##### Table of Contents





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 June 30, 2011

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 Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the 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 August 15, 2011, 3,129,388 shares of the Registrants common stock, par value $1.25 per share, were outstanding.









---

##### Table of Contents

Table of Contents



|                               |  |                                                                                        |    |      |    | 
|------------------------------ |  | -------------------------------------------------------------------------------------- | -- | ---- | -- | 
|Part I  Financial Information |  |                                                                                        |    |     
|                               |  |                                                                                       
|                               |  |                                                                                        |    | Page |   
|Item 1.                        |  | Consolidated Financial Statements:                                                     |    |      |    | 
|                               |  | Consolidated Balance Sheets                                                            |    |      | 2  | 
|                               |  | Consolidated Statements of Operations                                                  |    |      | 3  | 
|                               |  | Consolidated Statements of Shareholders Equity                                        |    |      | 4  | 
|                               |  | Consolidated Statements of Cash Flows                                                  |    |      | 5  | 
|                               |  | Notes to Consolidated Financial Statements                                             |    |      | 6  | 
|                               |  |                                                                                       
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations. |    |      | 22 | 
|                               |  |                                                                                       
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk.                            |    |      | 43 | 
|                               |  |                                                                                       
|Item 4.                        |  | Controls and Procedures.                                                               |    |      | 44 | 
|                               | 
|Part II  Other Information    |  |                                                                                        |    |     
|                               |  |                                                                                       
|Item 1.                        |  | Legal Proceedings.                                                                     |    |      | 45 | 
|                               |  |                                                                                       
|Item 1A.                       |  | Risk Factors.                                                                          |    |      | 45 | 
|                               |  |                                                                                       
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds.                           |    |      | 45 | 
|                               |  |                                                                                       
|Item 3.                        |  | Defaults upon Senior Securities.                                                       |    |      | 45 | 
|                               |  |                                                                                       
|Item 4.                        |  | (Removed and Reserved).                                                                |    |      | 45 | 
|                               |  |                                                                                       
|Item 5.                        |  | Other Information.                                                                     |    |      | 45 | 
|                               |  |                                                                                       
|Item 6.                        |  | Exhibits.                                                                              |    |      | 45 | 
|                               | 
|Signatures                     |  |                                                                                        | 46 |     



1



---

##### Table of Contents

Part I - Financial Information

Item 1. Financial Statements

Southeastern Banking Corporation

Consolidated Balance Sheets



|                                                                                                                           |  |                         |             |   |                  |   |             |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                           |  | (Unaudited)June
30,2011 |             |   | December 31,2010 |  
|Assets                                                                                                                     |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Cash and due from banks                                                                                                    |  | $                       | 8,233,104   |   |                  | $ | 8,206,514   |  
|Interest-bearing deposits in other banks                                                                                   |  |                         | 83,466,750  |   |                  |   | 70,511,991  |  
|Federal funds sold                                                                                                         |  |                         | 2,150,000   |   |                  |   | 2,150,000   |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Cash and cash equivalents                                                                                                  |  |                         | 93,849,854  |   |                  |   | 80,868,505  |  
|                                                                                                                           |  |                        
|Investment securities:                                                                                                     |  |                         |             |   |                  |   |             |  
|Available-for-sale, at market value (amortized cost of $73,451,414 and $73,893,247 at June 30, 2011 and December 31,
2010) |  |                         | 74,369,036  |   |                  |   | 74,299,903  |  
|                                                                                                                           |  |                        
|Loans, gross                                                                                                               |  |                         | 229,772,913 |   |                  |   | 245,688,555 |  
|Unearned income                                                                                                            |  |                         | (58,504     | ) |                  |   | (65,007     | )
|Allowance for loan losses                                                                                                  |  |                         | (8,603,770  | ) |                  |   | (9,915,559  | )
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Net loans                                                                                                                  |  |                         | 221,110,639 |   |                  |   | 235,707,989 |  
|                                                                                                                           |  |                        
|Premises and equipment, net                                                                                                |  |                         | 11,947,192  |   |                  |   | 12,107,464  |  
|Bank-owned life insurance, at cash surrender value                                                                         |  |                         | 5,855,123   |   |                  |   | 5,738,642   |  
|Other real estate                                                                                                          |  |                         | 15,781,066  |   |                  |   | 11,636,290  |  
|Other assets                                                                                                               |  |                         | 6,719,501   |   |                  |   | 7,274,264   |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Total Assets                                                                                                               |  | $                       | 429,632,411 |   |                  | $ | 427,633,057 |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Liabilities and Shareholders Equity                                                                                       |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Liabilities                                                                                                                |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Deposits:                                                                                                                  |  |                         |             |   |                  |   |             |  
|Noninterest-bearing demand deposits                                                                                        |  | $                       | 58,154,429  |   |                  | $ | 55,377,519  |  
|Interest-bearing demand, savings, and time deposits                                                                        |  |                         | 318,516,326 |   |                  |   | 319,817,600 |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Total deposits                                                                                                             |  |                         | 376,670,755 |   |                  |   | 375,195,119 |  
|                                                                                                                           |  |                        
|U. S. Treasury demand note                                                                                                 |  |                         | 889,547     |   |                  |   | 762,782     |  
|Federal Home Loan Bank advances                                                                                            |  |                         | 5,000,000   |   |                  |   | 5,000,000   |  
|Other liabilities                                                                                                          |  |                         | 2,105,752   |   |                  |   | 1,869,597   |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Total liabilities                                                                                                          |  |                         | 384,666,054 |   |                  |   | 382,827,498 |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Shareholders Equity                                                                                                       |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Common stock, $1.25 par value                                                                                              |  |                         | 4,475,996   |   |                  |   | 4,475,996   |  
|Additional paid-in-capital                                                                                                 |  |                         | 1,518,347   |   |                  |   | 1,495,668   |  
|Retained earnings                                                                                                          |  |                         | 47,260,845  |   |                  |   | 47,459,963  |  
|Treasury stock, at cost                                                                                                    |  |                         | (8,894,461  | ) |                  |   | (8,894,461  | )
|Accumulated other comprehensive income                                                                                     |  |                         | 605,630     |   |                  |   | 268,393     |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Total shareholders equity                                                                                                 |  |                         | 44,966,357  |   |                  |   | 44,805,559  |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|Total Liabilities and Shareholders Equity                                                                                 |  | $                       | 429,632,411 |   |                  | $ | 427,633,057 |  
|                                                                                                                           |  |                         |             |   |                  |   |             |  
|                                                                                                                           |  |                        
|Common shares issued                                                                                                       |  |                         | 3,580,797   |   |                  |   | 3,580,797   |  
|Common shares authorized                                                                                                   |  |                         | 10,000,000  |   |                  |   | 10,000,000  |  
|Common shares outstanding                                                                                                  |  |                         | 3,129,388   |   |                  |   | 3,129,388   |  
|Treasury shares                                                                                                            |  |                         | 451,409     |   |                  |   | 451,409     |  

See accompanying Notes to Consolidated Financial Statements.



2



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Operations

(Unaudited)



|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|------------------------------------------------------------- |  | ------------ | --------- | - | ---------- | - | ---------- | ---- |  | - | --------- | - |  | - | ---------- | -
|                                                              |  | Three Months |           |   | Six Months |  
|Period Ended June 30,                                         |  | 2011         |           |   | 2010       |   |            | 2011 |  |   | 2010      |  
|                                                              |  |              |           |  
|Interest income:                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Interest and fees on loans                                    |  | $            | 3,255,496 |   |            | $ | 3,605,263  |      |  | $ | 6,633,291 |   |  | $ | 7,258,489  |  
|Interest on investment securities:                            |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Taxable                                                       |  |              | 417,652   |   |            |   | 597,533    |      |  |   | 872,995   |   |  |   | 1,259,949  |  
|Tax-exempt                                                    |  |              | 132,040   |   |            |   | 195,971    |      |  |   | 278,560   |   |  |   | 400,385    |  
|Other interest income                                         |  |              | 58,656    |   |            |   | 36,874     |      |  |   | 109,842   |   |  |   | 60,527     |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Total interest income                                         |  |              | 3,863,844 |   |            |   | 4,435,641  |      |  |   | 7,894,688 |   |  |   | 8,979,350  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Interest expense:                                             |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Interest on deposits                                          |  |              | 809,140   |   |            |   | 1,178,013  |      |  |   | 1,726,907 |   |  |   | 2,359,522  |  
|Interest on Federal Home Loan Bank advances                   |  |              | 32,661    |   |            |   | 32,660     |      |  |   | 64,962    |   |  |   | 126,628    |  
|Interest on other borrowings                                  |  |              |          |   |            |   | 313        |      |  |   |          |   |  |   | 313        |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Total interest expense                                        |  |              | 841,801   |   |            |   | 1,210,986  |      |  |   | 1,791,869 |   |  |   | 2,486,463  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Net interest income                                           |  |              | 3,022,043 |   |            |   | 3,224,655  |      |  |   | 6,102,819 |   |  |   | 6,492,887  |  
|                                                              |  |              |           |  
|Provision for loan losses                                     |  |              | 900,000   |   |            |   | 3,135,000  |      |  |   | 1,560,000 |   |  |   | 6,120,000  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Net interest income after provision for loan losses           |  |              | 2,122,043 |   |            |   | 89,655     |      |  |   | 4,542,819 |   |  |   | 372,887    |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Noninterest income:                                           |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Service charges on deposit accounts                           |  |              | 584,563   |   |            |   | 704,041    |      |  |   | 1,135,440 |   |  |   | 1,345,953  |  
|Net loss on sales of investment securities available-for-sale |  |              |          |   |            |   | (143,408   | )    |  |   | (18,191   | ) |  |   | (143,408   | )
|Other noninterest income                                      |  |              | 349,344   |   |            |   | 352,205    |      |  |   | 686,778   |   |  |   | 689,319    |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Total noninterest income                                      |  |              | 933,907   |   |            |   | 912,838    |      |  |   | 1,804,027 |   |  |   | 1,891,864  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Noninterest expense:                                          |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Salaries and employee benefits                                |  |              | 1,679,524 |   |            |   | 1,791,445  |      |  |   | 3,362,231 |   |  |   | 3,617,759  |  
|Occupancy and equipment expense, net                          |  |              | 651,118   |   |            |   | 660,478    |      |  |   | 1,263,895 |   |  |   | 1,354,548  |  
|Other-than-temporary impairment loss on debt security         |  |              |          |   |            |   | 45,059     |      |  |   |          |   |  |   | 45,059     |  
|Net (gain) loss on sales of other real estate                 |  |              | 45        |   |            |   | 2,315      |      |  |   | (21,984   | ) |  |   | (1,505     | )
|Write-downs on other real estate                              |  |              | 82,485    |   |            |   | 909,569    |      |  |   | 243,612   |   |  |   | 909,569    |  
|Other noninterest expense                                     |  |              | 868,083   |   |            |   | 1,032,514  |      |  |   | 1,698,210 |   |  |   | 1,827,226  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Total noninterest expense                                     |  |              | 3,281,255 |   |            |   | 4,441,380  |      |  |   | 6,545,964 |   |  |   | 7,752,656  |  
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Loss before income tax benefit                                |  |              | (225,305  | ) |            |   | (3,438,887 | )    |  |   | (199,118  | ) |  |   | (5,487,905 | )
|                                                              |  |              |           |  
|Income tax benefit                                            |  |              |          |   |            |   | (1,386,877 | )    |  |   |          |   |  |   | (2,263,486 | )
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|Net loss                                                      |  | $            | (225,305  | ) |            | $ | (2,052,010 | )    |  | $ | (199,118  | ) |  | $ | (3,224,419 | )
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Basic and diluted loss per common share                       |  | $            | (0.07     | ) |            | $ | (0.66      | )    |  | $ | (0.06     | ) |  | $ | (1.03      | )
|                                                              |  |              |           |   |            |   |            |      |  |   |           |   |  |   |            |  
|                                                              |  |              |           |  
|Basic and diluted weighted average common shares outstanding  |  |              | 3,129,388 |   |            |   | 3,129,388  |      |  |   | 3,129,388 |   |  |   | 3,133,934  |  

See accompanying Notes to Consolidated Financial Statements.



3



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Shareholders Equity

(Unaudited)



|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------ | --------- | - | ------------------------ | - | --------- | ---------------- |  | - | ------------- |  |  | ------------------------------------------- | ---------- | - | ----- | - | ---------- | - |  | - | ---------- | - |  | - | ---------- | -
|                                                                                                                                                             |  | Common Stock |           |   | AdditionalPaid-InCapital |   |           | RetainedEarnings |  |   | TreasuryStock |  |  | AccumulatedOtherComprehensive
Income (Loss) |            |   | Total |  
|                                                                                                                                                             |  | Shares       |           |   | StatedValue              |   |           |                  |  |   |              
|                                                                                                                                                             |  |              |           |   |                          |   |          
|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                                                                                                                                                     |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             | (3,224,419 | ) |       |   |           |   |  |   |           |   |  |   | (3,224,419 | )
|Unrealized holding gains (losses) on investment securities available-for-sale arising during the period, net of tax (benefit) of
$848,303                    |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |   |           |   |  |   | 1,646,709  |   |  |   | 1,646,709  |  
|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                                                                                                                                     |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   | (1,453,323 | )
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|                                                                                                                                                             |  |              |           |   |                          |   |          
|Cash dividends declared, $0.13 per share                                                                                                                     |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             | (407,416   | ) |       |   |           |   |  |   |           |   |  |   | (407,416   | )
|                                                                                                                                                             |  |              |           |   |                          |   |          
|Stock-based compensation                                                                                                                                     |  |              |          |   |                          |   |          |                  |  |   | 23,029        |  |  |                                             |           |   |       |   |           |   |  |   |           |   |  |   | 23,029     |  
|                                                                                                                                                             |  |              |           |   |                          |   |          
|Purchase of treasury stock                                                                                                                                   |  |              | (9,143    | ) |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |   | (91,430    | ) |  |   |           |   |  |   | (91,430    | )
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|Balance, June 30, 2010                                                                                                                                       |  |              | 3,129,388 |   |                          | $ | 4,475,996 |                  |  | $ | 1,472,725     |  |  | $                                           | 56,880,507 |   |       | $ | (8,894,461 | ) |  | $ | 694,776    |   |  | $ | 54,629,543 |  
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|                                                                                                                                                             |  |              |           |   |                          |   |          
|Balance, December 31, 2010                                                                                                                                   |  |              | 3,129,388 |   |                          | $ | 4,475,996 |                  |  | $ | 1,495,668     |  |  | $                                           | 47,459,963 |   |       | $ | (8,894,461 | ) |  | $ | 268,393    |   |  | $ | 44,805,559 |  
|Comprehensive income:                                                                                                                                        |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|Net loss                                                                                                                                                     |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             | (199,118   | ) |       |   |           |   |  |   |           |   |  |   | (199,118   | )
|Unrealized holding gains on investment securities available-for-sale arising during the period, net of tax of
$167,543                                       |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |   |           |   |  |   | 325,231    |   |  |   | 325,231    |  
|Reclassification adjustment for net loss on sales of investment securities available-for-sale included in net income, net of tax
benefit of $6,185           |  |              |          |   |                          |   |          |                  |  |   |              |  |  |                                             |           |   |       |   |           |   |  |   | 12,006     |   |  |   | 12,006     |  
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|Total comprehensive income                                                                                                                                   |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   | 138,119    |  
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|                                                                                                                                                             |  |              |           |   |                          |   |          
|Stock-based compensation                                                                                                                                     |  |              |          |   |                          |   |          |                  |  |   | 22,679        |  |  |                                             |           |   |       |   |           |   |  |   |           |   |  |   | 22,679     |  
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  
|Balance, June 30, 2011                                                                                                                                       |  |              | 3,129,388 |   |                          | $ | 4,475,996 |                  |  | $ | 1,518,347     |  |  | $                                           | 47,260,845 |   |       | $ | (8,894,461 | ) |  | $ | 605,630    |   |  | $ | 44,966,357 |  
|                                                                                                                                                             |  |              |           |   |                          |   |           |                  |  |   |               |  |  |                                             |            |   |       |   |            |   |  |   |            |   |  |   |            |  

See accompanying Notes to Consolidated Financial Statements.



