |   | 61,694 | 
|                                                     |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 



|1 | Includes agency discount notes with original maturities of three months or less, as applicable.
|- | -----------------------------------------------------------------------------------------------

At September 30, 2010, the market value of the investment portfolio reflected $596,570 in gross unrealized losses, mainly in the corporate
portfolio. Management continues to monitor these market values closely and hopes for an eventual recovery as issues facing banks and their affiliates are fully addressed. Initiatives enacted by the Treasury Department, including various capital and
other programs, have been positive developments for these corporate holdings; nonetheless, ratings downgrades and additional losses have occurred and may continue. For more details on investment securities and related fair value, refer to the
Capital Adequacy section of this Analysis.

The Company did not have a concentration in the obligations of any issuer at September 30,
2010 other than U.S. Government agencies, U.S. Government enterprises, and certain corporate holdings. At September 30, 2010, the Company held $5,612,085 in corporate securities issued by two separate regional bank holding companies; these
holdings comprised 9.10% of the total securities portfolio and 66.93% of the corporate portfolio.

Loans

Loans, net of unearned income, fell 9.28% or $25,596,094 since year-end 2009. The net loans to deposits ratio aggregated 68.81% at September 30, 2010
versus 78.38% at December 31, 2009 and 83.32% a year ago. The loan categorization table below reflects declines of $19,411,876 in real estate 



22



---

construction balances, $1,967,648 in the commercial portfolio, $1,480,716 in consumer loans, and $2,761,361 in real estate  residential mortgage balances at September 30, 2010 compared
to year-end 2009. The $19,411,876 or 17.47% decline in real estate  construction balances resulted from multiple factors, including pay-downs, and as further discussed in the next two subsections, significant charge-offs and foreclosures.
These loans, widely known as acquisition and development loans, continued to be predominantly residential in nature and concentrated in the Companys coastal markets at September 30. These type loans are typically short-term and somewhat
cyclical; swings in these account balances are normal and to be expected. Due to the current slowdown in real estate activity, overall duration of these particular loans increased during the last year and is expected to increase further throughout
2010 and into 2011. The escalation in nonperforming assets attributable to these loans is also expected to continue into 2011. With the exception of existing commitments, the Company is originating new acquisition and development loans only to
customers with extraordinary equity injections, outside financial strength, or other performance metrics with low dependence on the underlying collateral. Although the Company, comparable to peer institutions of similar size, originates permanent
mortgages for new construction, it historically has not held or serviced long-term mortgage loans of any volume in its own portfolio. Rather, permanent mortgages are typically brokered through a mortgage underwriter or government agency. The Company
receives mortgage origination fees for its participation in these origination transactions; refer to the disclosures provided under Results of Operations for more details. Overall, the commercial portfolio declined 1.99% year-to-date. Nonfarm real
estate loans, agricultural loans, and other commercial/industrial loans within this portfolio declined $5,699, $1,223,058, and $2,624,294, respectively; tax-free government loans grew $1,885,403. The tax-free loans serve as a bridge for local
government bodies anticipating property tax collections and are intended to be short-term. Tighter credit policies and less demand throughout SEBs seventeen locations both contributed to the 10.98% and 5.29% declines in consumer and real
estate  residential mortgage loans at September 30, 2010 compared to December 31, 2009.

Due to economic uncertainties within
the Companys markets, particularly in the real estate sector, and resultant concerns regarding credit opportunities, management expects loan volumes to flatten or decline further the remainder of 2010. Additionally, as further discussed in the
next subsection of this Analysis, management expects problem asset volumes to remain elevated given the Companys significant real estate portfolio. During the same period in 2009, net loans grew a moderate 0.84% or $2,347,515. Loans
outstanding are presented by type in the following table.



|                                         |  |                   |         |   |                  |   |         |                   |  |   |         |  
|---------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | ----------------- |  | - | ------- | -
|Loans by Category                        |  | September 30,2010 |         |   | December 31,2009 |   |         | September 30,2009 | 
|(Dollars in thousands)                   |  |                   |         |   |                  |   |         |                   | 
|                                         |  |                   |        
|Commercial, financial, and agricultural1 |  | $                 | 97,105  |   |                  | $ | 99,073  |                   |  | $ | 99,662  |  
|Real estate  construction3              |  |                   | 91,691  |   |                  |   | 111,103 |                   |  |   | 115,478 |  
|Real estate  residential mortgage2,3    |  |                   | 49,404  |   |                  |   | 52,165  |                   |  |   | 53,301  |  
|Consumer, including credit cards         |  |                   | 12,007  |   |                  |   | 13,488  |                   |  |   | 13,775  |  
|                                         |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Loans, gross                             |  |                   | 250,207 |   |                  |   | 275,829 |                   |  |   | 282,216 |  
|Unearned income                          |  |                   | (78     | ) |                  |   | (103    | )                 |  |   | (112    | )
|                                         |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Loans, net                               |  | $                 | 250,129 |   |                  | $ | 275,726 |                   |  | $ | 282,104 |  
|                                         |  |                   |         |   |                  |   |         |                   |  |   |         |  



|1 | Includes obligations of states and political subdivisions.
|- | ----------------------------------------------------------

|2 | Typically have final maturities of 15 years or less.
|- | ----------------------------------------------------

|3 | To comply with recent regulatory guidelines, certain loans that formerly would have been classified as real estate  mortgage, are now being coded
as real estate - construction. Comparable loans from prior periods have not been reclassified to reflect this change. The majority of real estate loans are residential in nature.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The amount of commercial and real estate - construction loans outstanding at September 30, 2010, based on remaining contractual repayments of
principal, are shown by maturity and interest rate sensitivity in the following table. The maturities shown are not necessarily indicative of future principal reductions or cash flow since borrowers may prepay balances, and additionally, loans may
be renewed in part or total at maturity.



23



---

|                                                                                |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|------------------------------------------------------------------------------- |  | ----- | ------- |  | ------------- | - | ------ | ------------- |  | - | -------------- |  |  | - | ----- | 
|Loan Maturity and Interest Rate Sensitivity  Selected Loans
September 30, 2010 |  | Total |         |  | WithinOneYear |   |        | One-FiveYears |  |   | AfterFiveYears | 
|(Dollars in thousands)                                                          |  |       |         |  |               |   |        |               |  |   |                | 
|                                                                                |  |       |         | 
|Loan maturity:                                                                  |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|Commercial, financial, and agricultural1                                        |  | $     | 95,232  |  |               | $ | 46,400 |               |  | $ | 43,724         |  |  | $ | 5,108 | 
|Real estate  construction1                                                     |  |       | 66,848  |  |               |   | 51,143 |               |  |   | 15,246         |  |  |   | 459   | 
|                                                                                |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|Total                                                                           |  | $     | 162,080 |  |               | $ | 97,543 |               |  | $ | 58,970         |  |  | $ | 5,567 | 
|                                                                                |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|                                                                                |  |       |         | 
|Interest rate sensitivity:                                                      |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|Selected loans with:                                                            |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|Predetermined interest rates2                                                   |  |       |         |  |               |   |        |               |  | $ | 57,239         |  |  | $ | 4,189 | 
|Floating or adjustable interest rates                                           |  |       |         |  |               |   |        |               |  |   | 1,731          |  |  |   | 1,378 | 
|                                                                                |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 
|Total                                                                           |  |       |         |  |               |   |        |               |  | $ | 58,970         |  |  | $ | 5,567 | 
|                                                                                |  |       |         |  |               |   |        |               |  |   |                |  |  |   |       | 



|1 | Excludes nonaccrual loans totaling approximately $1,873 in commercial, financial, and agricultural category and $24,843 in real estate - construction
category.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Includes loans with floating rates that have reached a contractual floor or ceiling.
|- | ------------------------------------------------------------------------------------

Many commercial and real estate credits with floating rates have reached their contractual floors. Additionally, many recent originations and renewals
have been priced at fixed rather than adjustable rates, unless floors applied. Loans with floating rates that had reached a contractual floor approximated $104,000,000 at September 30, 2010 compared to $134,500,000 at December 31, 2009 and
$143,000,000 at September 30, 2009. The average yield on these particular outstandings, which included all loan types, was 5.44%, or 219 basis points above New York prime, at September 30, 2010. In 2009 and also, in 2010, management
shortened maturity options on commercial credits, a move that should mitigate the Companys interest sensitivity position when prime adjusts upward.

Although the Companys loan portfolio is diversified, significant portions of its loans are collateralized by real estate. At September 30, 2010, approximately 83.51% of the loan portfolio was
comprised of loans with real estate as the primary collateral, including land tracts and lots. As required by policy, real estate loans are collateralized based on certain loan-to-appraised value ratios. A geographic concentration in loans arises
given the Companys operations within a regional area of northeast Florida and particularly, southeast Georgia. The Company continues to closely monitor real estate valuations in its markets and consider any implications on the allowance for
loan losses and the related provision. On an aggregate basis, commitments to extend credit and standby letters of credit approximated $36,332,000 at September 30, 2010, compared to $34,374,000 at year-end 2009 and $38,917,000 at
September 30, 2009. The increase in commitments since year-end 2009 was largely attributable to governmental customers. The Company has not increased commitments to higher risk areas, including acquisition and development lending; rather, the
Company has and continues to reduce these exposures. Because a substantial amount of these contracts expire without being drawn upon, total contractual amounts do not necessarily represent future credit exposure or liquidity requirements. The
Company has not funded or incurred any losses on letters of credit in 2010 year-to-date.