4



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                          |  |      |              |   |      |   |            |  
|----------------------------------------------------------------------------------------- |  | ---- | ------------ | - | ---- | - | ---------- | -
|Six Months Ended June 30,                                                                 |  | 2011 |              |   | 2010 |  
|                                                                                          |  |     
|Cash flows from operating activities:                                                     |  |      |              |   |      |   |            |  
|Net loss                                                                                  |  | $    | (199,118     | ) |      | $ | (3,224,419 | )
|Adjustments to reconcile net loss to net cash provided by operating activities:           |  |      |              |   |      |   |            |  
|Depreciation                                                                              |  |      | 350,076      |   |      |   | 387,821    |  
|Amortization and accretion, net                                                           |  |      | 40,490       |   |      |   | 132,217    |  
|Provision for loan losses                                                                 |  |      | 1,560,000    |   |      |   | 6,120,000  |  
|Deferred income tax expense                                                               |  |      |             |   |      |   | 36,360     |  
|Net loss on sales of investment securities available-for-sale                             |  |      | 18,191       |   |      |   | 143,408    |  
|Other-than-temporary impairment loss on debt security                                     |  |      |             |   |      |   | 45,059     |  
|Increase in cash surrender value of bank-owned life insurance                             |  |      | (116,481     | ) |      |   | (118,282   | )
|Net gain on sales of other real estate                                                    |  |      | (21,984      | ) |      |   | (1,505     | )
|Write-downs on other real estate                                                          |  |      | 243,612      |   |      |   | 909,569    |  
|Stock-based compensation                                                                  |  |      | 22,679       |   |      |   | 23,029     |  
|Decrease in interest receivable                                                           |  |      | 143,594      |   |      |   | 307,406    |  
|Decrease in interest payable                                                              |  |      | (201,401     | ) |      |   | (103,209   | )
|Net change in income tax receivable or payable                                            |  |      | 9,953        |   |      |   | (2,307,576 | )
|Decrease in prepaid FDIC assessments                                                      |  |      | 323,000      |   |      |   | 412,428    |  
|Net increase in other assets                                                              |  |      | (35,584      | ) |      |   | (288,819   | )
|Net increase in other liabilities                                                         |  |      | 263,827      |   |      |   | 249,298    |  
|                                                                                          |  |      |              |   |      |   |            |  
|Net cash provided by operating activities                                                 |  |      | 2,400,854    |   |      |   | 2,722,785  |  
|                                                                                          |  |      |              |   |      |   |            |  
|Cash flows from investing activities:                                                     |  |      |              |   |      |   |            |  
|Purchase of investment securities available-for-sale                                      |  |      | (249,420,560 | ) |      |   |           |  
|Proceeds from sales of investment securities available-for-sale                           |  |      | 474,000      |   |      |   | 4,146,930  |  
|Proceeds from maturities, calls, and paydowns of investment securities available-for-sale |  |      | 249,340,212  |   |      |   | 6,687,763  |  
|Redemption of restricted equity securities                                                |  |      | 103,300      |   |      |   |           |  
|Net decrease in loans                                                                     |  |      | 7,977,401    |   |      |   | 16,288,381 |  
|Capital expenditures, net                                                                 |  |      | (189,804     | ) |      |   | (168,663   | )
|Proceeds from sales of other real estate                                                  |  |      | 693,545      |   |      |   | 246,482    |  
|                                                                                          |  |      |              |   |      |   |            |  
|Net cash provided by investing activities                                                 |  |      | 8,978,094    |   |      |   | 27,200,893 |  
|                                                                                          |  |      |              |   |      |   |            |  
|Cash flows from financing activities:                                                     |  |      |              |   |      |   |            |  
|Net increase in deposits                                                                  |  |      | 1,475,636    |   |      |   | 22,599,804 |  
|Net increase in U. S. Treasury demand note                                                |  |      | 126,765      |   |      |   | 176,693    |  
|Repayment of advances from Federal Home Loan Bank                                         |  |      |             |   |      |   | (5,000,000 | )
|Purchase of treasury stock                                                                |  |      |             |   |      |   | (91,430    | )
|Dividends paid                                                                            |  |      |             |   |      |   | (407,416   | )
|                                                                                          |  |      |              |   |      |   |            |  
|Net cash provided by financing activities                                                 |  |      | 1,602,401    |   |      |   | 17,277,651 |  
|                                                                                          |  |      |              |   |      |   |            |  
|Net increase in cash and cash equivalents                                                 |  |      | 12,981,349   |   |      |   | 47,201,329 |  
|Cash and cash equivalents at beginning of period                                          |  |      | 80,868,505   |   |      |   | 42,632,459 |  
|                                                                                          |  |      |              |   |      |   |            |  
|Cash and cash equivalents at end of period                                                |  | $    | 93,849,854   |   |      | $ | 89,833,788 |  
|                                                                                          |  |      |              |   |      |   |            |  
|                                                                                          |  |     
|Supplemental disclosure of cash flow information:                                         |  |      |              |   |      |   |            |  
|Cash paid (received) during the year for:                                                 |  |      |              |   |      |   |            |  
|Interest                                                                                  |  | $    | 1,993,270    |   |      | $ | 2,589,672  |  
|                                                                                          |  |      |              |   |      |   |            |  
|Income taxes paid (refunded), net                                                         |  | $    | (9,953       | ) |      | $ |           |  
|                                                                                          |  |      |              |   |      |   |            |  
|Noncash investing and financing transactions:                                             |  |      |              |   |      |   |            |  
|Change in unrealized gains (losses) on investment securities available-for-sale           |  | $    | 510,966      |   |      | $ | 2,683,479  |  
|                                                                                          |  |      |              |   |      |   |            |  
|Loans charged-off to allowance for loan losses                                            |  | $    | 2,975,568    |   |      | $ | 5,577,920  |  
|                                                                                          |  |      |              |   |      |   |            |  
|Real estate acquired through foreclosure                                                  |  | $    | 5,059,949    |   |      | $ | 2,386,049  |  
|                                                                                          |  |      |              |   |      |   |            |  
|Loans made in connection with sales of other real estate                                  |  | $    | 3,500        |   |      | $ | 257,718    |  
|                                                                                          |  |      |              |   |      |   |            |  

See accompanying Notes to Consolidated Financial Statements.



5



---

##### Table of Contents

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, 2010.

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 2010 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, 2010 has been extracted from the audited consolidated
balance sheet included in the Companys 2010 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 trends 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, 70,250 and 83,500 equivalent
shares related to stock options were excluded from the computation of diluted earnings (loss) per share at June 30, 2011 and 2010, respectively.



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

In January 2010, the Financial Accounting Standards Board (FASB) issued an accounting standards update
requiring additional disclosures on transfers in and out of the fair value hierarchy and activity within level 3 financial instruments. This update also provides clarification on classification of financial instruments and the discussion of inputs
and valuation techniques. The new disclosures and clarification were effective for the Company as of December 31, 2009, except for disclosures related to activity within level 3 financial instruments. The level 3 disclosures were effective the
interim reporting period ending March 31, 2011. Adoption of the new disclosure requirements has not had a material impact on the Companys financial position or results of operations.



6



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



In May 2011, the FASB issued additional guidance on fair value measurement. The new
guidance results in common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards. The amendments do not require additional fair value measurements and are not intended to establish valuation
standards or affect valuation practices outside of financial reporting. The amendments clarify the proper application of the highest and best use and valuation premise concepts and the fair value measurement of an instrument classified in
shareholders equity. Additionally, the amendments permit a reporting entity that manages financial instruments on the basis of its net exposure, rather than gross exposure, to measure the underlying financial assets and liabilities at the
price that would be received to sell a net asset position or transfer a net liability position for a particular risk in an orderly transaction between market participants at the measurement date and clarify that premiums and discounts in fair value
measurements relate to the unit of account, and not size, as a characteristic of an entitys holding. Expanded disclosure must be provided about valuation processes used for level 3 instruments, including quantitative information on
unobservable inputs and sensitivity of fair value measurement to changes in unobservable inputs; use of nonfinancial assets if that use varies from its highest and best use, and that asset is measured at fair value on the balance sheets or its fair
value is based on highest and best use; and categorization by level of the fair value hierarchy for items not measured at fair value on the balance sheets but for which fair value must be disclosed. The amendments are effective for interim and
annual periods beginning after December 15, 2011. Adoption of the new guidance is not expected to have a material impact on the Companys financial position or results of operations.

In July 2010, the FASB issued an accounting pronouncement requiring more robust disclosures about the credit quality of loans and the
allowance for loan losses. The additional disclosures include a rollforward of the allowance for loan losses on a disaggregated basis and more information, by type of loan, on credit quality indicators including aging and troubled debt
restructurings (TDRs) as well as any significant purchases and sales. Most of the new disclosure requirements were effective beginning December 31, 2010. In April 2011, the FASB issued an accounting standards update deferring the
disclosure of TDR credit quality indicators until the third quarter of 2011. The new disclosure requirements have not had a material impact on the Companys financial position or results of operations.

In December 2010, the FASB issued an accounting standards update addressing differences in the ways entities have disclosed pro forma
revenue and earnings in a business combination. If an entity presents comparable financial statements, the guidance requires the entity to disclose revenue and earnings of the combined entity as if the business combination(s) occurring during the
current year had occurred as of the beginning of the comparable prior annual reporting period. Supplemental pro forma disclosures must also be expanded to include a description of the nature and amount of material, nonrecurring pro forma adjustments
directly attributable to the business combination(s). The new requirements, which became effective as of January 1, 2011, have not had a material impact on the Companys financial position, results of operations, or cash flows.



7



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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

The amortized cost and estimated fair value of investment securities as of June 30, 2011 and December 31,
2010 are summarized below.



|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|------------------------------------------------ |  | ------------- | ---------- |  | -------------------- | - | --------- | --------------------- |  | - | --------- |  |  | - | ---------- | 
|June 30, 2011                                    |  | AmortizedCost |            |  | GrossUnrealizedGains |   |           | GrossUnrealizedLosses |  |   | FairValue | 
|Available-for-sale:                              |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|U. S. Government and agency securities           |  | $             | 10,194,154 |  |                      | $ | 197,177   |                       |  | $ | 2         |  |  | $ | 10,391,329 | 
|U. S. Government-sponsored enterprise securities |  |               | 26,305,316 |  |                      |   | 126,161   |                       |  |   | 4         |  |  |   | 26,431,473 | 
|Agency residential mortgage-backed securities    |  |               | 14,229,330 |  |                      |   | 777,407   |                       |  |   |          |  |  |   | 15,006,737 | 
|Obligations of states and political subdivisions |  |               | 14,341,518 |  |                      |   | 428,126   |                       |  |   | 58,397    |  |  |   | 14,711,247 | 
|Corporate debt obligations                       |  |               | 8,381,096  |  |                      |   | 111,438   |                       |  |   | 664,284   |  |  |   | 7,828,250  | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $             | 73,451,414 |  |                      | $ | 1,640,309 |                       |  | $ | 722,687   |  |  | $ | 74,369,036 | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|                                                 |  |               |            | 
|December 31, 2010                                |  | AmortizedCost |            |  | GrossUnrealizedGains |   |           | GrossUnrealizedLosses |  |   | FairValue | 
|Available-for-sale:                              |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|U. S. Government and agency securities           |  | $             | 4,551,010  |  |                      | $ | 187,524   |                       |  | $ |          |  |  | $ | 4,738,534  | 
|U. S. Government-sponsored enterprise securities |  |               | 33,549,865 |  |                      |   | 118,203   |                       |  |   | 31        |  |  |   | 33,668,037 | 
|Agency residential mortgage-backed securities    |  |               | 10,323,420 |  |                      |   | 642,201   |                       |  |   |          |  |  |   | 10,965,621 | 
|Obligations of states and political subdivisions |  |               | 16,587,458 |  |                      |   | 370,210   |                       |  |   | 136,664   |  |  |   | 16,821,004 | 
|Corporate debt obligations                       |  |               | 8,881,494  |  |                      |   | 20,710    |                       |  |   | 795,497   |  |  |   | 8,106,707  | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 
|Total investment securities                      |  | $             | 73,893,247 |  |                      | $ | 1,338,848 |                       |  | $ | 932,192   |  |  | $ | 74,299,903 | 
|                                                 |  |               |            |  |                      |   |           |                       |  |   |           |  |  |   |            | 

The amortized cost and fair value of debt securities by contractual maturity at June 30, 2011 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. Agency-issued mortgage-backed securities and U.S. Small Business
Administration (SBA) participation certificates (included in U. S. Government and federal agency 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 |           
|June 30, 2011                                 |  | AmortizedCost      |            |  | FairValue |  
|Due within one year                           |  | $                  | 27,435,312 |  |           | $ | 27,472,305 | 
|Due from one to five years                    |  |                    | 12,250,805 |  |           |   | 12,583,691 | 
|Due from five to ten years                    |  |                    | 4,576,692  |  |           |   | 4,727,238  | 
|Due after ten years                           |  |                    | 10,765,037 |  |           |   | 10,187,649 | 
|                                              |  |                    |            |  |           |   |            | 
|                                              |  |                    | 55,027,846 |  |           |   | 54,970,883 | 
|Agency residential mortgage-backed securities |  |                    | 14,229,330 |  |           |   | 15,006,737 | 
|SBA participation certificates                |  |                    | 4,194,239  |  |           |   | 4,391,416  | 
|                                              |  |                    |            |  |           |   |            | 
|Total investment securities                   |  | $                  | 73,451,415 |  |           | $ | 74,369,036 | 
|                                              |  |                    |            |  |           |   |            | 



8



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Securities with carrying values of $67,116,011 and $65,127,641 at June 30, 2011 and
December 31, 2010, respectively, were pledged to secure public deposits as required by law and certain borrowing arrangements.

Gains and losses on sales and calls of investment securities for the three months and six months ended June 30, 2011 and 2010 consist of the following:



|                         |  |              |   |  |            |   |          |      |  |   |         |   |  |   |          |  
|------------------------ |  | ------------ | - |  | ---------- | - | -------- | ---- |  | - | ------- | - |  | - | -------- | -
|                         |  | Three Months |   |  | Six Months |  
|Period Ended June 30,    |  | 2011         |   |  | 2010       |   |          | 2011 |  |   | 2010    |  
|Gross realized gains     |  | $            |  |  |            | $ |         |      |  | $ |        |   |  | $ |         |  
|Gross realized losses    |  |              |  |  |            |   | (143,408 | )    |  |   | (18,191 | ) |  |   | (143,408 | )
|                         |  |              |   |  |            |   |          |      |  |   |         |   |  |   |          |  
|Net realized gain (loss) |  | $            |  |  |            | $ | (143,408 | )    |  | $ | (18,191 | ) |  | $ | (143,408 | )
|                         |  |              |   |  |            |   |          |      |  |   |         |   |  |   |          |  

The following table shows the gross unrealized losses and fair value of the Companys investments
with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2011 and
December 31, 2010.



|                                                 |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|------------------------------------------------ |  | ----------------------- | ---------- |  | --------------------- | - | ------- | --------------------- |  | - | --------------------- |  |  | - | ------- |  |  | - | ------- | 
|                                                 |  | Less Than Twelve Months |            |  | Over Twelve Months    |   |         | TotalUnrealizedLosses | 
|                                                 |  | FairValue               |            |  | GrossUnrealizedLosses |   |         | FairValue             |  |   | GrossUnrealizedLosses |  | 
|June 30, 2011                                    |  |                         |            |  |                       |   |         |                      
|Available-for-sale:                              |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|U.S. Government and federal agency securities    |  | $                       | 5,999,913  |  |                       | $ | 2       |                       |  | $ |                      |  |  | $ |        |  |  | $ | 2       | 
|U.S. Government-sponsored enterprise securities  |  |                         | 19,499,983 |  |                       |   | 4       |                       |  |   |                      |  |  |   |        |  |  |   | 4       | 
|Agency residential mortgage-backed securities    |  |                         |           |  |                       |   |        |                       |  |   |                      |  |  |   |        |  |  |   |        | 
|Obligations of states and political subdivisions |  |                         |           |  |                       |   |        |                       |  |   | 883,961               |  |  |   | 58,397  |  |  |   | 58,397  | 
|Corporate debt obligations                       |  |                         | 2,360,195  |  |                       |   | 92,412  |                       |  |   | 3,878,199             |  |  |   | 571,872 |  |  |   | 664,284 | 
|                                                 |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|Total investment securities                      |  | $                       | 27,860,091 |  |                       | $ | 92,418  |                       |  | $ | 4,762,160             |  |  | $ | 630,269 |  |  | $ | 722,687 | 
|                                                 |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|                                                 |  |                         |            |  |                      
|December 31, 2010                                |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|Available-for-sale:                              |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|U.S. Government and federal agency securities    |  | $                       |           |  |                       | $ |        |                       |  | $ |                      |  |  | $ |        |  |  | $ |        | 
|U.S. Government-sponsored enterprise securities  |  |                         | 22,099,730 |  |                       |   | 31      |                       |  |   |                      |  |  |   |        |  |  |   | 31      | 
|Agency residential mortgage-backed securities    |  |                         |           |  |                       |   |        |                       |  |   |                      |  |  |   |        |  |  |   |        | 
|Obligations of states and political subdivisions |  |                         | 978,233    |  |                       |   | 28,015  |                       |  |   | 834,049               |  |  |   | 108,649 |  |  |   | 136,664 | 
|Corporate debt obligations                       |  |                         | 2,325,199  |  |                       |   | 132,946 |                       |  |   | 4,284,304             |  |  |   | 662,551 |  |  |   | 795,497 | 
|                                                 |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 
|Total investment securities                      |  | $                       | 25,403,162 |  |                       | $ | 160,992 |                       |  | $ | 5,118,353             |  |  | $ | 771,200 |  |  | $ | 932,192 | 
|                                                 |  |                         |            |  |                       |   |         |                       |  |   |                       |  |  |   |         |  |  |   |         | 



9



---

##### Table of Contents

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 June 30, 2011, management reviewed securities with an unrealized loss and concluded that no material individual securities were other-than-temporarily impaired. Impairment charges on the Companys
holdings could become necessary in the future if the economic crisis facing the banking industry does not fully abate and various issuers financial condition weakens.

The Company held stock in the Federal Home Loan Bank of Atlanta (FHLB) totaling $1,070,400 at June 30, 2011. 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 June 30, 2011 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.



|4. | LOANS AND ALLOWANCE FOR LOAN LOSSES
|-- | -----------------------------------

The composition of the Companys loan portfolio at June 30, 2011 and December 31, 2010 is shown below:



|                                              |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  
|--------------------------------------------- |  | ------------- | ----------- | - | ----------------- |  | ----- | ------- |  | - | --------------- | - |  |  | ----- | -
|                                              |  | June 30, 2011 |             |   | December 31, 2010 | 
|                                              |  | Balance       |             |   | Percentof Total   |  |       | Balance |  |   | Percentof Total |  
|Commercial real estate:                       |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  
|Construction and development                  |  | $             | 77,177,722  |   |                   |  | 33.6  | %       |  | $ | 86,972,052      |   |  |  | 35.4  | %
|Owner-occupied                                |  |               | 36,406,066  |   |                   |  | 15.8  |         |  |   | 35,300,711      |   |  |  | 14.4  |  
|Non owner-occupied                            |  |               | 28,624,341  |   |                   |  | 12.5  |         |  |   | 29,523,640      |   |  |  | 12.0  |  
|Residential real estate - mortgage            |  |               | 47,383,175  |   |                   |  | 20.6  |         |  |   | 48,686,595      |   |  |  | 19.8  |  
|Other commercial, financial, and agricultural |  |               | 29,720,218  |   |                   |  | 12.9  |         |  |   | 33,504,726      |   |  |  | 13.6  |  
|Consumer, including credit cards              |  |               | 10,461,391  |   |                   |  | 4.6   |         |  |   | 11,700,831      |   |  |  | 4.8   |  
|                                              |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  
|Loans, gross                                  |  |               | 229,772,913 |   |                   |  | 100.0 | %       |  |   | 245,688,555     |   |  |  | 100.0 | %
|                                              |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  
|Unearned income                               |  |               | (58,504     | ) |                   |  |       |         |  |   | (65,007         | ) |  |  |       |  
|Allowance for loan losses                     |  |               | (8,603,770  | ) |                   |  |       |         |  |   | (9,915,559      | ) |  |  |       |  
|                                              |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  
|Net loans                                     |  | $             | 221,110,639 |   |                   |  |       |         |  | $ | 235,707,989     |   |  |  |       |  
|                                              |  |               |             |   |                   |  |       |         |  |   |                 |   |  |  |       |  

Commercial real estate loans represented approximately 62% of the total loan portfolio at both
June 30, 2011 and December 31, 2010. Due to continued instability of real estate values, loans in the commercial real estate portfolio may have a greater risk of uncollectibility than other loans. Additionally, because a substantial
portion of the loan portfolio is secured by real estate in southeast Georgia and northeast Florida, the loan portfolio is particularly susceptible to changes in market conditions in those areas. Refer to Part I, Item 2 of this Form 10-Q for
additional disclosure on loan concentrations.



10



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



In accordance with U.S. GAAP, the loan portfolio was disaggregated into four segments
and further disaggregated into classes for certain disclosures. A portfolio segment is defined as the level in which an entity develops and documents a systematic method for determining its allowance for loan losses. The segments used in the
portfolio include commercial real estate; residential real estate  mortgage; other commercial, financial, agricultural; and consumer. Commercial real estate has been divided into three classes, including construction and development,
owner-occupied, and non owner-occupied credits. All land and lot development loans have been included in the construction and development class, regardless of whether the underlying real estate is zoned commercial or residential. This classification
of construction and development loans corresponds with definitions used by banking regulators for examination and other purposes.

Aging of past due loans is presented by segment in the next table. Balances presented are based on book balance, or recorded investment.



|                                              |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|--------------------------------------------- |  | ------- | ----------- |  | ----------------------------- | - | --------- | ------------------------- |  | - | --------------------- |  |  | ---------- | --------- |  | ----- | - | ---------- |  |  | - | ----------- | 
|June 30, 2011                                 |  | Current |             |  | Accruing30  89 
DaysPast Due |   |           | Accruing90+ DaysPast Due  |  |   | TotalAccruingPast Due |  |  | Nonaccrual |           |  | Total |  
|Commercial real estate:                       |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|Construction and development                  |  | $       | 52,965,538  |  |                               | $ | 645,321   |                           |  | $ | 16,928                |  |  | $          | 662,249   |  |       | $ | 23,549,935 |  |  | $ | 77,177,722  | 
|Owner-occupied                                |  |         | 35,008,244  |  |                               |   | 876,952   |                           |  |   |                      |  |  |            | 876,952   |  |       |   | 520,870    |  |  |   | 36,406,066  | 
|Non owner-occupied                            |  |         | 28,092,017  |  |                               |   | 526,749   |                           |  |   |                      |  |  |            | 526,749   |  |       |   | 5,575      |  |  |   | 28,624,341  | 
|Residential real estate - mortgage            |  |         | 41,995,104  |  |                               |   | 856,171   |                           |  |   | 25,536                |  |  |            | 881,707   |  |       |   | 4,506,364  |  |  |   | 47,383,175  | 
|Other commercial, financial, and agricultural |  |         | 29,095,469  |  |                               |   | 335,265   |                           |  |   |                      |  |  |            | 335,265   |  |       |   | 289,484    |  |  |   | 29,720,218  | 
|Consumer, including credit cards              |  |         | 9,790,008   |  |                               |   | 372,324   |                           |  |   | 22,876                |  |  |            | 395,200   |  |       |   | 276,183    |  |  |   | 10,461,391  | 
|                                              |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|Loans, gross                                  |  | $       | 196,946,380 |  |                               | $ | 3,612,782 |                           |  | $ | 65,340                |  |  | $          | 3,678,122 |  |       | $ | 29,148,411 |  |  | $ | 229,772,913 | 
|                                              |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|                                              |  |         |             |  |                               |  
|December 31, 2010                             |  | Current |             |  | Accruing30  89 
DaysPast Due |   |           | Accruing90+ DaysPast 
Due |  |   | TotalAccruingPast Due |  |  | Nonaccrual |           |  | Total |  
|Commercial real estate:                       |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|Construction and development                  |  | $       | 64,560,275  |  |                               | $ | 553,271   |                           |  | $ | 18,555                |  |  | $          | 571,826   |  |       | $ | 21,839,951 |  |  | $ | 86,972,052  | 
|Owner-occupied                                |  |         | 33,422,584  |  |                               |   | 1,197,251 |                           |  |   |                      |  |  |            | 1,197,251 |  |       |   | 680,876    |  |  |   | 35,300,711  | 
|Non owner-occupied                            |  |         | 28,745,303  |  |                               |   | 81,151    |                           |  |   |                      |  |  |            | 81,151    |  |       |   | 697,186    |  |  |   | 29,523,640  | 
|Residential real estate - mortgage            |  |         | 43,425,467  |  |                               |   | 678,612   |                           |  |   | 75,848                |  |  |            | 754,460   |  |       |   | 4,506,668  |  |  |   | 48,686,595  | 
|Other commercial, financial, and agricultural |  |         | 32,925,618  |  |                               |   | 155,384   |                           |  |   |                      |  |  |            | 155,384   |  |       |   | 423,724    |  |  |   | 33,504,726  | 
|Consumer, including credit cards              |  |         | 10,890,188  |  |                               |   | 410,570   |                           |  |   | 26,536                |  |  |            | 437,106   |  |       |   | 373,537    |  |  |   | 11,700,831  | 
|                                              |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 
|Loans, gross                                  |  | $       | 213,969,435 |  |                               | $ | 3,076,239 |                           |  | $ | 120,939               |  |  | $          | 3,197,178 |  |       | $ | 28,521,942 |  |  | $ | 245,688,555 | 
|                                              |  |         |             |  |                               |   |           |                           |  |   |                       |  |  |            |           |  |       |   |            |  |  |   |             | 

Within accruing loans 30 - 89 days past due, $2,250,048 of the total was past due 30 to 59 days, and
$1,362,734 were 60 to 89 days past due at June 30, 2011 compared to $2,442,451 accruing loans past due 30 to 59 days and $633,788 accruing loans past due 60 to 89 days at December 31, 2010.



11



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Internal risk-ratings, or grades, are assigned to each loan based on an analysis of the
financial strength, collateral, and other credit attributes underlying each loan. Management analyzes the resulting ratings, as well as other external statistics and factors such as delinquency, to track the migration performance of the portfolio
balances. The rating methodology complies with the asset classification system promulgated by the federal banking agencies. Loan grades range from one to eight, with one-graded loans having the least credit risk, as defined below:

Pass (Grades 1 -4) - Loans included in or migrating towards a pass grade of one to four carry the lowest risk of loss. Such
loans are well-protected by the current net worth and paying capacity of the obligor (or guarantors, if any) or by the fair value, less selling costs, of underlying collateral.