Nonperforming Assets

Nonperforming assets, which consist of nonaccrual loans, restructured loans, foreclosed real estate, and other repossessions, totaled $53,607,920 at
September 30, 2010. Overall balances jumped 81.22% or $24,025,737 at September 30, 2010 from December 31, 2009 but fell $3,425,152 from June 30, 2010. As a percent of total assets, nonperforming assets totaled 12.66% at
September 30, 2010 versus 7.03% at December 31, 2009 and 4.91% at September 30, 2009. Nonperforming assets materially and adversely



24



---

affected the Companys business, resources, and operating results during the first nine months of 2010, and management expects continuing adverse effects the last quarter of 2010 and into
2011. Acquisition and development loans remained the primary factor in the nonperforming trends. Summary information about nonperforming assets and accruing loans past due 90 days or more is provided in the following table; narrative discussing each
major category begins thereafter.



|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|-------------------------------------------------------------------- |  | ----------------- | ------ | - | ---------------- | - | ------ | ----------------- |  | - | ------ | -
|Nonperforming Assets                                                 |  | September 30,2010 |        |   | December 31,2009 |   |        | September 30,2009 | 
|(Dollars in thousands)                                               |  |                   |        |   |                  |   |        |                   | 
|                                                                     |  |                   |       
|Nonaccrual loans:                                                    |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Commercial, financial, and agricultural                              |  | $                 | 1,873  |   |                  | $ | 1,483  |                   |  | $ | 1,609  |  
|Real estate  construction                                           |  |                   | 24,843 |   |                  |   | 13,410 |                   |  |   | 4,812  |  
|Real estate  mortgage                                               |  |                   | 3,726  |   |                  |   | 2,312  |                   |  |   | 1,755  |  
|Consumer, including credit cards                                     |  |                   | 295    |   |                  |   | 459    |                   |  |   | 344    |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Total nonaccrual loans                                               |  |                   | 30,737 |   |                  | $ | 17,664 |                   |  |   | 8,520  |  
|Restructured loans1                                                  |  |                   | 13,271 |   |                  |   | 3,998  |                   |  |   | 6,064  |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Total nonperforming loans                                            |  |                   | 44,008 |   |                  | $ | 21,662 |                   |  |   | 14,584 |  
|Foreclosed real estate2                                              |  |                   | 9,565  |   |                  |   | 7,916  |                   |  |   | 5,477  |  
|Other repossessed assets                                             |  |                   | 35     |   |                  |   | 5      |                   |  |   | 5      |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Total nonperforming assets                                           |  | $                 | 53,608 |   |                  | $ | 29,583 |                   |  | $ | 20,066 |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Accruing loans past due 90 days or more                              |  | $                 | 106    |   |                  | $ | 211    |                   |  | $ | 130    |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Ratios:                                                              |  |                   |        |   |                  |   |        |                   |  |   |        |  
|                                                                     |  |                   |       
|Nonperforming loans to net loans3                                    |  |                   | 17.59  | % |                  |   | 7.86   | %                 |  |   | 5.17   | %
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  
|Nonperforming assets to net loans3plus foreclosed/repossessed assets |  |                   | 20.64  | % |                  |   | 10.43  | %                 |  |   | 6.98   | %
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |        |  



|1 | Does not include restructured loans that yield a market rate or loans reported as nonaccrual.
|- | ---------------------------------------------------------------------------------------------

|2 | Includes only other real estate acquired through foreclosure or in settlement of debts previously contracted.
|- | -------------------------------------------------------------------------------------------------------------

|3 | Net of unearned income.
|- | -----------------------

Nonaccrual Loans. Nonaccrual loans comprised $30,737,209 or 57.34% of nonperforming asset balances at September 30, 2010. Approximately
$28,161,000 of loans were placed on nonaccrual status during the nine-month period, $8,690,000 charged-off, $3,990,000 transferred out by foreclosure, and $2,407,000 reduced by payments or other repossession. At September 30, 2010, real
estate-secured loans comprised $30,241,305 or 98.39% of total nonaccrual balances. Nonaccrual balances did not contain any other industry concentrations at September 30, 2010. The collateral underlying nonaccrual balances is presented in the
next table.



|                                    |  |                   |        |  |                  |   |        | 
|----------------------------------- |  | ----------------- | ------ |  | ---------------- | - | ------ | 
|Nonaccrual Loans by Collateral Type |  | September 30,2010 |        |  | December 31,2009 |  
|(Dollars in thousands)              |  |                   |        |  |                  |  
|                                    |  |                  
|Collateral type:                    |  |                   |        |  |                  |   |        | 
|Real estate:                        |  |                   |        |  |                  |   |        | 
|Land tracts                         |  | $                 | 8,452  |  |                  | $ | 6,869  | 
|Lots within developments            |  |                   | 12,562 |  |                  |   | 5,005  | 
|Residential dwellings               |  |                   | 7,653  |  |                  |   | 3,993  | 
|Commercial buildings                |  |                   | 1,574  |  |                  |   | 965    | 
|                                    |  |                   |        |  |                  |   |        | 
|Total real estate                   |  | $                 | 30,241 |  |                  | $ | 16,832 | 
|Equipment                           |  |                   | 365    |  |                  |   | 586    | 
|Other                               |  |                   | 131    |  |                  |   | 246    | 
|                                    |  |                   |        |  |                  |   |        | 
|Total nonaccrual loans              |  | $                 | 30,737 |  |                  | $ | 17,664 | 
|                                    |  |                   |        |  |                  |   |        | 



25



---

Approximately 86% of the real estate collateral underlying nonaccrual balances at September 30, 2010
was located in Georgia, predominantly coastal Georgia, with the balance in Florida. Nonaccrual balances included one purchased participation loan at September 30, 2010. This particular loan, with a balance of $697,186, is the only purchased
participation loan on the Companys books.

Relationships above $250,000 comprised 88.19% or $27,107,096 of nonaccrual balances at
September 30, 2010. Cumulative charge-offs recognized on these 12 large relationships, primarily acquisition and development relationships, totaled $7,764,321 at September 30, 2010; $1,283,248 of these charge-offs were recognized in 2009
and $6,481,073 year-to-date. The specific allowance allocated to these 12 relationships totaled $1,110,803 at September 30, 2010. Additional charge-offs recognized on these particular credits since September 30, 2010 aggregated $454,478.
The table below presents nonaccrual loans by relationship tiers.



|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|--------------------------------------------------------- |  | ---------------------- | --- |  | -------- | - | ------ | ---------------------- |  |  | ------------------------- | - |  | - | ----- | 
|Nonaccrual Loans by Relationship Tiers
September 30, 2010 |  | Number ofRelationships |     |  | Balances |   |        | Percentof TotalBalance |  |  | AverageBalancewithin Tier |  
|(Dollars in thousands)                                    |  |                        |     |  |          |   |        |                        |  |  |                           |  
|Relationship
tier:                                        |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|< $250,000                                                |  |                        | 132 |  |          | $ | 3,630  |                        |  |  | 11.81                     | % |  | $ | 28    | 
|> $250,000 - $750,000                                     |  |                        | 2   |  |          |   | 1,467  |                        |  |  | 4.78                      | % |  |   | 733   | 
|> $750,000                                                |  |                        | 10  |  |          |   | 25,640 |                        |  |  | 83.41                     | % |  |   | 2,564 | 
|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|Total                                                     |  |                        | 144 |  |          | $ | 30,737 |                        |  |  | 100.00                    | % |  | $ | 213   | 
|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|Nonaccrual Loans by Relationship Tiers
December 31, 2009  |  | Number ofRelationships |     |  | Balances |   |        | Percentof TotalBalance |  |  | AverageBalancewithin Tier |  
|(Dollars in thousands)                                    |  |                        |     |  |          |   |        |                        |  |  |                           |  
|Relationship
tier:                                        |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|< $250,000                                                |  |                        | 127 |  |          | $ | 3,618  |                        |  |  | 20.48                     | % |  | $ | 28    | 
|> $250,000 - $750,000                                     |  |                        | 4   |  |          |   | 1,844  |                        |  |  | 10.44                     | % |  |   | 461   | 
|> $750,000                                                |  |                        | 6   |  |          |   | 12,202 |                        |  |  | 69.08                     | % |  |   | 2,034 | 
|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|Total                                                     |  |                        | 137 |  |          | $ | 17,664 |                        |  |  | 100.00                    | % |  | $ | 129   | 
|                                                          |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 

Management continues to evaluate collateral underlying nonaccrual loans and adjusts valuations based on appraisal and
similar information available. Unfortunately, valuation estimates can change, resulting in additional charge-offs and provisioning for loan losses. Unless collected, higher nonaccrual balances also adversely affect interest income versus performing
loans. The impact of nonaccrual loans on the Companys interest income and other operating results is further discussed in the Operations section of this Analysis.

Subsequent to September 30, loans with principal balances approximating $555,000 were placed on nonaccrual status, reduced by charge-offs totaling $206,870. The largest credit within this group,
which is secured by a single family residence in coastal Georgia, had a $356,000 book balance. Management is currently reappraising the underlying real estate on this credit and reviewing legal remedies and other solutions prior to foreclosure.
Unless pricing and demand in the real estate markets improve, management expects other borrowers, including borrowers with loan balances above $250,000, to also stop servicing their loans. As noted in the Operations section of this Analysis,
management does not expect the Company to be profitable in 2010 and possibly 2011. The Company regularly stress tests its capital position to measure its ability to withstand deterioration in operating performance and asset quality. Nonaccrual and
other impaired loans, including acquisition and development loans, figure prominently in these stress tests. Currently, the Companys capital levels remain able to withstand



26



---

significant reductions before reaching regulatory minimums. At October 31, 2010, nonaccrual loans totaled $30,865,812, reflecting $128,603 net inflows since September 30, 2010. Although
nonaccrual levels are expected to increase in the near-term and even 2011, management remains cautiously optimistic that charge-offs and the associated provision will peak this year.

TDRs. The $13,271,347 troubled debt restructurings (TDR) balance at September 30, 2010 comprised loan relationships for which payment concessions were granted. Seven large
relationships with balances ranging from $267,000 - $4,200,000 comprised the entire TDR balance at September 30, 2010. These balances were variously secured by commercial & residential real estate and accounts receivable,
inventory, & equipment. The specific allowance allocated to the aggregate TDR balance totaled $1,166,852 at September 30, 2010. The TDR balance is projected to increase further the next 3  9 months as various credits are reworked
to boost payment capabilities.

The allowance for loan losses approximated 0.20X the nonperforming loans balance at September 30, 2010
versus 0.33X at year-end 2009 and 0.43X a year ago. As noted earlier, management expects overall credit conditions and the performance of the loan portfolio to continue deteriorating in the near term, resulting in additional charge-offs and more
provisioning until the real estate markets stabilize.