Special Mention (Grade 5)  Loans in this category have potential weaknesses requiring additional monitoring. These loans are not adversely classified and do not currently have sufficient risk to
warrant adverse classification. Substantially all special mention loans are performing.

Substandard (Grade 6)  These
loans are inadequately supported by the current worth and paying capacity of the obligor or collateral pledged, if any. A distinct possibility of loss exists if the underlying deficiencies are not corrected. At June 30, 2011 and
December 31, 2010, all nonaccrual loans were graded substandard.

Doubtful (Grade 7)  These loans have all the
weaknesses of a substandard loan with the added detriment that full collection or liquidation is highly questionable and improbable on the basis of currently known facts, conditions, and values.

Loss (Grade 8)  These loans are deemed uncollectible and have, at best, nominal value. Maintaining these loans on the books, without
establishment of specific valuation allowances, is not warranted.

Loans considered doubtful or loss are normally charged-off
upon such determination and hence, no balances apply to these categories. Risk ratings of the loan portfolio are shown in the next table.



|                                              |  |              |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|--------------------------------------------- |  | ------------ | ----------- |  | ----------------- | - | ---------- | -------------- |  | - | ----------- |  |  | ------- | - |  | ----- | - | - |  |  | - | ----------- | 
|June 30, 2011                                 |  | Pass(1  
4) |             |  | SpecialMention(5) |   |            | Substandard(6) |  |   | Doubtful(7) |  |  | Loss(8) |   |  | Total |  
|Commercial real estate:                       |  |              |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|Construction and development                  |  | $            | 32,891,648  |  |                   | $ | 15,997,253 |                |  | $ | 28,288,821  |  |  | $       |  |  |       | $ |  |  |  | $ | 77,177,722  | 
|Owner-occupied                                |  |              | 33,496,246  |  |                   |   | 1,364,184  |                |  |   | 1,545,636   |  |  |         |  |  |       |   |  |  |  |   | 36,406,066  | 
|Non owner-occupied                            |  |              | 16,752,866  |  |                   |   | 8,484,365  |                |  |   | 3,387,110   |  |  |         |  |  |       |   |  |  |  |   | 28,624,341  | 
|Residential real estate - mortgage            |  |              | 36,270,559  |  |                   |   | 3,457,848  |                |  |   | 7,654,768   |  |  |         |  |  |       |   |  |  |  |   | 47,383,175  | 
|Other commercial, financial, and agricultural |  |              | 28,584,406  |  |                   |   | 672,649    |                |  |   | 463,163     |  |  |         |  |  |       |   |  |  |  |   | 29,720,218  | 
|Consumer, including credit cards              |  |              | 9,948,584   |  |                   |   | 132,098    |                |  |   | 380,709     |  |  |         |  |  |       |   |  |  |  |   | 10,461,391  | 
|                                              |  |              |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|Loans, gross                                  |  | $            | 157,944,309 |  |                   | $ | 30,108,397 |                |  | $ | 41,720,207  |  |  | $       |  |  |       | $ |  |  |  | $ | 229,772,913 | 
|                                              |  |              |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 



12



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                              |  |             |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|--------------------------------------------- |  | ----------- | ----------- |  | ----------------- | - | ---------- | -------------- |  | - | ----------- |  |  | ------- | - |  | ----- | - | - |  |  | - | ----------- | 
|December 31, 2010                             |  | Pass(1  4) |             |  | SpecialMention(5) |   |            | Substandard(6) |  |   | Doubtful(7) |  |  | Loss(8) |   |  | Total |  
|Commercial real estate:                       |  |             |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|Construction and development                  |  | $           | 35,170,540  |  |                   | $ | 21,525,120 |                |  | $ | 30,276,392  |  |  | $       |  |  |       | $ |  |  |  | $ | 86,972,052  | 
|Owner-occupied                                |  |             | 31,702,978  |  |                   |   | 2,649,760  |                |  |   | 947,973     |  |  |         |  |  |       |   |  |  |  |   | 35,300,711  | 
|Non owner-occupied                            |  |             | 22,531,694  |  |                   |   | 3,242,934  |                |  |   | 3,749,012   |  |  |         |  |  |       |   |  |  |  |   | 29,523,640  | 
|Residential real estate - mortgage            |  |             | 35,813,611  |  |                   |   | 5,194,612  |                |  |   | 7,678,372   |  |  |         |  |  |       |   |  |  |  |   | 48,686,595  | 
|Other commercial, financial, and agricultural |  |             | 30,000,682  |  |                   |   | 610,926    |                |  |   | 2,893,118   |  |  |         |  |  |       |   |  |  |  |   | 33,504,726  | 
|Consumer, including credit cards              |  |             | 10,988,957  |  |                   |   | 240,987    |                |  |   | 470,887     |  |  |         |  |  |       |   |  |  |  |   | 11,700,831  | 
|                                              |  |             |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 
|Loans, gross                                  |  | $           | 166,208,462 |  |                   | $ | 33,464,339 |                |  | $ | 46,015,754  |  |  | $       |  |  |       | $ |  |  |  | $ | 245,688,555 | 
|                                              |  |             |             |  |                   |   |            |                |  |   |             |  |  |         |   |  |       |   |   |  |  |   |             | 

Activity in the allowance for loan losses is summarized by loan segment below:



|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|------------------------------------------------------------------------ |  | ---------------------- | ----------- | - | ----------------------- | - | ---------- | ----------------------------------------- |  | - | ---------- | - |  | ----------- | ---------- | - | ----- | - | ------- | - |  | - | ----------- | -
|As of and for the Six Months Ended June 30, 2011                         |  | CommercialReal 
Estate |             |   | ResidentialReal 
Estate |   |            | OtherCommercial,Financial, 
&Agricultural |  |   | Consumer   |   |  | Unallocated |            |   | Total |  
|Allowance for loan losses:                                               |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|Balance, beginning of year                                               |  | $                      | 7,442,941   |   |                         | $ | 1,747,843  |                                           |  | $ | 405,830    |   |  | $           | 262,223    |   |       | $ | 56,722  |   |  | $ | 9,915,559   |  
|Provision for loan losses                                                |  |                        | 893,268     |   |                         |   | 703,070    |                                           |  |   | 83,242     |   |  |             | (26,409    | ) |       |   | (93,171 | ) |  |   | 1,560,000   |  
|Charge-offs                                                              |  |                        | (2,442,716  | ) |                         |   | (383,881   | )                                         |  |   | (54,901    | ) |  |             | (94,070    | ) |       |   |        |   |  |   | (2,975,568  | )
|Recoveries                                                               |  |                        | 17,787      |   |                         |   | 14,210     |                                           |  |   | 13,758     |   |  |             | 58,024     |   |       |   |        |   |  |   | 103,779     |  
|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|Ending balance                                                           |  | $                      | 5,911,280   |   |                         | $ | 2,081,242  |                                           |  | $ | 447,929    |   |  | $           | 199,768    |   |       | $ | (36,449 | ) |  | $ | 8,603,770   |  
|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|Ending balance, allocated to loans individually evaluated for impairment |  | $                      | 2,295,497   |   |                         | $ | 1,354,756  |                                           |  | $ | 31,937     |   |  | $           | 5,322      |   |       |   | n/a     |   |  | $ | 3,687,512   |  
|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|                                                                         |  |                        |             |   |                         |  
|Loans, gross                                                             |  | $                      | 142,208,129 |   |                         | $ | 47,383,175 |                                           |  | $ | 29,720,218 |   |  | $           | 10,461,391 |   |       |   | n/a     |   |  | $ | 229,772,913 |  
|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  
|Gross loans individually evaluated for impairment                        |  | $                      | 32,592,538  |   |                         | $ | 6,137,654  |                                           |  | $ | 94,303     |   |  | $           | 26,610     |   |       |   | n/a     |   |  | $ | 38,851,105  |  
|                                                                         |  |                        |             |   |                         |   |            |                                           |  |   |            |   |  |             |            |   |       |   |         |   |  |   |             |  



13



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Within the commercial real estate classes specifically, activity included:



|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|------------------------------------------------------------------------ |  | ------------------------ | ---------- | - | -------------- | - | ---------- | ------------------ |  | - | -------------------------- | - |  | - | ----------- | -
|As of & for the Six Months Ended June 30, 2011                           |  | Construction&Development |            |   | Owner-Occupied |   |            | Non Owner-Occupied |  |   | TotalCommercialReal Estate |  
|Allowance for loan losses:                                               |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|Balance, beginning of year                                               |  | $                        | 7,133,461  |   |                | $ | 124,729    |                    |  | $ | 184,751                    |   |  | $ | 7,442,941   |  
|Provision for loan losses                                                |  |                          | 553,567    |   |                |   | 135,006    |                    |  |   | 204,695                    |   |  |   | 893,268     |  
|Charge-offs                                                              |  |                          | (2,266,270 | ) |                |   | (6,015     | )                  |  |   | (170,431                   | ) |  |   | (2,442,716  | )
|Recoveries                                                               |  |                          | 17,787     |   |                |   |           |                    |  |   |                           |   |  |   | 17,787      |  
|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|Ending balance                                                           |  | $                        | 5,438,545  |   |                | $ | 253,720    |                    |  | $ | 219,015                    |   |  | $ | 5,911,280   |  
|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|Ending balance, allocated to loans individually evaluated for impairment |  | $                        | 2,006,981  |   |                | $ | 144,798    |                    |  | $ | 143,718                    |   |  | $ | 2,295,497   |  
|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|                                                                         |  |                          |            |  
|Loans, gross                                                             |  | $                        | 77,177,722 |   |                | $ | 36,406,066 |                    |  | $ | 28,624,341                 |   |  | $ | 142,208,129 |  
|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  
|Gross loans individually evaluated for impairment                        |  | $                        | 27,137,521 |   |                | $ | 2,125,908  |                    |  | $ | 3,329,109                  |   |  | $ | 32,592,538  |  
|                                                                         |  |                          |            |   |                |   |            |                    |  |   |                            |   |  |   |             |  

A loan is considered impaired when it is probable, based on current information and events, the Company
will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement. Impaired loans include loans placed on nonaccrual status as well as troubled debt restructurings (TDRs),
loans past due 90 days or more and still accruing, and other accruing loans individually evaluated for impairment. All of the Companys impaired loans have a valuation allowance. Impaired loans comprised the following at June 30, 2011 and
December 31, 2010:



|                                                           |  |               |            |  |                   |   |            | 
|---------------------------------------------------------- |  | ------------- | ---------- |  | ----------------- | - | ---------- | 
|                                                           |  | June 30, 2011 |            |  | December 31, 2010 |  
|Nonaccrual loans                                           |  | $             | 29,148,411 |  |                   | $ | 28,521,942 | 
|Troubled debt restructurings not included above            |  |               | 6,780,732  |  |                   |   | 12,669,230 | 
|Loans past due 90 days or more and still accruing          |  |               | 65,340     |  |                   |   | 120,939    | 
|Other accruing loans individually evaluated for impairment |  |               | 6,340,007  |  |                   |   | 4,520,331  | 
|                                                           |  |               |            |  |                   |   |            | 
|Total impaired loans                                       |  | $             | 42,334,490 |  |                   | $ | 45,832,442 | 
|                                                           |  |               |            |  |                   |   |            | 
|                                                           |  |              
|Valuation allowance related to total impaired loans        |  | $             | 3,808,242  |  |                   | $ | 3,580,409  | 
|                                                           |  |               |            |  |                   |   |            | 



14



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Total impaired loans are disaggregated by segment and class below:



|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 
|---------------------------------------------- |  | ------------------ | ---------- |  | ---------------------- | - | ---------- | ---------------- |  | - | --------- | 
|As of & for the Six Months Ended June 30, 2011 |  | RecordedInvestment |            |  | UnpaidPrincipalBalance |   |            | RelatedAllowance | 
|Impaired loans with a valuation allowance:     |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Commercial real estate:                        |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Construction and development                   |  | $                  | 28,440,851 |  |                        | $ | 37,144,944 |                  |  | $ | 2,095,389 | 
|Owner-occupied                                 |  |                    | 2,448,193  |  |                        |   | 2,605,410  |                  |  |   | 146,647   | 
|Non owner-occupied                             |  |                    | 3,334,684  |  |                        |   | 3,334,684  |                  |  |   | 142,876   | 
|Residential real estate - mortgage             |  |                    | 7,446,657  |  |                        |   | 8,534,113  |                  |  |   | 1,377,430 | 
|Other commercial, financial, and agricultural  |  |                    | 365,046    |  |                        |   | 498,809    |                  |  |   | 37,978    | 
|Consumer, including credit cards               |  |                    | 299,059    |  |                        |   | 692,783    |                  |  |   | 7,922     | 
|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Total impaired loans                           |  | $                  | 42,334,490 |  |                        | $ | 52,810,743 |                  |  | $ | 3,808,242 | 
|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Average investment in impaired loans           |  | $                  | 40,435,574 |  |                        |   |            |                  |  |   |           | 
|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 
|                                               |  |                    |           
|December 31, 2010                              |  | RecordedInvestment |            |  | UnpaidPrincipalBalance |   |            | RelatedAllowance | 
|Impaired loans with a valuation allowance:     |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Commercial real estate:                        |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Construction and development                   |  | $                  | 30,017,176 |  |                        | $ | 39,673,998 |                  |  | $ | 2,459,478 | 
|Owner-occupied                                 |  |                    | 1,337,701  |  |                        |   | 1,483,080  |                  |  |   | 35,631    | 
|Non owner-occupied                             |  |                    | 3,749,011  |  |                        |   | 3,869,208  |                  |  |   | 117,131   | 
|Residential real estate - mortgage             |  |                    | 7,544,914  |  |                        |   | 8,558,866  |                  |  |   | 881,587   | 
|Other commercial, financial, and agricultural  |  |                    | 2,751,545  |  |                        |   | 2,882,978  |                  |  |   | 80,651    | 
|Consumer, including credit cards               |  |                    | 432,095    |  |                        |   | 812,241    |                  |  |   | 5,931     | 
|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 
|Total impaired loans                           |  | $                  | 45,832,442 |  |                        | $ | 57,280,371 |                  |  | $ | 3,580,409 | 
|                                               |  |                    |            |  |                        |   |            |                  |  |   |           | 

Impaired loans with a valuation allowance include pools of impaired loans. At June 30, 2011, these
pools had a recorded investment, or book balance, of $3,483,385, unpaid principal balance of $4,570,576, and related allowance of $120,730. The recorded investment, unpaid principal and related allowance in such pools totaled $3,135,061, $4,179,940,
and $106,737, respectively, at December 31, 2010. Cash basis interest income actually recognized on nonaccrual loans approximated $29,793. Nonaccrual and TDRs included in impaired loans averaged approximately $35,363,208 in the first six months
of 2011.



15



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|5. | 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 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.



16



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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, one corporate debt obligation was classified in level 3 at June 30, 2011 and December 31, 2010.

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



|                                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|------------------------------------------------ |  | ---------------------------------------------------------- | --------- |  | ----------------------------------------- | - | ---------- | --------------------------------------- |  | - | ------------------ |  |  | - | ---------- | 
|                                                 |  | Fair Value Measurements Using                              |           |  |                                           |  
|June 30, 2011                                    |  | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) |           |  | SignificantOtherObservableInputs(Level 2) |   |            | SignificantUnobservableInputs(Level
 3) |  |   | TotalCarryingValue | 
|Investment securities available-for-sale:        |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|Debt securities:                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|U. S. Government and agency securities           |  | $                                                          | 5,999,913 |  |                                           | $ | 4,391,416  |                                         |  | $ |                   |  |  | $ | 10,391,329 | 
|U. S. Government-sponsored enterprise securities |  |                                                            |          |  |                                           |   | 26,431,473 |                                         |  |   |                   |  |  |   | 26,431,473 | 
|Agency residential mortgage-backed securities    |  |                                                            |          |  |                                           |   | 15,006,737 |                                         |  |   |                   |  |  |   | 15,006,737 | 
|Obligations of states and political subdivisions |  |                                                            |          |  |                                           |   | 14,711,247 |                                         |  |   |                   |  |  |   | 14,711,247 | 
|Corporate debt obligations                       |  |                                                            |          |  |                                           |   | 7,328,250  |                                         |  |   | 500,000            |  |  |   | 7,828,250  | 
|                                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|Total investment securities                      |  | $                                                          | 5,999,913 |  |                                           | $ | 67,869,123 |                                         |  | $ | 500,000            |  |  | $ | 74,369,036 | 
|                                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|                                                 |  |                                                           
|                                                 |  | Fair Value Measurements Using                              |           |  |                                           |  
|December 31, 2010                                |  | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) |           |  | SignificantOtherObservableInputs(Level 2) |   |            | SignificantUnobservableInputs(Level
3)  |  |   | TotalCarryingValue | 
|Investment securities available-for-sale:        |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|Debt securities:                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|U. S. Government and agency securities           |  | $                                                          |          |  |                                           | $ | 4,738,534  |                                         |  | $ |                   |  |  | $ | 4,738,534  | 
|U. S. Government-sponsored enterprise securities |  |                                                            |          |  |                                           |   | 33,668,037 |                                         |  |   |                   |  |  |   | 33,668,037 | 
|Agency residential mortgage-backed securities    |  |                                                            |          |  |                                           |   | 10,965,621 |                                         |  |   |                   |  |  |   | 10,965,621 | 
|Obligations of states and political subdivisions |  |                                                            |          |  |                                           |   | 16,821,004 |                                         |  |   |                   |  |  |   | 16,821,004 | 
|Corporate debt obligations                       |  |                                                            |          |  |                                           |   | 7,606,707  |                                         |  |   | 500,000            |  |  |   | 8,106,707  | 
|                                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 
|Total investment securities                      |  | $                                                          |          |  |                                           | $ | 73,799,903 |                                         |  | $ | 500,000            |  |  | $ | 74,299,903 | 
|                                                 |  |                                                            |           |  |                                           |   |            |                                         |  |   |                    |  |  |   |            | 



17



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



The corporate debt obligation measured at fair value using level 3 inputs at
June 30, 2011 and December 31, 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. No transfers or activity involving other securities occurred within the level 3 category during the first six months of 2011. Should transparency in input factors diminish,
additional obligations could be classified as level 3 assets in the future. No transfers were made between level 1 or 2 assets measured at fair value on a recurring basis during the first six months of 2011.

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 six months of 2011, the Company recognized losses of $2,293,747 on impaired loans outstanding through the allowance for loan losses. At June 30, 2011, impaired loans with an aggregate outstanding book balance of
$42,334,490 were measured and reported net of specific allowances at a fair value of $38,526,248. 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 June 30, 2011.

Other real estate is recorded at 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 six months ended June 30, 2011, devaluations (or write-downs) of other real estate totaled $243,612. All foreclosed real estate balances were classified in level 3 at June 30, 2011.

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 June 30, 2011 and determined no impairment charge was necessary. Other assets are similarly evaluated under fair value accounting on a
nonrecurring basis.



18



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



The table below presents the Companys outstanding assets for which a nonrecurring
change in fair value was recorded during the six months ended June 30, 2011, 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                             |   |  |                                           |  
|June 30, 2011                                      |  | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   |  | SignificantOtherObservableInputs(Level 2) |   |   | SignificantUnobservableInputs
(Level 3) |  |   | NetCarryingValue |  |  | Total Gains(Losses) for theSix Months |           
|Assets:                                            |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |                                       |            |  |  |   |            |  
|Impaired loans                                     |  | $                                                         |  |  |                                           | $ |  |                                         |  | $ | 38,526,248       |  |  | $                                     | 38,526,248 |  |  | $ | (2,293,747 | )
|Other real estate                                  |  |                                                           |  |  |                                           |   |  |                                         |  |   | 1,340,255        |  |  |                                       | 1,340,255  |  |  |   | (243,612   | )
|                                                   |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |                                       |            |  |  |   |            |  
|Total fair value of assets on a nonrecurring basis |  | $                                                         |  |  |                                           | $ |  |                                         |  | $ | 39,866,503       |  |  | $                                     | 39,866,503 |  |  | $ | (2,537,359 | )
|                                                   |  |                                                           |   |  |                                           |   |   |                                         |  |   |                  |  |  |                                       |            |  |  |   |            |  

As disclosed on the prior page, the loss amount shown for impaired loans includes charge-offs as well as
the provision allocated for these loans for the first six months of 2011. The loss amount for other real estate does not include charge-offs recognized on these credits prior to foreclosure of the underlying collateral. No transfers were made
between level 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 during the first six months of 2011.

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.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | --------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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:



|                                         |  |                |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|---------------------------------------- |  | -------------- | ----------- |  | ----------------- | - | ----------- | -------------- |  | - | ----------- |  |  | - | ----------- | 
|                                         |  | June 30, 2011  |             |  | December 31, 2010 |  
|                                         |  | CarryingAmount |             |  | FairValue         |   |             | CarryingAmount |  |   | FairValue   | 
|Financial assets:                        |  |                |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|Cash and cash equivalents                |  | $              | 93,849,854  |  |                   | $ | 93,849,854  |                |  | $ | 80,868,505  |  |  | $ | 80,868,505  | 
|Investment securities available-for-sale |  |                | 74,369,036  |  |                   |   | 74,369,036  |                |  |   | 74,299,903  |  |  |   | 74,299,903  | 
|Net loans                                |  |                | 221,110,639 |  |                   |   | 220,047,718 |                |  |   | 235,707,989 |  |  |   | 237,411,612 | 
|Accrued interest receivable              |  |                | 1,343,532   |  |                   |   | 1,343,532   |                |  |   | 1,487,126   |  |  |   | 1,487,126   | 
|Other financial assets                   |  |                | 1,070,400   |  |                   |   | 1,070,400   |                |  |   | 1,173,700   |  |  |   | 1,173,700   | 
|                                         |  |                |             | 
|Financial liabilities:                   |  |                |             |  |                   |   |             |                |  |   |             |  |  |   |             | 
|Deposits                                 |  | $              | 376,670,755 |  |                   | $ | 377,652,988 |                |  | $ | 375,195,119 |  |  | $ | 376,619,703 | 
|U.S. Treasury demand note                |  |                | 889,547     |  |                   |   | 889,547     |                |  |   | 762,782     |  |  |   | 762,782     | 
|FHLB advances                            |  |                | 5,000,000   |  |                   |   | 5,234,940   |                |  |   | 5,000,000   |  |  |   | 5,191,353   | 
|Accrued interest payable                 |  |                | 1,086,515   |  |                   |   | 1,086,515   |                |  |   | 1,287,916   |  |  |   | 1,287,916   | 

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.



20



---

##### Table of Contents

CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements set forth in this Quarterly Report on Form 10-Q (this Report) or incorporated herein by reference, including matters
discussed in Item 2 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, capital position, plans regarding nonperforming assets, economic conditions, real estate markets, and projected growth, and are based
upon managements beliefs as well as assumptions based on data currently available to management. 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. These 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) difficult economic conditions, both generally and in local markets, may persist, 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 severe decline in the real estate and lending market, particularly in the Companys coastal markets and primarily
comprising acquisition and development loans, 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 recovery of its deferred tax asset could be delayed for an extended period; (7) 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; (8) legislative or regulatory changes, including changes in accounting standards and compliance requirements, may adversely affect the Companys business, revenue, and profit margins; (9) poor financial
results may negatively affect liquidity, including liquidity from core deposits; (10) competitive pressures among depository and other financial institutions may increase significantly, resulting in lost business relationships or reduced
margins; (11) changes in the interest rate environment may reduce margins or the volumes or values of loans made; (12) competitors may have greater financial resources and develop products that enable them to compete more successfully;
(13) the Companys ability to attract and retain key personnel can be affected by increased competition for experienced employees in the banking industry; (14) adverse changes may occur in the bond markets, affecting portfolio
valuation and causing impairment; (15) war or terrorist activities may cause further deterioration in the economy or cause instability in credit markets; (16) economic, governmental, or other factors may prevent growth in the
Companys markets; (17) changes in consumer spending and savings habits could impede the Companys ability to grow its loan and deposit portfolios; (18) the Company may be unfavorably impacted by litigation, which depends on
judicial interpretations of law and findings of juries; (19) the dividend suspension may adversely affect the market price of the Companys stock; (20) 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 (21) 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.



21



---

##### Table of Contents

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

This Analysis should be read in conjunction with the 2010 Annual Report on Form 10-K and the Consolidated Financial Statements & related Notes included in this Report. 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 Estimates and Cautionary Notice Regarding Forward-Looking
Statements within this Report.

Description of Business

Southeastern Banking Corporation, with assets exceeding $429 million, 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 16 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 and through an affiliation with a third party broker-dealer, provides
insurance and investment brokerage services.

The table below provides a summary of SEBs markets as of June 30, 2011.



|               |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 
|-------------- |  | --------------- | -- |  | ----------- | - | ------- | -------------- |  | - | ---------------- |  |  | ---------------- | ---- |  |  |  | -- | 
|Market/ County |  | NumberofOffices |    |  | TotalLoans1 |   |         | TotalDeposits1 |  |   | MarketShare (%)2 |  |  | MarketShareRank2 |     
|               |  |                 |    |  |            
|Georgia        |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 
|McIntosh       |  |                 | 2  |  |             | $ | 84,076  |                |  | $ | 64,918           |  |  |                  | 71.8 |  |  |  | 1  | 
|Brantley       |  |                 | 2  |  |             |   | 17,522  |                |  |   | 59,033           |  |  |                  | 69.9 |  |  |  | 1  | 
|Bryan          |  |                 | 1  |  |             |   | 14,388  |                |  |   | 6,639            |  |  |                  | 1.9  |  |  |  | 6  | 
|Camden         |  |                 | 3  |  |             |   | 28,237  |                |  |   | 61,521           |  |  |                  | 17.9 |  |  |  | 2  | 
|Charlton       |  |                 | 1  |  |             |   | 2,646   |                |  |   | 52,668           |  |  |                  | 58.3 |  |  |  | 1  | 
|Coffee         |  |                 | 2  |  |             |   | 5,210   |                |  |   | 20,696           |  |  |                  | 3.2  |  |  |  | 9  | 
|Glynn          |  |                 | 1  |  |             |   | 52,249  |                |  |   | 20,684           |  |  |                  | 1.0  |  |  |  | 14 | 
|Jeff Davis     |  |                 | 1  |  |             |   | 2,912   |                |  |   | 22,039           |  |  |                  | 17.0 |  |  |  | 3  | 
|               |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 
|               |  |                 | 13 |  |             | $ | 207,240 |                |  | $ | 308,198          |  |  |                  |      |  |  |  |    | 
|               |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 
|               |  |                 |    |  |            
|Florida        |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 
|Nassau         |  |                 | 3  |  |             | $ | 22,475  |                |  | $ | 68,473           |  |  |                  | 6.8  |  |  |  | 5  | 
|               |  |                 |    |  |             |   |         |                |  |   |                  |  |  |                  |      |  |  |  |    | 



|1 | Dollar amounts are presented in thousands as of June 30, 2011.
|- | --------------------------------------------------------------

|2 | Based on the FDIC Summary of Deposits report as of June 30, 2010.
|- | -----------------------------------------------------------------



22



---

##### Table of Contents

FINANCIAL CONDITION

Overview

Consolidated assets totaled $429,632,411 at June 30, 2011, up $1,999,354 (or
0.5%) since the end of 2010. Although total assets remained relatively constant, the Company realized a significant shift in its asset mix in the first six months of 2011. Net loans decreased $14,597,350 (or 6.2%) and cash and cash equivalents
increased $12,981,349 (or 16.1%) since December 31, 2010. The Company elected to retain liquidity rather than reinvest its funds in riskier financial assets during this weakened economic environment. This shift from higher-yielding loans to
lower-yielding earning assets had a detrimental impact on the Companys net interest margin and earnings. The elevated level of nonperforming assets further hampered the Companys profitability in the first six months of 2011, and this
factor is expected to continue to create a drag on earnings through the remainder of 2011.

Total deposits increased by $1,475,636 (or 0.4%)
since year end to $376,670,755 at June 30, 2011. Noninterest-bearing demand deposits increased $2,776,910 (or 5.0%) while interest-bearing demand, savings and time deposits decreased $1,301,274 (0.4%) during the first six months of 2011. At
June 30, 2011, noninterest-bearing demand deposits represented 15.4% of total deposits compared to 14.8% at December 31, 2010. Shareholders equity increased $160,798 (or 0.4%) during the first six months of 2011. At June 30,
2011, shareholders equity represented 10.5% of total assets which was consistent with the Companys capital levels at year end. Refer to the Liquidity and Capital Resources section of this Analysis for details on deposits and
other funding sources as well as the higher cash balances being maintained currently.