Foreclosed Real Estate.Foreclosures, constructive sales, and subsequent
devaluations within foreclosed real estate balances totaled $3,990,205, $609,991, and $1,731,098 during 2010 year-to-date. Foreclosures of one residential dwelling and one land tract comprised 70% of the year-to-date foreclosures; charge-offs
totaling $836,283 were recognized on these properties prior to foreclosure followed by a $174,870 devaluation charge subsequent to foreclosure. Charge-offs recognized on all underlying credits prior to their 2010 foreclosures approximated
$1,389,000. The next table details foreclosed real estate by real estate type.



|                               |  |                   |       |  |                  |   |       | 
|------------------------------ |  | ----------------- | ----- |  | ---------------- | - | ----- | 
|Foreclosed Real Estate by Type |  | September 30,2010 |       |  | December 31,2009 |  
|(Dollars in thousands)         |  |                   |       |  |                  |  
|                               |  |                  
|Real estate:                   |  |                   |       |  |                  |   |       | 
|Land tracts                    |  | $                 | 4,385 |  |                  | $ | 3,598 | 
|Lots within developments       |  |                   | 1,378 |  |                  |   | 1,809 | 
|Residential dwellings          |  |                   | 3,362 |  |                  |   | 2,033 | 
|Commercial buildings           |  |                   | 440   |  |                  |   | 476   | 
|                               |  |                   |       |  |                  |   |       | 
|Total foreclosed real estate   |  | $                 | 9,565 |  |                  | $ | 7,916 | 
|                               |  |                   |       |  |                  |   |       | 

Except for one Florida property valued at $238,500 which was subsequently sold in October, all holdings were located in
Georgia at September 30, 2010. Aggregate holdings in a single established subdivision increased from $1,330,000 at year-end 2009 to $2,889,000 at September 30, 2010 due to foreclosure activity. The next largest holding in any established
subdivision approximated $366,000 at September 30, 2010.

The following table presents foreclosed real estate based on collateral values
of individual properties.



|                                                               |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|-------------------------------------------------------------- |  | ------------------- | -- |  | -------- | - | ----- | ---------------------- |  |  | ------------------------ | - |  | - | ----- | 
|Foreclosed Real Estate by Collateral Values
September 30, 2010 |  | Number ofProperties |    |  | Balances |   |       | Percent ofTotalBalance |  |  | AverageBalancewithinTier |  
|(Dollars in thousands)                                         |  |                     |    |  |          |   |       |                        |  |  |                          |  
|                                                               |  |                     |    | 
|Collateral value:                                              |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|< $250,000                                                     |  |                     | 44 |  |          | $ | 2,858 |                        |  |  | 29.88                    | % |  | $ | 65    | 
|> $250,000 - $750,000                                          |  |                     | 4  |  |          |   | 2,081 |                        |  |  | 21.76                    | % |  |   | 520   | 
|> $750,000                                                     |  |                     | 4  |  |          |   | 4,626 |                        |  |  | 48.36                    | % |  |   | 1,157 | 
|                                                               |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|Total                                                          |  |                     | 52 |  |          | $ | 9,565 |                        |  |  | 100.00                   | % |  | $ | 184   | 
|                                                               |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 



27



---

|                                                              |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|------------------------------------------------------------- |  | ------------------- | -- |  | -------- | - | ----- | ---------------------- |  |  | ------------------------ | - |  | - | ----- | 
|Foreclosed Real Estate by Collateral Values
December 31, 2009 |  | Number ofProperties |    |  | Balances |   |       | Percent ofTotalBalance |  |  | AverageBalancewithinTier |  
|(Dollars in thousands)                                        |  |                     |    |  |          |   |       |                        |  |  |                          |  
|                                                              |  |                     |    | 
|Collateral value:                                             |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|< $250,000                                                    |  |                     | 30 |  |          | $ | 2,589 |                        |  |  | 32.71                    | % |  | $ | 86    | 
|> $250,000 - $750,000                                         |  |                     | 5  |  |          |   | 2,627 |                        |  |  | 33.18                    | % |  |   | 525   | 
|> $750,000                                                    |  |                     | 2  |  |          |   | 2,700 |                        |  |  | 34.11                    | % |  |   | 1,350 | 
|                                                              |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|Total                                                         |  |                     | 37 |  |          | $ | 7,916 |                        |  |  | 100.00                   | % |  | $ | 214   | 
|                                                              |  |                     |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 

As shown above, foreclosed real estate balances included eight material properties aggregating $6,707,100 at
September 30, 2010; individual values ranged from $265,500 - $1,350,000. Charge-offs recognized on these larger properties prior to foreclosure approximated $1,643,000; except for charges totaling $357,857, these charge-offs were all recognized
prior to 2010. Charge-offs recognized life-to-date on all active properties totaled $2,926,606; devaluations recognized subsequent to foreclosure on these properties totaled $2,059,177 life-to-date at September 30, 2010. Approximately 83% or
$1,702,598 of these devaluation charges were recorded in the first nine months of 2010.

Certain foreclosed real estate balances pertain to
the same borrower. The next table presents foreclosed real estate aggregated by relationship tiers.



|                                                                |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|--------------------------------------------------------------- |  | ---------------------- | -- |  | -------- | - | ----- | ---------------------- |  |  | ------------------------ | - |  | - | ----- | 
|Foreclosed Real Estate by Relationship Tiers
September 30, 2010 |  | Number ofRelationships |    |  | Balances |   |       | Percentof
TotalBalance |  |  | AverageBalancewithinTier |  
|(Dollars in thousands)                                          |  |                        |    |  |          |   |       |                        |  |  |                          |  
|                                                                |  |                        |    | 
|Relationship tier:                                              |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|< $250,000                                                      |  |                        | 27 |  |          | $ | 1,998 |                        |  |  | 20.89                    | % |  | $ | 74    | 
|> $250,000 - $750,000                                           |  |                        | 3  |  |          |   | 1,323 |                        |  |  | 13.84                    | % |  |   | 441   | 
|> $750,000                                                      |  |                        | 5  |  |          |   | 6,244 |                        |  |  | 65.27                    | % |  |   | 1,249 | 
|                                                                |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|Total                                                           |  |                        | 35 |  |          | $ | 9,565 |                        |  |  | 100.00                   | % |  | $ | 273   | 
|                                                                |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|                                                                |  |                        |    | 
|Foreclosed Real Estate by Relationship Tiers
December 31, 2009  |  | Number ofRelationships |    |  | Balances |   |       | Percentof TotalBalance |  |  | AverageBalancewithinTier |  
|(Dollars in thousands)                                          |  |                        |    |  |          |   |       |                        |  |  |                          |  
|                                                                |  |                        |    | 
|Relationship tier:                                              |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|< $250,000                                                      |  |                        | 16 |  |          | $ | 1,216 |                        |  |  | 15.36                    | % |  | $ | 76    | 
|> $250,000 - $750,000                                           |  |                        | 5  |  |          |   | 2,284 |                        |  |  | 28.85                    | % |  |   | 457   | 
|> $750,000                                                      |  |                        | 3  |  |          |   | 4,416 |                        |  |  | 55.79                    | % |  |   | 1,472 | 
|                                                                |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 
|Total                                                           |  |                        | 24 |  |          | $ | 7,916 |                        |  |  | 100.00                   | % |  | $ | 330   | 
|                                                                |  |                        |    |  |          |   |       |                        |  |  |                          |   |  |   |       | 

Foreclosures subsequent to September 30 approximated $83,000, and sales, all pertaining to smaller properties,
$278,000. Although foreclosed properties continue to be marketed aggressively, management expects to incur carrying costs for at least one year. Any additional devaluation will be charged to operations. The Companys foreclosed real estate
holdings can be viewed via a link from its website at www.southeasternbank.com or directly at www.liveatthecoast.com. No significant activity occurred within other repossessed assets during 2010 year-to-date.



28



---

Accruing Loans Past Due. Loans past due 90 days or more and still accruing totaled $105,831, or less
than 1% of net loans, at September 30, 2010. Management is unaware of any material concentrations within these past due balances; the vast majority, or 72%, of these past due balances were secured by real estate.

Other. Loans past due 30-89 days comprised 1.16% of net loans at September 30, 2010, totaling $2,895,416. Approximately 79% of these past due
loans were secured by real estate, predominantly 1  4 family residential properties with first liens and raw land. Only one loan in these past due balances exceeded $250,000 at September 30, 2010. This particular loan, which approximated
$649,000 and was real estate-secured, was individually evaluated for impairment as discussed below.

Accruing loans classified as individually
impaired under accounting guidance to creditors on impairment of loans totaled $5,458,613 at September 30, 2010, down $11,324,370 or 67.48% from year-end 2009. The year-to-date decline resulted primarily from transfers of certain loans
classified as individually impaired to nonaccrual status. The September 30 balance pertained to seven separate borrowers whose loan repayment was expected to come foremost from sales of underlying real estate collateral. Due to
lagging sales and lingering distress in the real estate markets, payment of principal and interest on these loans has come from borrower reserves or other resources, constituting a change in the initial source of payment/terms of these loans.
Management reviews all loans with total credit exposure of $250,000 or more on a monthly basis and evaluates underlying collateral, assuming salvage values and estimating any allowance necessary to cover projected losses at  worse case
scenario  liquidation. After adjustments for collateral value shortfalls, the allowance for loan losses allocated to these seven classified credits totaled $600,050 at September 30, 2010. The $600,050 assumes a loss if the underlying
collateral required liquidation currently. Management fully expects additional relationships to be identified as impaired throughout 2010 and into 2011, necessitating specific allowances for the underlying loans.

Fluctuations in nonperforming assets, charge-offs, and recoveries for earlier periods are discussed in the Form 10-Qs and 10-Ks filed for those periods.
Simply put, variations in these nonpeformings pale in comparison to 2009 and year-to-date 2010 results.

Allowance for Loan Losses

The Company continuously reviews its loan portfolio and maintains an allowance for loan losses available to absorb losses inherent in the
portfolio. The nine-month provision for loan losses at September 30, 2010 totaled $10,570,000 and net charge-offs, $8,747,024. The comparable provision and net charge-off amounts at September 30, 2009 were $3,540,000 and $2,169,496.
Deterioration in the real estate portfolio, particularly land acquisition and development loans, was the overriding factor in the nine-month provision; these and other loans will continue to be monitored, and the provision adjusted accordingly. Net
charge-offs represented 4.51% of average loans at September 30, 2010, up significantly from 1.02% at September 30, 2009 and 0.13% in 2008. Charge-offs on acquisition and development credits, which were discussed in the nonaccrual section,
comprised $7,101,063 or 79.98% of gross charge-offs at September 30, 2010. No material recoveries were recognized in the first nine months of 2010. Refer to the Nonperforming Assets subsection of this Analysis for references on charge-offs and
recoveries recognized in earlier periods. As further mentioned in other sections of this Analysis, the Company is committed to the early recognition of problem loans and to an appropriate and adequate level of allowance. The adequacy of the
allowance is further discussed in the next subsection of this Analysis. Activity in the allowance is presented in the following table.