Investment Securities

The amortized cost and estimated fair value of investment securities, all available-for-sale, are summarized in the following table.



|                                                 |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 
|------------------------------------------------ |  | ------------- | ------ |  | --------------- | - | ----- | ---------------- |  | - | --------- |  |  | - | ------ | 
|Investment Securities by Category
June 30, 2011  |  | AmortizedCost |        |  | UnrealizedGains |   |       | UnrealizedLosses |  |   | FairValue | 
|(Dollars in thousands)                           |  |               |        |  |                 |   |       |                  |  |   |           | 
|                                                 |  |               |        | 
|U. S. Government and agency securities           |  | $             | 10,194 |  |                 | $ | 197   |                  |  | $ |          |  |  | $ | 10,391 | 
|U. S. Government-sponsored enterprise securities |  |               | 26,306 |  |                 |   | 126   |                  |  |   |          |  |  |   | 26,432 | 
|Agency residential mortgage-backed securities    |  |               | 14,229 |  |                 |   | 778   |                  |  |   |          |  |  |   | 15,007 | 
|Obligations of states and political subdivisions |  |               | 14,342 |  |                 |   | 428   |                  |  |   | 59        |  |  |   | 14,711 | 
|Corporate debt obligations                       |  |               | 8,381  |  |                 |   | 111   |                  |  |   | 664       |  |  |   | 7,828  | 
|                                                 |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 
|Total investment securities                      |  | $             | 73,452 |  |                 | $ | 1,640 |                  |  | $ | 723       |  |  | $ | 74,369 | 
|                                                 |  |               |        |  |                 |   |       |                  |  |   |           |  |  |   |        | 

While the aggregate amount of funds invested in securities changed less than 0.01% during the first half of 2010, there
was significant volume in trading activity within the portfolio during the period in Agency discount notes and short-term U.S. Treasury Bills acquired to collateralize public funds. Purchases of securities in the first six months of 2011 totaled
$249,420,560 and redemptions totaled $249,340,212.

The effective repricing of redeemed securities in the low interest rate environment
impacts current and future earnings results. On a tax-equivalent basis, the portfolio yielded approximately 3.49% during the first six months of 2011, down 174 basis points from the 5.23% average yield for the same period in 2010. Although not at
the same pace, yields are expected to decline further during 2011 due largely to anticipated short-term investments and repricing of maturing securities in the low interest rate environment.



23



---

##### Table of Contents

Approximately 70% of the carrying value of the Companys securities portfolio, including
mortgage-backed securities, is supported by the U.S. Government, a U.S. Government agency or a U.S. Government-sponsored enterprise at June 30, 2011. On August 5, 2011, Standard & Poors rating agency lowered the long-term
rating of the U.S. Government, its federal agencies and U.S. Government-sponsored enterprises (GSEs) from AAA to AA+. The rating agency maintained the AAA rating for short-term (one year or less)
obligations of the U.S. Government its federal agencies and GSEs. Despite this downgrade, management believes the credit quality of the investment portfolio remains fundamentally sound. 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 $14,863,984 residential mortgage-backed securities issued by
Fannie Mae (FNMA) and Freddie Mac (FHLMC), both a GSE, at June 30, 2011. Residential mortgage-backed securities issued by FNMA and FHLMC are collateralized foremost by the underlying mortgages and secondly, by FNMA and
FHLMC themselves. In addition, the Company held $3,001,178 in bonds issued by FNMA at June 30, 2011. Management continues to monitor the viability of both FNMA and FHLMC as going concerns: In early 2011, the U.S. Treasury again reiterated its
support for FNMA and FHLMC although changes are expected in the business model going forward. Besides FNMA and FHLMC, the Company also held $21,327,688 in bonds issued by FHLB, another GSE, at June 30, 2011. Credit concern surrounding the FHLB
system continues to be widespread. 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 totaled
$1,070,400 at June 30, 2011. This restricted equity security is included in other assets and recorded at cost.

At June 30, 2011,
the corporate bond portfolio comprised of issues of banks and bank holding companies domiciled in the southeastern United States. The $552,846 net unrealized loss on the corporate portfolio 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 have continued to afflict the banking industry. Although a) major rating agencies have downgraded certain of these securities during
the last 12 months 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. Since year
end, the net unrealized loss position in the portfolio improved $221,941, or 28.6%. During 2011, the Company sold one B+ rated corporate debt obligation for $474,000 and recorded an $18,191 loss on the sale. In 2010, the Company sold
four B+ holdings of this same issuer and recorded a $141,088 loss on the sales. Also, in 2010, the Company recorded a $45,059 other-than-temporary impairment charge in its holdings to this same issuer, which is further discussed in the
Companys 2010 Form 10-K. The Company held no residual investments in obligations of this issuer at June 30, 2011.

At June 30,
2011, all holdings in the municipal bond portfolio were rated investment grade securities except for thirteen non-rated issues with fair values aggregating $3,192,136. The majority, or 85%, 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.

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 June 30, 2011, management reviewed securities with an unrealized loss and
concluded that no material individual securities were other-than-temporarily impaired. Impairment charges could become necessary in the future if the economic crisis facing the banking industry does not fully abate and various issuers
financial condition weakens.



24



---

##### Table of Contents

Loans

Loans, net of unearned income, decreased $15,909,139 (or 6.5%) since the end of 2010 to $229,714,409 at June 30, 2011. The net loans-to-deposits ratio aggregated 61.0% at June 30, 2011 versus
65.5% at December 31, 2010 and 67.3% a year ago. The loans by category table below summarizes the changes within the portfolio since the end of 2010. The largest change within the portfolio is in construction and development loans, which
declined $9,794,330 (or 11.3%) due primarily to foreclosures and charge-offs of delinquent loans during the first six months of 2011. These loans, which are primarily loans for the acquisition and development of residential properties, are
concentrated in the Companys coastal markets. With the exception of existing commitments, the Company is only originating new construction and development loans to customers with extraordinary equity injections, outside financial strength, or
other performance metrics with low dependence on the underlying collateral.

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 2011. Additionally, as discussed in the next subsection of this Analysis,
management expects problem asset volumes to remain elevated given the Companys significant real estate portfolio. Loans outstanding are presented by type in the following table.



|                                         |  |              |         |   |                  |   |         |              |  |   |         |  
|---------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | ------------ |  | - | ------- | -
|Loans by Category                        |  | June 30,2011 |         |   | December 31,2010 |   |         | June 30,2010 | 
|(Dollars in thousands)                   |  |              |         |   |                  |   |         |              | 
|                                         |  |              |        
|Commercial, financial, and agricultural1 |  | $            | 29,720  |   |                  | $ | 33,505  |              |  | $ | 28,400  |  
|Real estate  construction3              |  |              | 77,178  |   |                  |   | 86,972  |              |  |   | 99,285  |  
|Real estate  commercial mortgage        |  |              | 65,031  |   |                  |   | 64,824  |              |  |   | 60,969  |  
|Real estate  residential mortgage2,3    |  |              | 47,383  |   |                  |   | 48,687  |              |  |   | 50,996  |  
|Consumer, including credit cards         |  |              | 10,461  |   |                  |   | 11,701  |              |  |   | 12,226  |  
|                                         |  |              |         |   |                  |   |         |              |  |   |         |  
|Loans, gross                             |  |              | 229,773 |   |                  |   | 245,689 |              |  |   | 251,876 |  
|Unearned income                          |  |              | (58     | ) |                  |   | (65     | )            |  |   | (83     | )
|                                         |  |              |         |   |                  |   |         |              |  |   |         |  
|Net loans                                |  | $            | 229,715 |   |                  | $ | 245,624 |              |  | $ | 251,793 |  
|                                         |  |              |         |   |                  |   |         |              |  |   |         |  



| | 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 construction loans are residential in nature.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Many commercial and commercial real estate loans 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 $101,800,000 at June 30, 2011 compared to $105,800,000 at December 31, 2010 and
$104,000,000 at June 30, 2010. The average yield on these particular outstanding loans, which included all loan types, was 5.64%, or 239 basis points above the Companys prime rate of interest (3.25%), at June 30, 2011. Management
continues to shorten maturity options on commercial credits as feasible, a move that should mitigate the Companys interest sensitivity position when the prime rate adjusts upward.

Although the Companys loan portfolio is diversified, significant portions of its loans are collateralized by real estate. At June 30, 2011, approximately 82.5% 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 at origination. A geographic concentration in
loans exists given the Companys operations within a regional area of southeast Georgia and northeast



25



---

##### Table of Contents

Florida. 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 $28,781,000 at June 30, 2011, compared to $31,685,000 at year-end 2010 and $41,698,000 at June 30, 2010. The decline in overall commitments results from the
Companys decision to reduce its exposure to higher risk areas, including acquisition and development lending, as well as customer decisions not to renew their lines. 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.

Nonperforming Assets

Nonperforming assets, which consist of nonaccrual loans, restructured loans, foreclosed real estate, and other repossessions, totaled
$51,139,755 at June 30, 2011. Aggregate balances declined 2.1% since December 31, 2010 and 10.3% since June 30, 2010. As a percent of total assets, nonperforming assets totaled 11.9% at June 30, 2011 versus 12.2% at
December 31, 2010 and 13.1% at June 30, 2010. Nonperforming assets materially and adversely affected the Companys business, resources, and operating results during the first six months of 2011, and management expects continuing
adverse effects until real estate markets, particularly coastal markets, improve. Construction and development loans secured by land tracts and lots 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.



|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|-------------------------------------------------------------------- |  | ------------ | ------ | - | ---------------- | - | ------ | ------------ |  | - | ------ | -
|Nonperforming
Assets1                                                |  | June 30,2011 |        |   | December 31,2010 |   |        | June 30,2010 | 
|(Dollars in thousands)                                               |  |              |        |   |                  |   |        |              | 
|                                                                     |  |              |       
|Nonaccrual loans:                                                    |  |              |        |   |                  |   |        |              |  |   |        |  
|Commercial, financial, and agricultural                              |  | $            | 289    |   |                  | $ | 424    |              |  | $ | 302    |  
|Real estate  construction                                           |  |              | 23,550 |   |                  |   | 21,840 |              |  |   | 26,848 |  
|Real estate  commercial mortgage                                    |  |              | 527    |   |                  |   | 1,378  |              |  |   | 1,638  |  
|Real estate  residential mortgage                                   |  |              | 4,506  |   |                  |   | 4,507  |              |  |   | 4,727  |  
|Consumer, including credit cards                                     |  |              | 276    |   |                  |   | 373    |              |  |   | 292    |  
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Total nonaccrual loans                                               |  |              | 29,148 |   |                  | $ | 28,522 |              |  |   | 33,807 |  
|Troubled debt restructured loans2                                    |  |              | 6,781  |   |                  |   | 12,669 |              |  |   | 14,240 |  
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Total nonperforming loans                                            |  |              | 35,929 |   |                  | $ | 41,191 |              |  |   | 48,047 |  
|Foreclosed real estate3                                              |  |              | 15,185 |   |                  |   | 11,034 |              |  |   | 8,895  |  
|Other repossessed assets                                             |  |              | 26     |   |                  |   | 15     |              |  |   | 91     |  
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Total nonperforming assets                                           |  | $            | 51,140 |   |                  | $ | 52,240 |              |  | $ | 57,033 |  
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Accruing loans past due 90 days or more                              |  | $            | 65     |   |                  | $ | 121    |              |  | $ | 59     |  
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Ratios:                                                              |  |              |        |   |                  |   |        |              |  |   |        |  
|Nonperforming loans to net loans4                                    |  |              | 15.6   | % |                  |   | 16.8   | %            |  |   | 19.1   | %
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  
|Nonperforming assets to net loans4plus foreclosed/repossessed assets |  |              | 20.9   | % |                  |   | 20.4   | %            |  |   | 21.9   | %
|                                                                     |  |              |        |   |                  |   |        |              |  |   |        |  



|1 | See Note 4 to the consolidated financial statements for definitional variance between impaired and nonperforming loans and also, categorization
differences resulting from disaggregation of loan portfolio required in footnote disclosure.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Does not include restructured loans reported as nonaccrual.
|- | -----------------------------------------------------------

|3 | Includes only other real estate acquired through foreclosure or in settlement of debts previously contracted.
|- | -------------------------------------------------------------------------------------------------------------

|4 | Net of unearned income.
|- | -----------------------



26



---

##### Table of Contents

Nonaccrual Loans

Nonaccrual loans increased $626,469 (or 2.2%) in the first six months of 2011. Approximately $11,437,000 of loans were placed on nonaccrual status since the end of 2010, $2,809,000 charged-off, $5,129,000
transferred out by foreclosure or repossession, $283,000 upgraded to performing loan status, and $2,590,000 reduced by payments or other activity.

Loans restructured in troubled debt restructurings that are on nonaccrual status at June 30, 2011 totaled $9,233,000, a 28% increase compared to $7,204,000 at December 31, 2010. The increase is
due to managements efforts to work with borrowers in an effort to resolve collectability and repayment issues.

At June 30, 2011,
real estate-secured loans comprised 98.1% of total nonaccrual balances. The collateral underlying nonaccrual balances is presented in the following table.



|                                    |  |              |        |  |                  |   |        | 
|----------------------------------- |  | ------------ | ------ |  | ---------------- | - | ------ | 
|Nonaccrual Loans by Collateral Type |  | June 30,2011 |        |  | December 31,2010 |  
|(Dollars in thousands)              |  |              |        |  |                  |  
|                                    |  |             
|Collateral type:                    |  |              |        |  |                  |   |        | 
|Real estate:                        |  |              |        |  |                  |   |        | 
|Land tracts                         |  | $            | 6,531  |  |                  | $ | 6,027  | 
|Lots within developments            |  |              | 13,416 |  |                  |   | 11,682 | 
|Residential dwellings               |  |              | 8,227  |  |                  |   | 8,828  | 
|Commercial buildings                |  |              | 532    |  |                  |   | 1,385  | 
|                                    |  |              |        |  |                  |   |        | 
|Total real estate                   |  |              | 28,706 |  |                  |   | 27,922 | 
|Equipment                           |  |              | 304    |  |                  |   | 442    | 
|Other                               |  |              | 138    |  |                  |   | 158    | 
|                                    |  |              |        |  |                  |   |        | 
|Total nonaccrual loans              |  | $            | 29,148 |  |                  | $ | 28,522 | 
|                                    |  |              |        |  |                  |   |        | 

Approximately 98.6% of the real estate collateral underlying nonaccrual balances at June 30, 2011 was located in
Georgia, predominantly coastal Georgia, with the balance in Florida.

Relationships above $250,000 comprised 87.4% or $25,471,516 of
nonaccrual balances at June 30, 2011. The table below presents nonaccrual loans by relationship tiers.



|                                                         |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|-------------------------------------------------------- |  | ---------------------- | --- |  | -------- | - | ------ | ---------------------- |  |  | ------------------------- | - |  | - | ----- | 
|Nonaccrual Loans by Relationship Tiers
June 30, 2011     |  | Number ofRelationships |     |  | Balances |   |        | Percent ofTotalBalance |  |  | AverageBalancewithin Tier |  
|(Dollars in thousands)                                   |  |                        |     |  |          |   |        |                        |  |  |                           |  
|                                                         |  |                        |     | 
|Relationship tier:                                       |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|< $250,000                                               |  |                        | 151 |  |          | $ | 3,677  |                        |  |  | 12.6                      | % |  | $ | 24    | 
|> $250,000 - < $750,000                                  |  |                        | 5   |  |          |   | 1,499  |                        |  |  | 5.2                       | % |  |   | 300   | 
|> $750,000                                               |  |                        | 8   |  |          |   | 23,972 |                        |  |  | 82.2                      | % |  |   | 2,997 | 
|                                                         |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|Total                                                    |  |                        | 164 |  |          | $ | 29,148 |                        |  |  | 100.0                     | % |  |   | 178   | 
|                                                         |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|                                                         |  |                        |     | 
|Nonaccrual Loans by Relationship Tiers
December 31, 2010 |  | Number ofRelationships |     |  | Balances |   |        | Percent ofTotalBalance |  |  | AverageBalancewithin Tier |  
|(Dollars in thousands)                                   |  |                        |     |  |          |   |        |                        |  |  |                           |  
|                                                         |  |                        |     | 
|Relationship tier:                                       |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|< $250,000                                               |  |                        | 145 |  |          | $ | 4,244  |                        |  |  | 14.88                     | % |  | $ | 29    | 
|> $250,000 - < $750,000                                  |  |                        | 5   |  |          |   | 2,223  |                        |  |  | 7.79                      | % |  |   | 445   | 
|> $750,000                                               |  |                        | 9   |  |          |   | 22,055 |                        |  |  | 77.33                     | % |  |   | 2,451 | 
|                                                         |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 
|Total                                                    |  |                        | 159 |  |          | $ | 28,522 |                        |  |  | 100.00                    | % |  |   | 179   | 
|                                                         |  |                        |     |  |          |   |        |                        |  |  |                           |   |  |   |       | 



27



---

##### Table of Contents

At June 30, 2011, the largest relationship within this group had a $4,086,000 book balance. Unless
pricing and demand in the real estate markets improve, management expects other borrowers, including other borrowers with loan balances above $250,000, to also stop servicing their loans.

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. Comparative details on charge-offs and the provision are provided in
the Allowance for Loan Losses section of this Analysis.

Troubled Debt Restructurings

The Company continues to accrue interest on $6,780,732 in troubled debt restructurings (TDR) outstanding at June 30, 2011. TDRs comprise
of loan relationships for which payment concessions were granted. Certain TDRs are on nonaccrual status due to a lack of performance or managements concern regarding future repayment ability or performance. These TDRs are included in
nonaccrual loans in this Report. Since the end of 2010, the amount of accruing TDRs outstanding decreased $5,888,498 (or 46.5%). The material changes in accruing TDRs during the first six months of 2011 include: two loans totaling approximately
$4,661,000 were placed on nonaccrual status; one loan with a balance of $2,328,000 was upgraded out of TDR status based on performance; and three loans totaling $1,474,000 were added to the pool of TDRs. At June 30, 2011, the
specific allowance allocated to the aggregate TDR balance totaled $718,628.

Foreclosed Real Estate

During the first six months of 2011, the balance of real estate acquired through foreclosure or in settlement of debts previously contracted increased
$4,150,782 (or 37.6%) to $15,184,561 at June 30, 2011. Of the $15,781,066 reported as other real estate owned on the Companys consolidated balance sheet at June 30, 2011, $596,505 is not categorized as foreclosed real
estate. This property is under a lease-purchase agreement with a local municipality. Foreclosures, sales, and subsequent devaluations within foreclosed real estate balances totaled $5,059,948, $687,539, and $243,612, respectively, during the
first six months of 2011. The following table summarizes the foreclosed real estate portfolio by real estate type.



|                               |  |              |        |  |                  |   |        | 
|------------------------------ |  | ------------ | ------ |  | ---------------- | - | ------ | 
|Foreclosed Real Estate by Type |  | June 30,2011 |        |  | December 31,2010 |  
|(Dollars in thousands)         |  |              |        |  |                  |  
|                               |  |             
|Real estate:                   |  |              |        |  |                  |   |        | 
|Land tracts                    |  | $            | 7,405  |  |                  | $ | 5,584  | 
|Lots within developments       |  |              | 3,722  |  |                  |   | 2,025  | 
|Residential dwellings          |  |              | 2,755  |  |                  |   | 2,986  | 
|Commercial buildings           |  |              | 1,303  |  |                  |   | 439    | 
|                               |  |              |        |  |                  |   |        | 
|Total foreclosed real estate   |  | $            | 15,185 |  |                  | $ | 11,034 | 
|                               |  |              |        |  |                  |   |        | 

Approximately 82% of these holdings were located in Georgia with the balance in Nassau County, Florida at June 30,
2011. Within the portfolio, aggregate holdings in one established subdivision totaled $3,322,817 at June 30, 2011. At June 30, 2011, the Company owned six properties with an aggregate basis of $6,915,247, representing 45.4% of the total
foreclosed real estate portfolio.

Although foreclosed properties continue to be marketed aggressively, when estimating their carrying value,
management expects to incur carrying costs for at least one year. Any additional devaluation subsequent to foreclosure 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.



28



---

##### Table of Contents

Other Potential Problem Loans

Loans past due 90 days or more and still accruing interest totaled $65,340, or less than 1% of net loans, at June 30, 2011. Loans past due 30-89 days represented 1.57% of net loans at June 30,
2011, totaling $3,612,782. In aggregate, approximately 80% of these past due loans were secured by real estate.

Accruing loans classified as
individually impaired under accounting guidance to creditors on impairment of loans totaled $6,340,007 at June 30, 2011, up $1,819,676 or 40.3% from the end of 2010. These loans are predominately to 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. Although these loans continue to perform and management has no evidence to suggest that the borrowers might cease to perform in the future, their performance has been
through other resources and the value of the underlying collateral has diminished. Management reviews all classified 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 eight classified credits totaled
$1,412,278 at June 30, 2011.

Allowance for Loan Losses

The Company continuously reviews its loan portfolio and maintains an allowance for loan losses available to absorb estimated losses inherent in the portfolio. Management prepares a comprehensive analysis
of the allowance for loan losses on a monthly basis. This analysis is comprised of two components, specific allowances for individual loans and general allowances for pools of loans based on similar risk characteristics such as loan type, credit
risk grades and delinquency status. 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. 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.



29



---

##### Table of Contents

Specific Reserves

The first component of the allowance for loan loss methodology covers the measurement of specific allowances for individual impaired loans as required by FASB ASC 310-10-35, Accounting by Creditors for
Impairment of a Loan. 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. Total impaired loans are disaggregated by segment and class
below:



|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|------------------------------------------------------------------------------------------ |  | ------------------ | ------ | - | ---------------------- | - | ------ | ---------------- |  | - | ----- | 
|June 30, 2011                                                                              |  | RecordedInvestment |        |   | UnpaidPrincipalBalance |   |        | RelatedAllowance | 
|(Dollars in thousands)                                                                     |  |                    |        |   |                        |   |        |                  | 
|                                                                                           |  |                    |       
|Impaired loans with a valuation allowance:                                                 |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Commercial real estate:                                                                    |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Construction and development                                                               |  | $                  | 28,441 |   |                        | $ | 37,145 |                  |  | $ | 2,095 | 
|Owner-occupied                                                                             |  |                    | 2,448  |   |                        |   | 2,605  |                  |  |   | 147   | 
|Non owner-occupied                                                                         |  |                    | 3,335  |   |                        |   | 3,335  |                  |  |   | 143   | 
|Residential real estate - mortgage                                                         |  |                    | 7,447  |   |                        |   | 8,534  |                  |  |   | 1,377 | 
|Other commercial, financial, and agricultural                                              |  |                    | 365    |   |                        |   | 499    |                  |  |   | 38    | 
|Consumer, including credit cards                                                           |  |                    | 299    |   |                        |   | 693    |                  |  |   | 8     | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Total impaired loans                                                                       |  | $                  | 42,335 |   |                        | $ | 52,811 |                  |  | $ | 3,808 | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |       
|Related allowance as a % of impaired loans                                                 |  |                    | 8.99   | % |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Recorded investment of impaired loans as a % of unpaid principal balance of impaired loans |  |                    | 80.2   | % |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |       
|December 31, 2010                                                                          |  | RecordedInvestment |        |   | UnpaidPrincipalBalance |   |        | RelatedAllowance | 
|(Dollars in thousands)                                                                     |  |                    |        |   |                        |   |        |                  | 
|                                                                                           |  |                    |       
|Impaired loans with a valuation allowance:                                                 |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Commercial real estate:                                                                    |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Construction and development                                                               |  | $                  | 30,017 |   |                        | $ | 39,674 |                  |  | $ | 2,459 | 
|Owner-occupied                                                                             |  |                    | 1,338  |   |                        |   | 1,483  |                  |  |   | 36    | 
|Non owner-occupied                                                                         |  |                    | 3,749  |   |                        |   | 3,869  |                  |  |   | 117   | 
|Residential real estate - mortgage                                                         |  |                    | 7,545  |   |                        |   | 8,559  |                  |  |   | 882   | 
|Other commercial, financial, and agricultural                                              |  |                    | 2,752  |   |                        |   | 2,883  |                  |  |   | 81    | 
|Consumer, including credit cards                                                           |  |                    | 432    |   |                        |   | 812    |                  |  |   | 6     | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Total impaired loans                                                                       |  | $                  | 45,833 |   |                        | $ | 57,280 |                  |  | $ | 3,581 | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |       
|Related allowance as a % of impaired loans                                                 |  |                    | 7.81   | % |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 
|Recorded investment of impaired loans as a % of unpaid principal balance of impaired loans |  |                    | 80.0   | % |                        |   |        |                  |  |   |       | 
|                                                                                           |  |                    |        |   |                        |   |        |                  |  |   |       | 

The aggregate amount of impaired loans decreased $3,498,000 since the end of 2010. However, due to further weakness in
real estate valuations, the related allowance on those loans increased from 7.81% at December 31, 2010 to 8.99% at June 30, 2011. At June 30, 2011, the Companys recorded investment in impaired loans represented 80.2% of the
unpaid principal balance on those loans. The Company has in effect already recognized a discount (through partial charge-offs and/or application of payments received to principal rather than interest and fees) of $10,476,000 on those impaired loans.

General Reserves

The second
component of the allowance for loan loss methodology addresses all loans that are not individually evaluated for impairment. General reserves are established for loans grouped into pools based on similar characteristics. In this process, general
reserve 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. At June 30, 2011, management used a trailing nine-quarter
historical average loss rate for each pool of loans. At December 31, 2010, management used a trailing six-quarter historical average loss rate for each pool of loans. At December 31, 2009, management used a trailing four-quarter historical
average loss rate for each pool of loans. The historical period has been gradually expanded to continue to include loss rates incurred early in the cycle. Management believes that excluding those losses



30



---

##### Table of Contents

would not provide an accurate estimate that best reflects the inherent risk in the loan portfolio. Other adjustments may be made to the historical loss rates 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.

The following table summarizes the historical loss rates and adjustments made for qualitative/ environmental
factors used in assessing the general reserves for all loans not individually evaluated for impairment at June 30, 2011 and December 31, 2010.



|                                              |  |                              |      |   |                                                 |  |      |                              |  |  |                                                |   |  |  |      |  
|--------------------------------------------- |  | ---------------------------- | ---- | - | ----------------------------------------------- |  | ---- | ---------------------------- |  |  | ---------------------------------------------- | - |  |  | ---- | -
|                                              |  | June 30, 2011                |      |   | December 31, 2010                               | 
|Loan Pool                                     |  | 9-QuarterHistoricalLoss Rate |      |   | Adjustments forQualitative/EnvironmentalFactors |  |      | 6-QuarterHistoricalLoss Rate |  |  | AdjustmentsforQualitative/EnvironmentalFactors |  
|                                              |  |                              |      |  
|Credit Cards                                  |  |                              | 4.85 | % |                                                 |  | 0.08 | %                            |  |  | 4.14                                           | % |  |  | 0.08 | %
|                                              |  |                              |      |  
|Unsecured Consumer                            |  |                              | 5.64 | % |                                                 |  | 0.08 | %                            |  |  | 5.74                                           | % |  |  | 0.08 | %
|                                              |  |                              |      |  
|Unsecured Commercial                          |  |                              | 0.79 | % |                                                 |  | 0.06 | %                            |  |  | 0.66                                           | % |  |  | 0.06 | %
|                                              |  |                              |      |  
|Equipment                                     |  |                              | 2.08 | % |                                                 |  | 0.06 | %                            |  |  | 2.85                                           | % |  |  | 0.06 | %
|                                              |  |                              |      |  
|RE - Farm                                     |  |                              | 0.03 | % |                                                 |  | 0.04 | %                            |  |  | 0.22                                           | % |  |  | 0.04 | %
|                                              |  |                              |      |  
|RE - Commercial Building - Owner Occupied     |  |                              | 0.27 | % |                                                 |  | 0.04 | %                            |  |  | 0.22                                           | % |  |  | 0.04 | %
|                                              |  |                              |      |  
|RE - Commercial Building - Not Owner Occupied |  |                              | 0.26 | % |                                                 |  | 0.04 | %                            |  |  | 0.22                                           | % |  |  | 0.04 | %
|                                              |  |                              |      |  
|RE - Raw Land, Vacant Lots, Construction      |  |                              | 6.74 | % |                                                 |  | 0.04 | %                            |  |  | 7.96                                           | % |  |  | 0.04 | %
|                                              |  |                              |      |  
|RE - Improved Residential                     |  |                              | 1.71 | % |                                                 |  | 0.04 | %                            |  |  | 2.03                                           | % |  |  | 0.04 | %
|                                              |  |                              |      |  
|Other                                         |  |                              | 1.17 | % |                                                 |  | 0.06 | %                            |  |  | 1.44                                           | % |  |  | 0.06 | %

Unallocated allowances relate to inherent losses that are not included elsewhere in the allowance. The qualitative
factors associated with unallocated allowances include the inherent imprecision in models and lagging or incomplete data. Because of their subjective nature, these risk factors are carefully reviewed by management and revised as conditions indicate.