29



---

|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|--------------------------------------------------------- | ---- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|Allowance for Loan Losses
Nine Months Ended September 30, |      |   |        
|                                                          | 2010 |   |         | 2009 |  |   | 2008    |  
|(Dollars in thousands)                                    |      |   |         |      |  |   |         |   | 
|                                                          |      |   |        
|Allowance for loan losses at beginning of year            |      | $ | 7,170   |      |  | $ | 4,929   |   |  | $ | 4,510   |  
|Provision for loan losses                                 |      |   | 10,570  |      |  |   | 3,540   |   |  |   | 496     |  
|Charge-offs:                                              |      |   |         |      |  |   |         |   |  |   |         |  
|Commercial, financial, and agricultural                   |      |   | 514     |      |  |   | 379     |   |  |   | 77      |  
|Real estate  construction                                |      |   | 7,101   |      |  |   | 1,711   |   |  |   | 10      |  
|Real estate  mortgage                                    |      |   | 1,088   |      |  |   | 168     |   |  |   | 127     |  
|Consumer, including credit cards                          |      |   | 175     |      |  |   | 205     |   |  |   | 136     |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Total charge-offs                                         |      |   | 8,878   |      |  |   | 2,463   |   |  |   | 350     |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Recoveries:                                               |      |   |         |      |  |   |         |   |  |   |         |  
|Commercial, financial, and agricultural                   |      |   | 24      |      |  |   | 30      |   |  |   | 15      |  
|Real estate  construction                                |      |   | 43      |      |  |   | 196     |   |  |   | 1       |  
|Real estate  mortgage                                    |      |   | 11      |      |  |   | 5       |   |  |   | 8       |  
|Consumer, including credit cards                          |      |   | 53      |      |  |   | 63      |   |  |   | 71      |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Total recoveries                                          |      |   | 131     |      |  |   | 294     |   |  |   | 95      |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Net charge-offs                                           |      |   | 8,747   |      |  |   | 2,169   |   |  |   | 255     |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Allowance for loan losses at end of period                |      | $ | 8,993   |      |  | $ | 6,300   |   |  | $ | 4,751   |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Net loans outstanding1at end of period                    |      | $ | 250,129 |      |  | $ | 282,104 |   |  | $ | 272,301 |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Average net loans outstanding1at end of period            |      | $ | 258,460 |      |  | $ | 282,922 |   |  | $ | 267,083 |  
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Ratios:                                                   |      |   |         |      |  |   |         |   |  |   |         |  
|Allowance to net loans                                    |      |   | 3.60    | %    |  |   | 2.23    | % |  |   | 1.74    | %
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Net charge-offs to average loans2                         |      |   | 4.51    | %    |  |   | 1.02    | % |  |   | 0.13    | %
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Provision to average loans2                               |      |   | 5.45    | %    |  |   | 1.67    | % |  |   | 0.25    | %
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  
|Recoveries to total charge-offs                           |      |   | 1.48    | %    |  |   | 11.94   | % |  |   | 27.14   | %
|                                                          |      |   |         |      |  |   |         |   |  |   |         |  



|1 | Net of unearned income.
|- | -----------------------

|2 | Annualized.
|- | -----------

The Company
prepares a comprehensive analysis of the allowance for loan losses monthly. SEBs Board of Directors is responsible for affirming the allowance methodology and assessing the general and specific allowance factors in relation to estimated and
actual net charge-off trends. Such evaluation considers numerous factors, including, but not limited to, net charge-off trends, internal risk ratings, loss forecasts, collateral values, geographic location, delinquency rates, nonperforming loans,
underwriting practices, industry conditions, and economic trends. Specific allowances for loan losses are established for large impaired loans evaluated on an individual basis. The specific allowance established for these loans is based on a
thorough analysis of the most probable source of repayment, including the present value of the loans expected future cash flows, the loans estimated market value, or the estimated fair value of the underlying collateral. General
allowances are established for loans grouped into pools based on similar characteristics. In this process, general allowance factors are established based on an analysis of historical charge-off experience and expected loss-given-default derived
from the Companys internal risk rating process. Other adjustments may be made to the allowance for the pools after an assessment of internal and external influences on credit quality that are not fully reflected in the historical loss or risk
rating data. These influences typically include recent loss experience in specific portfolio segments, trends in loan quality, changes in market focus, and concentrations of credit. This element necessarily requires a high degree of managerial
judgment to anticipate the impact that economic trends, legislative or governmental actions, or other unique market and/or portfolio issues will have on credit losses. Unallocated allowances relate to inherent losses that are not included elsewhere
in the allowance. The qualitative factors associated with unallocated allowances include the inherent imprecisions in models



30



---

and lagging or incomplete data. Because of their subjective nature, these risk factors are carefully reviewed by management and revised as conditions indicate. Based on its analyses, management
believes the allowance was adequate at September 30, 2010 but expects further provisioning throughout 2010 and into 2011. In October 2010, an additional $600,000 was provisioned and $569,075 charged-off, net of recoveries.

Other Commitments

The Company had no
material plans or commitments for capital expenditures as of September 30, 2010.

Liquidity

Liquidity is managed to ensure sufficient cash flow to satisfy demands for credit, deposit withdrawals, and other corporate needs. Liquidity is vital to
any financial institution and its importance cannot be overstated, particularly during periods of economic crisis. Overall liquidity position is determined by the types of assets, and their duration, on the balance sheet; encumbrances; borrowing
capacity from customer deposits or other sources; and retained earnings. In short, assets, predominantly loans and investment securities, are funded by customer deposits, borrowed funds, and retained earnings. Recently, in an effort to become more
liquid, the Company has increased its most liquid assets, namely cash and cash equivalents. Cash and cash equivalents, which variously comprise cash and due from banks, interest-bearing deposits in other banks, and federal funds sold, increased
$39,034,791 or 91.56% at September 30, 2010 compared to year-end 2009. Cash and cash equivalents represented 19.29% of total assets at September 30, 2010 versus 10.13% at December 31, 2009. The cost of the liquidity improvement has
been a sacrifice of some earnings potential. Liquidity sources are discussed further in the next subsections of this Analysis.

Cash flows from the loan and securities portfolios represent important components of the Companys overall liquidity position. At September 30, 2010, loans1and investment securities with carrying values exceeding $139,000,000
were scheduled to mature in one year or less. The investment portfolio has also been structured to meet liquidity needs prior to asset maturity when necessary. Refer to note 3 of the consolidated financial statements for pertinent information on
contractual and other redemptions of these instruments. Of course, loans are subject to refinancing, and loans and particularly, securities, may be pledged to secure public funds and other borrowing arrangements. At September 30, 2010, 71.74%
or $44,256,615 of the Companys securities portfolio was pledged; when adjusted for overpledging due to cyclical variations in public funds and contingency pledging to the Federal Reserve Bank discount window, approximately $38,653,000 or 63%
of the securities portfolio was unencumbered at September 30, 2010. The entities to which the excess collateral is pledged have no legal claim on such collateral unless amounts are owed under other obligations. As discussed in Financial
Condition section of this Analysis and also below, the FDIC is amending its deposit insurance program effective December 31, 2010 and NOW accounts will no longer be insured above $250,000. The change in insurance coverage will necessitate the
purchase of securities to collateralize affected public funds by the end of the year.

The Company has long benefited from a relatively large,
stable deposit base. Customer-based core deposits, traditionally the Companys largest and most cost-effective source of funding, comprised 81% of the funding base at September 30, 2010, down 100 basis points from year-end 2009 levels. The
variation in core deposits is largely attributable to an increase in time certificates with balances of $100,000 or more at September 30, 2010 compared to year-end; these particular balances grew over $5,465,000 in the first nine months of
2010. Funding sources primarily comprise customer-based core deposits but also include borrowed funds and cash flows from operations. Borrowed funds, which variously encompass U.S. Treasury demand notes, Federal Reserve discount window borrowings,
federal funds purchased, and FHLB advances, totaled $5,613,841 at September 30, 2010 versus $10,753,595



31



---

at December 31, 2009. The $5,139,754 or 47.80% decline in borrowed funds resulted mainly from the maturity of a $5,000,000 FHLB advance discussed further below. The maximum amount of U.S.
Treasury demand notes available to the Company at September 30, 2010 totaled $2,000,000, of which $613,841 was outstanding. At September 30, 2010, the Company also had $6,573,297 of borrowing capacity at the Federal Reserve Bank discount
window; no amounts were outstanding against this capacity at September 30, 2010, and except for periodic testing of availability, the Company intends to use this capacity on a limited basis. Due to nonperforming assets and other trends, the
Company is not currently eligible for any unsecured federal funds lines of credit from its correspondent banks.

Net cash from operations is
derived primarily from net income adjusted for noncash items such as depreciation and amortization, accretion, and the provision for loan losses. The statements of cash flows within this Form 10-Q provide a comprehensive breakdown of cash flows
provided by or used in operating, investing, and financing activities.

In the third quarter of 2009, the FDIC announced its plan to restore
DIF balances as a result of recent bank failures. The restoration plan required all FDIC-insured banks to prepay their risk-based assessments for the years 2010, 2011, and 2012. The assessments, usually due quarterly, were instead estimated for the
three future years and paid prior to December 31, 2009. The Company paid the required assessment on December 29, 2009 and concurrently recorded a prepaid asset within other assets on the consolidated balance sheets. This prepaid asset
totaled $1,321,918 at September 30, 2010. Any differences between the prepaid and actual amounts due each quarter will be funded using existing available liquidity.

Management believes the Company has the funding capacity, from operating activities or otherwise, to meet its financial commitments in 2010. Refer to the Capital Adequacy section of this Analysis for
details on dividend policy and the Financial Condition section for details on unfunded loan commitments.

Deposits

Deposits increased 3.33% or $11,713,505 since year-end 2009. Interest-bearing deposits grew $9,941,488 or 3.35% while noninterest-bearing deposits
increased $1,772,017 or 3.20%. Within interest-bearing deposits, NOW accounts declined $3,751,554 while money market, savings, and time certificate balances grew $4,404,078, $1,273,563, and $8,015,401. The decline in NOW balances occurred chiefly in
local government balances, predominantly Georgia-based. Conversely, the growth in money market balances resulted largely from Florida-based accounts. The modest increase in savings deposits was due to customers seeking FDIC-insured investments in
this low rate environment. Time certificate balances of $100,000 or more increased $5,465,380 year-to-date and represented 49.63% of certificate totals at September 30, 2010. Lower balance certificate totals grew $2,550,021 or 3.77% since
December 31, 2009. The Company has focused certificate pricing on customers who also have non-certificate deposit and/or loan balances. Funding costs associated with deposits declined 18.15% overall at September 30, 2010 versus
September 30, 2009 due to moderate reductions in cost of funds; see the Results of Operations section of this Analysis for more details. Renewed effort by branch personnel to attract new customers precipitated the 3.20% increase in
noninterest-bearing deposits since year-end; these balances tend to be somewhat cyclical. To provide reassurance to customers and also, to reduce pledging requirements, the Company has been participating in the TLGP that provides unlimited deposit
insurance for noninterest-bearing transaction accounts and NOW accounts with rates of 0.25% or less until



32



---

December 31, 2010. The Company is incurring a surcharge of approximately $25,000 in 2010 for the excess deposit insurance on accounts not otherwise covered by the existing deposit insurance
limit of $250,000. Effective December 31, 2010, the TLGP and unlimited coverage on NOW accounts will expire. Noninterest-bearing deposits will continue to carry unlimited deposit insurance, regardless of dollar amount, until December 31,
2012 under provisions of the Dodd-Frank Act. A separate surcharge will no longer apply as enrollment is automatic for all banks.

Overall,
interest-bearing deposits comprised 84.29%, and noninterest-bearing deposits, 15.71%, of total deposits at September 30, 2010. Approximately 82% of quarter-end deposits were based in Georgia and the residual 18% in Florida. The distribution of
interest-bearing balances at September 30, 2010 and certain comparable quarter-end dates is shown in the next table.



|                                  |  |                    |         |  |                   |  |        |                    |  |   |                 |  |  |          |        |   |                 |   |         |  |  |  |        |  
|--------------------------------- |  | ------------------ | ------- |  | ----------------- |  | ------ | ------------------ |  | - | --------------- |  |  | -------- | ------ | - | --------------- | - | ------- |  |  |  | ------ | -
|                                  |  | September 30, 2010 |         |  | December 31, 2009 |  |        | September 30, 2009 | 
|Deposits                          |  | Balances           |         |  | Percentof Total   |  |        | Balances           |  |   | Percentof Total |  |  | Balances |        |   | Percentof Total |  
|(Dollars in thousands)            |  |                    |         |  |                   |  |        |                    |  |   |                 |  |  |          |        |   |                 |  
|                                  |  |                    |         |  |                   | 
|Interest-bearing demand deposits1 |  | $                  | 112,205 |  |                   |  | 36.62  | %                  |  | $ | 111,553         |  |  |          | 37.63  | % |                 | $ | 97,120  |  |  |  | 34.34  | %
|Savings                           |  |                    | 54,897  |  |                   |  | 17.92  | %                  |  |   | 53,624          |  |  |          | 18.09  | % |                 |   | 55,318  |  |  |  | 19.56  | %
|Time certificates < $100,000      |  |                    | 70,164  |  |                   |  | 22.90  | %                  |  |   | 67,614          |  |  |          | 22.81  | % |                 |   | 67,253  |  |  |  | 23.78  | %
|Time certificates >= $100,000     |  |                    | 69,126  |  |                   |  | 22.56  | %                  |  |   | 63,660          |  |  |          | 21.47  | % |                 |   | 63,108  |  |  |  | 22.32  | %
|                                  |  |                    |         |  |                   |  |        |                    |  |   |                 |  |  |          |        |   |                 |   |         |  |  |  |        |  
|Total interest-bearing deposits   |  | $                  | 306,392 |  |                   |  | 100.00 | %                  |  | $ | 296,451         |  |  |          | 100.00 | % |                 | $ | 282,799 |  |  |  | 100.00 | %
|                                  |  |                    |         |  |                   |  |        |                    |  |   |                 |  |  |          |        |   |                 |   |         |  |  |  |        |  



|1 | NOW and money market accounts.
|- | ------------------------------

Deposits of one local governmental body comprised approximately $10,330,000 and $22,109,000 of the overall deposit base at September 30, 2010 and December 31, 2009. On an aggregate basis, public
funds comprised approximately 15% of the deposit base at September 30, 2010 and 18% at December 31, 2009. The Company had no brokered deposits at September 30, 2010 and year-end 2009.

As shown in the next table, approximately 89% of time certificates at September 30, 2010 were scheduled to mature within the next twelve months.



|                                                   |            |          |        |             |  |   |        |  |  |   |         | 
|-------------------------------------------------- | ---------- | -------- | ------ | ----------- |  | - | ------ |  |  | - | ------- | 
|Maturities of Time Certificates
September 30, 2010 |            | Balances |        |             |  |  
|                                                   | < $100,000 |          |        | >= $100,000 |  |   | Total  | 
|(Dollars in thousands)                             |            |          |        |             |  |   |        |  | 
|                                                   |            |          |       
|Months to maturity:                                |            |          |        |             |  |   |        |  |  |   |         | 
|3 or less                                          |            | $        | 15,277 |             |  | $ | 18,735 |  |  | $ | 34,012  | 
|Over 3 through 12                                  |            |          | 45,758 |             |  |   | 44,153 |  |  |   | 89,911  | 
|Over 12 through 36                                 |            |          | 8,170  |             |  |   | 6,138  |  |  |   | 14,308  | 
|Over 36                                            |            |          | 959    |             |  |   | 100    |  |  |   | 1,059   | 
|                                                   |            |          |        |             |  |   |        |  |  |   |         | 
|Total                                              |            | $        | 70,164 |             |  | $ | 69,126 |  |  | $ | 139,290 | 
|                                                   |            |          |        |             |  |   |        |  |  |   |         | 

The composition of average deposits and the fluctuations therein at September 30 for the last two years is shown in the
Average Balances table included in the Operations section of this Analysis.

FHLB Advances

Advances outstanding with the FHLB totaled $5,000,000 at September 30, 2010, down 50% from December 31, 2009. One $5,000,000 advance that
accrued interest at an effective rate of 6.00% was not renewed upon its March 17 maturity. Additional advances outstanding at September 30, 2010 included a $2,500,000 fixed rate advance due July 30, 2012 with an effective rate of
2.35% and another $2,500,000



33



---

fixed rate advance due July 29, 2013 with an effective rate of 2.89%. The loan collateral previously pledged against these advances has been released, and at September 30, 2010, the two
advances were collateralized by cash balances held at the FHLB. Additional funding is not currently available from the FHLB.

Interest Rate
and Market Risk/Interest Rate Sensitivity

The normal course of business activity exposes the Company to interest rate risk. Fluctuations
in interest rates may result in changes in the fair market value of the Companys financial instruments, cash flows, and net interest income. The asset/liability committee periodically reviews the Companys exposure to interest rate risk
and formulates strategy based on acceptable levels of interest rate risk. The overall objective of this process is to optimize the Companys financial position, liquidity, and net interest income, while limiting volatility to net interest
income from changes in interest rates.

The Company uses simulation modeling to test the interest rate sensitivity of net interest income and
the balance sheet. Contractual maturity and repricing characteristics of loans are incorporated into the model, as are prepayment assumptions, maturity data, and call options within the investment portfolio. Non-maturity deposit accounts are modeled
based on past experience. Simulation results quantify interest rate risks under various interest rate scenarios over a twelve-month period. Based on the latest analysis, the Company continues to be asset sensitive and exposed to declining earnings
if interest rates fall. The simulation model estimates changes in net interest income based on various gradual and shocked/instantaneous scenarios, as shown in the table below. The model projects that the Companys earnings will increase as
rates rise and decrease if rates drop. The base fed funds rate used in the model assumes a 0.00% - 0.25% range.



|                   |  |                               |       |   |                 |  |       |  
|------------------ |  | ----------------------------- | ----- | - | --------------- |  | ----- | -
|                   |  | Effect on Net Interest Income |      
|Market Rate Change |  | Gradual                       |       |   | Immediate Shock | 
|+300 basis points  |  |                               | 19.27 | % |                 |  | 35.61 | %
|+200 basis points  |  |                               | 12.58 | % |                 |  | 22.98 | %
|+100 basis points  |  |                               | 6.06  | % |                 |  | 10.34 | %
|-100 basis points  |  |                               | -1.29 | % |                 |  | -1.56 | %

The Companys asset
sensitivity has increased since year-end 2009 due to the significant growth in interest-bearing balances in other banks; the increase in these balances is further discussed in the Liquidity section of this Analysis.

Limitations inherent with simulation modeling include: a) In a down rate environment, competitive and other factors constrain timing of rate cuts on
other deposit products whereas loans tied to prime and other variable indexes reprice instantaneously and securities with call or other prepayment features are likely to be redeemed prior to stated maturity and replaced at lower rates (lag effect);
and b) changes in balance sheet mix, for example, unscheduled pay-offs of large commercial loans and significant increases in nonaccrual loans, are oftentimes difficult to forecast.

The Company has not in the past, but may in the future, utilize interest rate swaps, financial options, financial futures contracts, or other rate protection instruments to reduce interest rate and market
risks.



34



---

Impact of Inflation

The effects of inflation on the local economy and the Companys operating results have been relatively modest the last several years. Because substantially all the Companys assets and
liabilities, including cash, securities, loans, and deposits, are monetary in nature, their values are less sensitive to the effects of inflation than to changing interest rates. As discussed in the preceding section, the Company attempts to control
the impact of interest rate fluctuations by managing the relationship between its interest sensitive assets and liabilities.

Capital
Adequacy

Federal banking regulators have established certain capital adequacy standards required to be maintained by
banks and bank holding companies. These regulations define capital as either Tier 1 (primarily realized shareholders equity) or Tier 2 (for the Company, a portion of the allowance for loan losses). The Company and SEB are subject to a minimum
Tier 1 capital ratio (Tier 1 capital to risk-weighted assets) of 4%, total capital ratio (Tier 1 plus Tier 2 to risk-weighted assets) of 8%, and Tier 1 leverage ratio (Tier 1 to average quarterly assets) of 4%. To be considered a
well-capitalized institution, the Tier 1 capital, total capital, and Tier 1 leverage ratios must equal or exceed 6%, 10%, and 5%, respectively. Banks and bank holding companies are prohibited from including unrealized gains and losses on
debt securities in the calculation of risk-based capital but are permitted to include up to 45 percent of net unrealized pre-tax holding gains on equity securities in Tier 2 capital. The Company did not have any unrealized gains on equity securities
includible in the risk-based capital calculations for any of the periods presented. At September 30, 2010, the Companys Tier 1, total capital, and Tier 1 leverage ratios totaled 17.98%, 19.25%, and 11.87%. On a stand-alone basis,
SEBs same ratios totaled 16.55%, 17.83%, and 10.92%. Regulators have expressed the need for increased capital requirements for bank holding companies and their subsidiaries; management expects minimum required capital levels to rise in the
future. The Company is committed to maintaining its well-capitalized status and stress tests its capital position on a regular basis to gauge its ability to withstand deterioration in asset quality and operating performance.

Capital ratios for the most recent periods are presented in the next table.



|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|--------------------------------------------- |  | ------------- | ------- | - | ------------ | - | ------- | ------------- |  | - | ------- | -
|                                              |  | September 30, |         |   | December 31, |   |         | September 30, | 
|Capital Ratios                                |  | 2010          |         |   | 2009         |   |         | 2009          | 
|(Dollars in thousands)                        |  |               |         |   |              |   |         |               |  |   |         |  
|Tier 1 capital:                               |  |               |         |   |              |   |         |               |  |   |         |  
|Total shareholders equity                    |  | $             | 52,158  |   |              | $ | 56,559  |               |  | $ | 57,138  |  
|Accumulated other comprehensive (income) loss |  |               | (862    | ) |              |   | 1,076   |               |  |   | 967     |  
|Intangible assets and other adjustments       |  |               |        |   |              |   |        |               |  |   | (90     | )
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Total Tier 1 capital                          |  |               | 51,296  |   |              |   | 57,635  |               |  |   | 58,015  |  
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Tier 2 capital:                               |  |               |         |   |              |   |         |               |  |   |         |  
|Portion of allowance for loan losses          |  |               | 3,634   |   |              |   | 4,063   |               |  |   | 4,034   |  
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Total risk-based capital                      |  | $             | 54,930  |   |              | $ | 61,698  |               |  | $ | 62,049  |  
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Risk-weighted assets                          |  | $             | 285,355 |   |              | $ | 321,904 |               |  | $ | 320,462 |  
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Risk-based ratios:                            |  |               |         |   |              |   |         |               |  |   |         |  
|Tier 1 capital1                               |  |               | 17.98   | % |              |   | 17.90   | %             |  |   | 18.10   | %
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Total risk-based capital                      |  |               | 19.25   | % |              |   | 19.17   | %             |  |   | 19.36   | %
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Tier 1 leverage ratio                         |  |               | 11.87   | % |              |   | 14.00   | %             |  |   | 14.21   | %
|                                              |  |               |         |   |              |   |         |               |  |   |         |  
|Shareholders equity to assets                |  |               | 12.32   | % |              |   | 13.43   | %             |  |   | 13.97   | %
|                                              |  |               |         |   |              |   |         |               |  |   |         |  



|1 | The Companys tier 1 common equity ratio is the same as its tier 1 capital ratio.
|- | ---------------------------------------------------------------------------------



35



---

Book value per share declined 7.49% or $1.35 to $16.67 during the first nine months of 2010 due mainly to
the year-to-date net loss. Dividends declared and paid totaled $0.13 at September 30, 2010, down $0.105 or 44.68% from 2009. The Company has suspended future dividend payments and treasury stock purchases until operating performance improves
and credit losses abate. Regulatory approval will be required prior to payment of a future dividend or treasury stock purchases. For more specifics on equity matters, refer to Part II, Item 2, of this Form 10-Q.

The Company has granted various employees options to purchase shares of common stock; refer to the 2009 Form 10-K previously filed for details on the
number of options outstanding and the range of exercise prices.

Accumulated other comprehensive loss, which measures net fluctuations in the
fair values of investment securities, improved $1,938,706 since year-end 2009. Further details on investment securities, including corporates, and their associated fair values are contained in the Financial Condition section of this analysis.

Refer to the Financial Condition and Liquidity sections of this Analysis for details on planned capital expenditures.

Results of Operations

A $2,652,120 net
loss was recognized in the 2010 third quarter compared to net income of $272,894 in the 2009 third quarter. On a per share basis, the quarterly loss totaled $0.85 at September 30, 2010, a $0.94 drop from $0.09 net income at September 30,
2009. Major variances in the 2010  2009 quarterly results included:



| |  |  | $3,100,000 increase in the provision for loan losses to address loan quality issues;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | $755,323 reduction in net interest income due to an increase in nonaccrual loans and lower average balances on higher-yielding earning assets,
specifically loans and investment securities, offset by a reduction in interest expense on deposits and other borrowed funds;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $826,464 net loss on sales ($4,935) and write-downs ($821,529) on foreclosed real estate in the third quarter of 2010 versus $119,745 net loss in 2009;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $1,599,026 increase in income tax benefit.
| | - |  | ------------------------------------------

Year-to-date, the Company recognized a $5,876,539 net loss at September 30, 2010, compared to net income of $1,014,989 at September 30, 2009. On a per share basis, the net loss totaled $1.88 in
2010, a $2.20 decline from $0.32 net income in 2009. Following the quarterly trend, variances in the 2010  2009 year-to-date results included:



| |  |  | $7,030,000 increase in the provision for loan losses;
| | - |  | -----------------------------------------------------



| |  |  | $1,918,966 reduction in net interest income;
| | - |  | --------------------------------------------



| |  |  | $188,467 net loss on sales and other-than-temporary impairment of investment securities available-for-sale during 2010 year-to-date versus a $200,026
net gain on sales in 2009;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $1,734,528 net loss on sales and write-downs on foreclosed real estate in 2010 versus $202,009 in 2009; and
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | $3,931,355 reduction in income tax expense.
| | - |  | -------------------------------------------

Variations in net interest income and noninterest income/expense are further discussed in the next two subsections of this Analysis; the provision for loan losses is separately discussed within the
Financial Condition section.



36



---

Net Interest Income

Due to margin compression resulting largely from increased nonaccrual loans and high cash equivalent balances, net interest income declined $1,918,966 or 16.62% during the first nine months of 2010
compared to 2009. Additionally, reducing cost of funds in the current economic cycle to mitigate earnings pressure on assets has been particularly difficult since liquidity constraints have compelled regional and other banks to rely more heavily on
deposits, particularly time certificates, for funding; this reliance has kept deposit rates higher and lowered margins and spreads for competitor banks attempting to maintain market share. Although many variable rate loans have reached a contractual
floor, reducing asset sensitivity, asset rates remain exceedingly low and deposit costs high on a relative basis. Net interest income and resultant margins and spreads are projected to decline further the remainder of 2010 due to a) yield reductions
on a year-over-year basis, due largely to higher cash equivalent balances; b) overall lower average balances on loans and also, investment securities due to maturities and sales; and c) significant increases in nonperforming assets, particularly
nonaccrual loans and foreclosed real estate, but also including TDRs. As discussed earlier, unless collected, nonaccrual balances adversely affect interest income two ways - interest reversals and nonearning status. To recap, the net interest margin
approximated 3.43% at September 30, 2010 versus 4.16% in 2009; the interest rate spread, 3.13% versus 3.70%. Interest earnings on loans and investment securities fell $1,932,036 and $982,779 in the first nine months of 2010 compared to 2009
while interest income on other assets, including cash equivalent balances, increased $97,081. Asset yields averaged 4.66% at September 30, 2010, down 106 basis points from 5.72% in 2009; see the interest differential table on the next page for
more details on changes in interest income attributable to volume and rates at September 30, 2010 versus 2009. Interest expense on deposits and other borrowed funds declined $898,768 or 19.92% during the first nine months of 2010 versus 2009.
Cost of funds fell 49 basis points from 2009 levels, totaling 1.53% at September 30, 2010 versus 2.02% at September 30, 2009. The reduced funding costs resulted mainly from lower rates on deposits at September 30, 2010 compared to
2009. Although interest expense on time certificates declined 24.55% in the first nine months of 2010 compared to 2009, higher average balances, competitive pressure, and the aforementioned lag effect have constrained desired rate reductions in this
product. Nonetheless, rate pressure on certificates continued to ease year-to-date and is expected to drop further during the last quarter of 2010. Refer to the Liquidity and Interest Sensitivity sections of this Analysis for more details on
deposit/funding fluctuations and the Companys asset/liability sensitivity position.

The intense competition for deposits and certain
loans continues in 2010 and shows no sign of abating. The high number of financial institutions in the Companys market areas essentially guarantees downward pressure on net interest spreads and margins as all participants struggle to amass,
grow, and/or maintain market share. Volume of assets and deposits become even more important as margins decline. Long-term strategies implemented by management to increase average loans outstanding emphasize competitive pricing on loan products and
development of additional loan relationships, all without compromising portfolio quality. Managements strategy for deposits is to closely manage anticipated market increases and maintain a competitive position with respect to pricing and
products. Comparative details about average balances, income/expense, and average yields earned and rates paid on interest-earning assets and liabilities for the last two years are provided in the table on the next page.



37



---

Selected Average Balances, Income/Expense, and Average Yields Earned and Rates Paid



|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|------------------------------------------------------------------- |  | --------------- | ------- |  | -------------- | - | ------ | ------------ |  |  | --------------- | - |  | -------------- | ------- |  | ------------ | - | ------ |  |  |  | ---- | -
|                                                                    |  | 2010            |         |  | 2009           |  
|Average
Balances6 Nine Months Ended September 30,                   |  | AverageBalances |         |  | Income/Expense |   |        | Yields/Rates |  |  | AverageBalances |   |  | Income/Expense |         |  | Yields/Rates |  
|(Dollars in thousands)                                              |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|                                                                    |  |                 |         |  |                |  
|Assets                                                              |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Interest-earning assets:                                            |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Loans, net1,2,4                                                     |  | $               | 258,460 |  |                | $ | 10,871 |              |  |  | 5.62            | % |  | $              | 282,922 |  |              | $ | 12,743 |  |  |  | 6.02 | %
|Interest-bearing deposits in other banks                            |  |                 | 61,336  |  |                |   | 105    |              |  |  | 0.23            | % |  |                | 4,506   |  |              |   | 7      |  |  |  | 0.21 | %
|Federal funds sold                                                  |  |                 | 2,150   |  |                |   | 4      |              |  |  | 0.25            | % |  |                | 3,621   |  |              |   | 5      |  |  |  | 0.18 | %
|Taxable investment securities3                                      |  |                 | 50,131  |  |                |   | 1,793  |              |  |  | 4.77            | % |  |                | 70,267  |  |              |   | 2,578  |  |  |  | 4.89 | %
|Tax-exempt investment securities3,4                                 |  |                 | 17,919  |  |                |   | 873    |              |  |  | 6.50            | % |  |                | 23,432  |  |              |   | 1,179  |  |  |  | 6.71 | %
|Other interest-earning assets                                       |  |                 | 1,293   |  |                |   | 3      |              |  |  | 0.31            | % |  |                | 1,370   |  |              |   | 3      |  |  |  | 0.29 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Total interest-earning assets                                       |  | $               | 391,289 |  |                | $ | 13,649 |              |  |  | 4.66            | % |  | $              | 386,118 |  |              | $ | 16,515 |  |  |  | 5.72 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|                                                                    |  |                 |         |  |                |  
|Liabilities                                                         |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Interest-bearing liabilities:                                       |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Interest-bearing demand deposits5                                   |  | $               | 116,282 |  |                | $ | 635    |              |  |  | 0.73            | % |  | $              | 92,784  |  |              | $ | 557    |  |  |  | 0.80 | %
|Savings                                                             |  |                 | 54,756  |  |                |   | 298    |              |  |  | 0.73            | % |  |                | 60,530  |  |              |   | 322    |  |  |  | 0.71 | %
|Time certificates                                                   |  |                 | 137,510 |  |                |   | 2,520  |              |  |  | 2.45            | % |  |                | 132,222 |  |              |   | 3,340  |  |  |  | 3.38 | %
|Federal funds purchased                                             |  |                 | 55      |  |                |   |       |              |  |  |                |   |  |                | 1,785   |  |              |   | 13     |  |  |  | 0.97 | %
|U. S. Treasury demand note                                          |  |                 | 602     |  |                |   |       |              |  |  |                |   |  |                | 544     |  |              |   |       |  |  |  |     |  
|FHLB advances                                                       |  |                 | 6,374   |  |                |   | 160    |              |  |  | 3.34            | % |  |                | 10,440  |  |              |   | 280    |  |  |  | 3.59 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Total interest-bearing liabilities                                  |  | $               | 315,579 |  |                | $ | 3,613  |              |  |  | 1.53            | % |  | $              | 298,305 |  |              | $ | 4,512  |  |  |  | 2.02 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Excess of interest-earning assets over interest-bearing liabilities |  | $               | 75,710  |  |                |   |        |              |  |  |                 |   |  | $              | 87,813  |  |              |   |        |  |  |  |      |  
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Interest rate spread                                                |  |                 |         |  |                |   |        |              |  |  | 3.13            | % |  |                |         |  |              |   |        |  |  |  | 3.70 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Net interest income                                                 |  |                 |         |  |                | $ | 10,036 |              |  |  |                 |   |  |                |         |  |              | $ | 12,003 |  |  |  |      |  
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  
|Net interest margin                                                 |  |                 |         |  |                |   |        |              |  |  | 3.43            | % |  |                |         |  |              |   |        |  |  |  | 4.16 | %
|                                                                    |  |                 |         |  |                |   |        |              |  |  |                 |   |  |                |         |  |              |   |        |  |  |  |      |  



|1 | Average loans are shown net of unearned income. Nonperforming loans are included. Income on nonaccrual loans, if recognized, is recorded on a cash
basis.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Includes loan fees and late charges.
|- | ------------------------------------

|3 | Securities are presented on an amortized cost basis. Investment securities with original maturities of three months or less are included, as
applicable.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|4 | Interest income on tax-exempt loans and securities is presented on a taxable-equivalent basis, using a federal income tax rate of 34%. No adjustments
have been made for any state tax benefits or the nondeductible portion of interest expense.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|5 | NOW and money market accounts.
|- | ------------------------------

|6 | Averages presented generally represent average daily balances.
|- | --------------------------------------------------------------

Analysis of Changes in Net Interest Income

The average balance table above provides
detailed information about average balances, income/expense, and average yields earned and rates paid on interest-earning assets and interest-bearing liabilities for the nine months ended September 30, 2010 and 2009. The table on the next page
summarizes the changes in interest income and interest expense attributable to volume and rates during this period.



38



---

|                                         |  |                            |        |   |      |   |        |     |  |   |        |  
|---------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | --- |  | - | ------ | -
|                                         |  | 2010 Compared to 2009      |       
|Interest
Differential1                   |  | Increase (Decrease) Due to |       
|Nine Months Ended September 30,          |  | Volume                     |        |   | Rate |   |        | Net | 
|(Dollars in thousands)                   |  |                            |        |   |      |   |        |     |  |   |        |  
|                                         |  |                            |       
|Interest income:                         |  |                            |        |   |      |   |        |     |  |   |        |  
|Loans, net2,3                            |  | $                          | (1,060 | ) |      | $ | (812   | )   |  | $ | (1,872 | )
|Interest-bearing deposits in other banks |  |                            | 97     |   |      |   | 1      |     |  |   | 98     |  
|Federal funds sold                       |  |                            | (2     | ) |      |   | 1      |     |  |   | (1     | )
|Taxable investment securities            |  |                            | (722   | ) |      |   | (63    | )   |  |   | (785   | )
|Tax-exempt investment securities3        |  |                            | (270   | ) |      |   | (36    | )   |  |   | (306   | )
|Other interest-earning assets            |  |                            |       |   |      |   |       |     |  |   |       |  
|                                         |  |                            |        |   |      |   |        |     |  |   |        |  
|Total interest income                    |  |                            | (1,957 | ) |      |   | (909   | )   |  |   | (2,866 | )
|                                         |  |                            |        |   |      |   |        |     |  |   |        |  
|                                         |  |                            |       
|Interest expense:                        |  |                            |        |   |      |   |        |     |  |   |        |  
|Interest-bearing demand deposits4        |  |                            | 131    |   |      |   | (53    | )   |  |   | 78     |  
|Savings                                  |  |                            | (31    | ) |      |   | 7      |     |  |   | (24    | )
|Time certificates                        |  |                            | 129    |   |      |   | (949   | )   |  |   | (820   | )
|Federal funds purchased                  |  |                            | (6     | ) |      |   | (7     | )   |  |   | (13    | )
|U.S. Treasury demand note                |  |                            |       |   |      |   |       |     |  |   |       |  
|FHLB advances                            |  |                            | (103   | ) |      |   | (17    | )   |  |   | (120   | )
|                                         |  |                            |        |   |      |   |        |     |  |   |        |  
|Total interest expense                   |  |                            | 120    |   |      |   | (1,019 | )   |  |   | (899   | )
|                                         |  |                            |        |   |      |   |        |     |  |   |        |  
|Net change in net interest income        |  | $                          | (2,077 | ) |      | $ | 110    |     |  | $ | (1,967 | )
|                                         |  |                            |        |   |      |   |        |     |  |   |        |  



|1 | Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for
earning assets and sources of funds on which interest is received or paid. Volume change is calculated as change in volume times the previous rate while rate change is change in rate times the previous volume. The rate/volume change, change in rate
times change in volume, is allocated between volume change and rate change at the ratio each component bears to the absolute value of their total.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Includes loan fees. See the average balances table on the previous page for more details.
|- | -----------------------------------------------------------------------------------------

|3 | Interest income on tax-exempt loans and securities is presented on a taxable-equivalent basis, using a federal income tax rate of 34%. No adjustments
have been made for any state tax benefits or the nondeductible portion of interest expense.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|4 | Now and money market accounts.
|- | ------------------------------

Noninterest Income and Expense

Noninterest income declined $423,175 or 12.66% during the first
nine months of 2010 compared to 2009. Key elements in the year-to-date results included:



| | a) | Net gain (loss) on sales of investment securities available-for-sale: The Company recognized a net loss of $143,408 on the sale of one municipal and four corporate
bonds in the first nine months of 2010 versus a $200,026 net gain in 2009. The Financial Condition section of this Analysis contains additional details on securities transactions.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) | Service charges on deposit accounts: Service charges on deposit accounts declined a modest $47,765 or 2.28% at September 30, 2010 compared to 2009. Declines in
service charges on club and other accounts were primary factors in the year-to-date results.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) | Other operating income: The other operating portion of noninterest income declined $31,976 or 3.06% at September 30, 2010 compared to 2009. An $83,807 increase in
surcharge income from ATM transactions largely offset an $111,883 decline in mortgage origination fees during the first nine months of 2010 compared to 2009. By type and amount, the chief components of other operating income at September 30,
2010 were surcharge fees  ATM, $424,734; mortgage origination fees, $46,280; income on bank-owned life insurance, with a resultant yield exceeding 6.25% on a federal taxable-equivalent basis, $178,403; income on sale of check products,
$72,201; safe deposit box rentals, $70,003; and commissions on the sale of credit life insurance, $60,468. Together, these six income items comprised 84.06% of other operating income. In 2009, these same six income components comprised 85.70% of
other operating income.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

Noninterest expense increased $1,450,742 in 2010 year-to-date compared to 2009. The chief factors impacting
year-to-date results comprised:



|a) | Salaries and employee benefits: Personnel costs fell 4.63% or $260,265 year-to-date. Declines in salaries and profit-sharing accruals, which include 401-K matching
contributions under the Companys safe harbor plan, accounted for virtually all the 2010 variation. Specifically, salaries declined $116,885 overall and profit-sharing accruals, $151,441, in 2010 year-to-date compared to 2009. The vast
majority, or 83%, of employee expenses remained concentrated in salaries and other direct compensation, including related payroll taxes, at September 30, 2010. Profit-sharing accruals and other fringe benefits constituted the remaining 3% and
14% of employee expenses. The division of employee expenses between compensation, profit-sharing, and other fringe benefits remained relatively consistent with historical norms in 2010.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|b) | Occupancy and equipment, net: Net occupancy and equipment expense fell $39,664 or 1.93% during the first nine months of 2010 compared to 2009. Savings of $43,379 and
$47,223 related to janitorial expense and depreciation/amortization expense were partially offset by a $33,720 increase in data line expense. The janitorial savings resulted from a reduction in the number of days the bank facilities are cleaned each
week. The increase in data line expense resulted from a one-time charge related to new bandwidth over the Companys network system; the telecommunications upgrade will reduce comparative expense in future periods.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|c) | Write-downs on other real estate: Write-downs on foreclosed real estate increased $1,514,270 in the first nine months of 2010 compared to 2009. These write-downs
correlate with updated appraisals of property held for sale. As further discussed in the Financial Condition section of this Analysis, real estate values in coastal Georgia and northeast Florida remain depressed.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|d) | Other noninterest expense: Other noninterest expense increased $173,093 or 7.14% at September 30, 2010 compared to 2009. An $84,176 jump in repossessed asset
costs; a $58,894 increase in external attorney fees, mostly pertaining to collection efforts; and a $75,191 increase in fraud and other losses on deposit accounts were primary variables in the 2010 results. A single scam perpetrated in one office
accounted for most of the fraud loss; law enforcement and other authorities have investigated the incident, but any recovery from the third parties responsible is highly unlikely. Besides FDIC expense, which approximated $550,000 in 2010 and
$564,000 in 2009 and accounting, consulting, and legal fees, which approximated $332,000 in 2010 and $256,000 in 2009, no individual component of noninterest expense aggregated or exceeded 10% of the total in 2010.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As noted above, FDIC assessment charges remain high and increases are expected the remainder of 2010. These assessment expenses will materially and
adversely impact the Companys operating results in 2010 and beyond. Recent revisions to assessment rules and their impact on the Company are further discussed in the Liquidity section of this Analysis. Management anticipates that losses and
other costs associated with foreclosed real estate will remain elevated unless the Companys coastal real estate markets stabilize and demand for properties - at reasonable prices  improves. Due to problem asset resolutions and continued
margin compression, the Company does not expect to make a profit in 2010 and possibly 2011.



40



---

Critical Accounting Policies

The Companys consolidated financial statements are prepared applying certain critical accounting policies. Critical accounting policies require numerous estimates and strategic or economic
assumptions that may prove inaccurate or subject to variations and may significantly affect the Companys reported results and financial position for the period or in future periods. Changes in underlying factors, assumptions, or estimates in
any of these areas could have a material impact on the Companys future financial condition and results of operations. The Companys financial statements are prepared in accordance with U.S. GAAP, and they conform to general practices in
the banking industry. The Company applies its critical accounting policies consistently from period to period and intends that any change in methodology occur in an appropriate manner. Accounting policies currently deemed critical, including the a)
allowance for loan losses; b) estimates of fair value pertinent to investment securities, other real estate, loans, and other assets; and c) income taxes are further discussed in the 2009 Form 10-K. There have been no material changes in the
Companys critical accounting policies since December 31, 2009.

Recent Accounting Pronouncements

The provisions of recent pronouncements and the related impact on the Companys consolidated financial statements, if any, are discussed in note 2.

Various other accounting proposals affecting the banking industry are pending with the FASB and other regulatory authorities. Given the
inherent uncertainty of the proposal process, the Company cannot assess the impact of any such proposals on its financial condition or results of operations.

Forward-Looking Statements

Certain statements set forth in this Quarterly Report on Form
10-Q or incorporated herein by reference, including, without limitation, matters discussed under the caption Managements Discussion and Analysis of Financial Condition and Results of Operations, are forward-looking
statements within the meaning of federal securities laws, including, without limitation, statements regarding the Companys outlook on earnings, stock performance, asset quality, economic conditions, real estate markets, and projected
growth, and are based upon managements beliefs as well as assumptions based on data currently available. When words like anticipate, believe, intend, plan, may, continue,
project, would, expect, estimate, could, should, will, and similar expressions are used, they should be considered forward-looking statements. Forward-looking
statements are subject to significant risks and uncertainties. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in forward-looking statements. Factors that could
cause actual results to differ materially from those described in the forward-looking statements include: (1) economic conditions, both generally and in local markets, may continue to be less favorable than expected, resulting in, among other
things, further deterioration in credit quality, a reduction in demand for credit, or additional declines in real estate values; (2) the general decline in the real estate and lending market, particularly in the Companys coastal markets,
may continue to negatively affect financial results; (3) the allowance for loan losses may not be adequate to cover eventual loss; (4) future losses will be realized if proceeds received upon liquidation of nonperforming assets are less
than carrying values of such assets; (5) restrictions or conditions imposed by regulators on the Companys operations may make it more difficult for the Company to achieve its goals; (6) the Companys ability to raise any needed
capital in a prolonged economic downturn may be impaired if market disruption and volatility continue or worsen; (7) legislative or regulatory changes, including changes in accounting standards and compliance requirements, may adversely affect
the Companys business, revenue, and profit margins; (8) poor financial results may negatively affect liquidity; (9) competitive pressures among



41



---

depository and other financial institutions may increase significantly, resulting in lost business relationships or reduced margins; (10) changes in the interest rate environment may reduce
margins or the volumes or values of loans made; (11) competitors may have greater financial resources and develop products that enable them to compete more successfully; (12) the Companys ability to attract and retain key personnel
can be affected by increased competition for experienced employees in the banking industry; (13) adverse changes may occur in the bond markets, affecting portfolio valuation and causing impairment; (14) war or terrorist activities may
cause further deterioration in the economy or cause instability in credit markets; (15) economic, governmental, or other factors may prevent growth in the Companys markets; (16) changes in consumer spending and savings habits could
impede the Companys ability to grow its loan and deposit portfolios; (17) the Company may be unfavorably impacted by litigation, which depends on judicial interpretations of law and findings of juries; (18) the Company may be unable
to pay dividends on common stock; (19) third party vendors who provide key components of the Companys business infrastructure may have system failures or other difficulties which could materially affect operations; and (20) the risk
factors discussed from time to time in the Companys periodic reports filed with the SEC, including but not limited to, this Report. The Company undertakes no obligation to, and does not intend to, update or revise these statements following
the date of this filing, whether as a result of new information, future events or otherwise, except as may be required by law.

As noted, the
foregoing list of factors is not exclusive. This Analysis should be read in conjunction with the consolidated financial statements and related notes.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk.
|------- | -----------------------------------------------------------

The discussion on market risk is included in the Interest Rate and Market Risk/Interest Rate Sensitivity section of Part I, Item 2.



|Item 4. | Controls and Procedures.
|------- | ------------------------

An evaluation
of the Companys disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Act) was carried out under the supervision and with the participation of the
Companys Chief Executive Officer (CEO), Chief Financial Officer (Treasurer), and other members of management as of September 30, 2010. The CEO and Treasurer concluded that, as of September 30, 2010, the
Companys disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is: (i) accumulated and communicated to the
Companys management, including the CEO and the Treasurer, and (ii) recorded, processed, summarized, and reported in accordance with the SECs rules and forms. There were no changes in the Companys internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Act) that occurred during the quarter ended September 30, 2010 that has materially affected, or is likely to materially affect, such internal controls.

The Company does not expect that its disclosure controls and procedures will prevent all error and fraud. A control procedure, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of
simple error or mistake. Additionally, controls can be circumvented by the individual



42



---

acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is also based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of
compliance with the policies and procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.

The Company intends to continually review and evaluate the design and effectiveness of its disclosure controls and procedures, to improve its controls
and procedures over time, and to correct any deficiencies it may discover in the future. The goal is to ensure that management has timely access to all material financial and non-financial information concerning the Companys business. While
the Company believes the present design of its disclosure controls and procedures is effective to achieve its goal, future events affecting its business may cause the Company to modify its disclosure controls and procedures. The Company continues to
use the widely accepted Committee of Sponsoring Organization of the Treadway Commission (COSO) framework for its evaluation of such internal controls.



43



---

Part II - Other Information



|Item 1. | Legal Proceedings.
|------- | ------------------

Not
Applicable



|Item 1A. | Risk Factors.
|-------- | -------------

There were
no material changes to the Companys risk factors during the first nine months of 2010.



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

On July 21, 2010, the Registrants Board of Directors voted to suspend dividends until operating performance improves and credit losses abate. Regulatory approval will be required prior to
payment of a future dividend.

The Company has also suspended its treasury program. Treasury purchases made prior to the
suspension are summarized in the table below:



|                                                         |  |                               |       |  |                           |   |       |                                                                     |  |  |                                                                               |  |  |   |           | 
|-------------------------------------------------------- |  | ----------------------------- | ----- |  | ------------------------- | - | ----- | ------------------------------------------------------------------- |  |  | ----------------------------------------------------------------------------- |  |  | - | --------- | 
|Share Repurchases 
Nine Months Ended September 30, 2010 |  | TotalNumber ofSharesPurchased |       |  | AveragePricePaid perShare |   |       | Number ofSharesPurchased asPart
ofPubliclyAnnouncedPlans orPrograms |  |  | MaximumDollar Valueof Shares thatMay Yet
bePurchasedunder thePlans orPrograms | 
|January 1  March 31                                     |  |                               |      |  |                           |   |      |                                                                     |  |  |                                                                              |  |  | $ | 6,196,969 | 
|April 1  30                                             |  |                               | 9,143 |  |                           | $ | 10.00 |                                                                     |  |  | 9,143                                                                         |  |  |   | 6,105,539 | 
|May 1  July 21                                          |  |                               |      |  |                           |   |      |                                                                     |  |  |                                                                              |  |  |   | 6,105,539 | 
|                                                         |  |                               |       |  |                           |   |       |                                                                     |  |  |                                                                               |  |  |   |           | 
|Total                                                    |  |                               | 9,143 |  |                           | $ | 10.00 |                                                                     |  |  | 9,143                                                                         |  |  |   |           | 
|                                                         |  |                               |       |  |                           |   |       |                                                                     |  |  |                                                                               |  |  |   |           | 



|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------

Not Applicable



|Item 4. | (Removed and Reserved).
|------- | -----------------------



|Item 5. | Other Information.
|------- | ------------------

Not
Applicable



|Item 6. | Exhibits.
|------- | ---------



| | (a) | Index to Exhibits:
| | --- | ------------------



|          |  |                                                                                                                                                    
|--------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit 3 |  | Articles of Incorporation and Bylaws, incorporated by reference from the Companys Annual Report on Form 10-K for the year ended December 31, 1990.
|          | 
|Exhibit 4 |  | Specimen Common Stock Certificate, incorporated by reference from Form 8-A filed April 30, 2001.                                                   



44



---

|             |  |                                                                                                                                                                                                
|------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|             | 
|Exhibit 10   |  | 2006 Stock Option Plan, as amended and restated effective January 1, 2008, incorporated by reference from the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2008.
|             | 
|Exhibit 31.1 |  | Rule 13a-14(a) Certification of CEO.                                                                                                                                                           
|             | 
|Exhibit 31.2 |  | Rule 13a-14(a) Certification of Treasurer.                                                                                                                                                     
|             | 
|Exhibit 32   |  | Section 1350 Certification of CEO/Treasurer.                                                                                                                                                   



45



---

Signatures

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



SOUTHEASTERN BANKING CORPORATION(Registrant)By:

/s/ ALYSON G. BEASLEYAlyson G. Beasley, Vice President & Treasurer(Principal Accounting Officer)


Date: November 22, 2010



46