Deterioration in the real estate portfolio, particularly land acquisition and development loans, has been the overriding factor in the
provisions made to the allowance for loan losses since 2008. Management expects additional provisions to be made to the allowance for loan losses in the second half of 2011 as updated appraisals are obtained on coastal real estate collateral. Net
charge-offs represented 2.45% of average loans (annualized) for the first six months of 2011, a 178 basis point decrease from 4.23% for the same period in 2010. A summary of recent activity in the allowance for loan losses is presented in the
following table.



31



---

##### Table of Contents

|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|Allowance for Loan Losses
Six Months Ended June 30, |  | 2011 |         |   | 2010 |   |         | 2009 | 
|(Dollars in thousands)                              |  |      |         |   |      |   |         |      | 
|                                                    |  |      |        
|Allowance for loan losses at beginning of year      |  | $    | 9,916   |   |      | $ | 7,170   |      |  | $ | 4,929   |  
|Provision for loan losses                           |  |      | 1,560   |   |      |   | 6,120   |      |  |   | 2,190   |  
|Charge-offs:                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Commercial, financial, and agricultural             |  |      | 55      |   |      |   | 347     |      |  |   | 75      |  
|Real estate  construction                          |  |      | 2,266   |   |      |   | 4,265   |      |  |   | 644     |  
|Real estate  commercial mortgage                   |  |      | 176     |   |      |   | 119     |      |  |   | 92      |  
|Real estate  residential mortgage                  |  |      | 384     |   |      |   | 699     |      |  |   | 43      |  
|Consumer, including credit cards                    |  |      | 95      |   |      |   | 148     |      |  |   | 134     |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Total charge-offs                                   |  |      | 2,976   |   |      |   | 5,578   |      |  |   | 988     |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Recoveries:                                         |  |      |         |   |      |   |         |      |  |   |         |  
|Commercial, financial, and agricultural             |  |      | 13      |   |      |   | 18      |      |  |   | 23      |  
|Real estate  construction                          |  |      | 18      |   |      |   |        |      |  |   | 196     |  
|Real estate  commercial mortgage                   |  |      |        |   |      |   |        |      |  |   |        |  
|Real estate  residential mortgage                  |  |      | 14      |   |      |   | 8       |      |  |   | 4       |  
|Consumer, including credit cards                    |  |      | 59      |   |      |   | 36      |      |  |   | 46      |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Total recoveries                                    |  |      | 104     |   |      |   | 62      |      |  |   | 269     |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net charge-offs                                     |  |      | 2,872   |   |      |   | 5,516   |      |  |   | 719     |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Allowance for loan losses at end of period          |  | $    | 8,604   |   |      | $ | 7,774   |      |  | $ | 6,400   |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net loans outstanding1at end of period              |  | $    | 229,715 |   |      | $ | 251,793 |      |  | $ | 284,105 |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Average net loans outstanding1at end of period      |  | $    | 236,765 |   |      | $ | 260,800 |      |  | $ | 282,022 |  
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Ratios:                                             |  |      |         |   |      |   |         |      |  |   |         |  
|Allowance to net loans                              |  |      | 3.75    | % |      |   | 3.09    | %    |  |   | 2.25    | %
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net charge-offs to average loans2                   |  |      | 2.45    | % |      |   | 4.23    | %    |  |   | 0.51    | %
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Provision to average loans2                         |  |      | 1.33    | % |      |   | 4.69    | %    |  |   | 1.57    | %
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Recoveries to total charge-offs                     |  |      | 3.49    | % |      |   | 1.11    | %    |  |   | 27.23   | %
|                                                    |  |      |         |   |      |   |         |      |  |   |         |  



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

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



32



---

##### Table of Contents

RESULTS OF OPERATIONS

The Company recorded a net loss of $199,118 for the first six months of 2011 compared to a net loss of $3,224,419 during the same period in 2010. On a per share basis, the year-to-date loss totaled $0.06
at June 30, 2011, a $0.97 per share improvement from the $1.03 net loss per share at June 30, 2010. Major variances in the Companys results of operations for the first six months of 2011 compared to the same period in 2010 included:



| |  |  | $390,068 reduction in net interest income;
| | - |  | ------------------------------------------



| |  |  | $4,560,000 decline in the provision for loan losses;
| | - |  | ----------------------------------------------------



| |  |  | $87,837 decrease in noninterest income;
| | - |  | ---------------------------------------



| |  |  | $1,206,692 decrease in noninterest expenses; and
| | - |  | ------------------------------------------------



| |  |  | Nonrecognition of income tax benefits for both regulatory and financial accounting purposes in 2011 compared to a $2,263,486 benefit recognized in the
first six months of 2010.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Variations in net interest income and noninterest income and expenses are further discussed in
the following subsections of this Analysis; the variation in the provision for loan losses is separately discussed within the Financial Condition section.

Net Interest Income

Net interest income declined $390,068 (or 6.0%) during the first six
months of 2011 compared to 2010. Interest income declined $1,084,662 (or 12.1%) during the first six months of 2011 compared to 2010 due to a shift in earning assets from higher-yielding loans to lower-yielding cash and cash equivalents, an increase
in nonaccrual loans, and the prolonged low interest rate environment. The decrease in interest income was offset in part by a $694,594 (or 27.9%) decrease in interest expense as rates paid on deposit accounts continued to re-price downward.
Reductions in the cost of funds in the current economic cycle have not kept pace with declines in asset yields since liquidity constraints have compelled other banks in our markets to rely more heavily on deposits, particularly time certificates,
for funding; this reliance has kept deposit rates higher than national averages. In addition, new competitor banks in several of our markets have advertised higher deposit rates attempting to increase their market share.

Net interest income and resultant margins and spreads are projected to remain below 2010 levels for the remainder of 2011 due to: a) yield reductions on
a year-over-year basis, due largely to higher cash equivalent balances and shortened maturities on investment securities; b) overall lower average balances on loans; and c) increases in nonperforming assets, particularly nonaccrual loans and
foreclosed real estate, also on an average basis.

The net interest margin approximated 3.24% for the six months ended June 30, 2011
versus 3.49% during the same period in 2010. The interest rate spread decreased 13 basis points to 3.05% compared to 3.18% in 2010. The average yield on earning assets declined 62 basis points to 4.16% in the first six months of 2011 compared to
2010 while the average rate paid for interest-bearing liabilities decreased 48 basis points to 1.11% in the first six months of 2011 compared to 2010. Comparative details about average balances, income/expense, and average yields earned and rates
paid on interest-earning assets and liabilities for the six months ended June 30, 2011 and 2010 are provided in the following table.



33



---

##### Table of Contents

|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|------------------------------------------------------------------- |  | --------------- | ------- |  | -------------- | - | ----- | ------------ |  |  | --------------- | - |  | -------------- | ------- |  | ------------ | - | ----- |  |  |  | ---- | -
|                                                                    |  | 2011            |         |  | 2010           |  
|Average
Balances7
Six Months Ended June 30,                         |  | AverageBalances |         |  | Income/Expense |   |       | Yields/Rates |  |  | AverageBalances |   |  | Income/Expense |         |  | Yields/Rates |  
|(Dollars in thousands)                                              |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |  
|                                                                    |  |                 |         |  |                |  
|Assets                                                              |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Interest-earning assets:                                            |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Net loans1,2,4                                                      |  | $               | 236,765 |  |                | $ | 6,724 |              |  |  | 5.73            | % |  | $              | 260,800 |  |              | $ | 7,342 |  |  |  | 5.68 | %
|Taxable investment securities3                                      |  |                 | 61,932  |  |                |   | 873   |              |  |  | 2.84            | % |  |                | 53,237  |  |              |   | 1,260 |  |  |  | 4.77 | %
|Tax-exempt investment securities3,4                                 |  |                 | 12,907  |  |                |   | 423   |              |  |  | 6.60            | % |  |                | 18,617  |  |              |   | 603   |  |  |  | 6.53 | %
|Other interest-earning assets5                                      |  |                 | 82,577  |  |                |   | 110   |              |  |  | 0.27            | % |  |                | 58,572  |  |              |   | 61    |  |  |  | 0.21 | %
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Total interest-earning assets                                       |  | $               | 394,181 |  |                | $ | 8,130 |              |  |  | 4.16            | % |  | $              | 391,226 |  |              | $ | 9,266 |  |  |  | 4.78 | %
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|                                                                    |  |                 |         |  |                |  
|Liabilities                                                         |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Interest-bearing liabilities:                                       |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Interest-bearing demand deposits6                                   |  | $               | 130,956 |  |                | $ | 350   |              |  |  | 0.54            | % |  | $              | 116,561 |  |              | $ | 437   |  |  |  | 0.76 | %
|Savings                                                             |  |                 | 56,267  |  |                |   | 141   |              |  |  | 0.51            | % |  |                | 54,485  |  |              |   | 206   |  |  |  | 0.76 | %
|Time certificates                                                   |  |                 | 133,921 |  |                |   | 1,236 |              |  |  | 1.86            | % |  |                | 136,006 |  |              |   | 1,717 |  |  |  | 2.55 | %
|FHLB advances                                                       |  |                 | 5,000   |  |                |   | 65    |              |  |  | 2.62            | % |  |                | 7,072   |  |              |   | 127   |  |  |  | 3.62 | %
|Other short-term borrowings                                         |  |                 | 715     |  |                |   |      |              |  |  |                |   |  |                | 633     |  |              |   |      |  |  |  |     |  
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Total interest-bearing liabilities                                  |  | $               | 326,859 |  |                | $ | 1,792 |              |  |  | 1.11            | % |  | $              | 314,757 |  |              | $ | 2,487 |  |  |  | 1.59 | %
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Excess of interest-earning assets over interest-bearing liabilities |  | $               | 67,322  |  |                |   |       |              |  |  |                 |   |  | $              | 76,469  |  |              |   |       |  |  |  |      |  
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Interest rate spread                                                |  |                 |         |  |                |   |       |              |  |  | 3.05            | % |  |                |         |  |              |   |       |  |  |  | 3.18 | %
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Net interest income                                                 |  |                 |         |  |                | $ | 6,338 |              |  |  |                 |   |  |                |         |  |              | $ | 6,779 |  |  |  |      |  
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  
|Net interest margin                                                 |  |                 |         |  |                |   |       |              |  |  | 3.24            | % |  |                |         |  |              |   |       |  |  |  | 3.49 | %
|                                                                    |  |                 |         |  |                |   |       |              |  |  |                 |   |  |                |         |  |              |   |       |  |  |  |      |  



|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 | Includes interest-bearing deposits in other banks, federal funds sold and FHLB stock.
|- | -------------------------------------------------------------------------------------

|6 | Includes NOW and money market accounts.
|- | ---------------------------------------

|7 | Averages presented generally represent average daily balances.
|- | --------------------------------------------------------------



34



---

##### Table of Contents

The following table summarizes the changes in interest income and interest expense attributable to volume
and rates between the two reporting periods.



|                                  |  |                            |      |   |      |   |      |     |  |   |        |  
|--------------------------------- |  | -------------------------- | ---- | - | ---- | - | ---- | --- |  | - | ------ | -
|                                  |  | 2011 Compared to 2010      |     
|Interest Differential1            |  | Increase (Decrease) Due to |     
|Six Months Ended June 30,         |  | Volume                     |      |   | Rate |   |      | Net | 
|(Dollars in thousands)            |  |                            |      |   |      |   |      |     | 
|                                  |  |                            |     
|Interest income:                  |  |                            |      |   |      |   |      |     |  |   |        |  
|Net loans2,3                      |  | $                          | (677 | ) |      | $ | 59   |     |  | $ | (618   | )
|Taxable investment securities     |  |                            | 206  |   |      |   | (593 | )   |  |   | (387   | )
|Tax-exempt investment securities3 |  |                            | (185 | ) |      |   | 5    |     |  |   | (180   | )
|Other interest-earning assets4    |  |                            | 25   |   |      |   | 24   |     |  |   | 49     |  
|                                  |  |                            |      |   |      |   |      |     |  |   |        |  
|Total interest income             |  |                            | (631 | ) |      |   | (505 | )   |  |   | (1,136 | )
|                                  |  |                            |      |   |      |   |      |     |  |   |        |  
|                                  |  |                            |     
|Interest expense:                 |  |                            |      |   |      |   |      |     |  |   |        |  
|Interest-bearing demand deposits5 |  |                            | 54   |   |      |   | (141 | )   |  |   | (87    | )
|Savings                           |  |                            | 7    |   |      |   | (72  | )   |  |   | (65    | )
|Time certificates                 |  |                            | (26  | ) |      |   | (455 | )   |  |   | (481   | )
|FHLB advances                     |  |                            | (37  | ) |      |   | (25  | )   |  |   | (62    | )
|Other short-term borrowings       |  |                            |     |   |      |   |     |     |  |   |       |  
|                                  |  |                            |      |   |      |   |      |     |  |   |        |  
|Total interest expense            |  |                            | (2   | ) |      |   | (693 | )   |  |   | (695   | )
|                                  |  |                            |      |   |      |   |      |     |  |   |        |  
|Net change in net interest income |  | $                          | (629 | ) |      | $ | 188  |     |  | $ | (441   | )
|                                  |  |                            |      |   |      |   |      |     |  |   |        |  



| | 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. Thus, changes that are not solely due
to volume have been consistently attributed to rate.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 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 | Includes interest-bearing deposits in other banks, federal funds sold and FHLB stock.
| | - | -------------------------------------------------------------------------------------

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

The decline in interest income is due primarily to declines in the volume of loans outstanding and the yield on taxable investment securities for the six months ended June 30, 2011 compared to 2010.
The decline in interest expense is due primarily to declines in rates paid on deposits.

Provision for Loan Losses

The provision for loan losses is discussed in detail with the allowance for loan losses in the Financial Condition section of the Analysis.



35



---

##### Table of Contents

Noninterest Income

Noninterest income declined $87,837 (or 4.6%) during the first six months of 2011 compared to 2010. Excluding losses on sales of investment securities, noninterest income decreased $213,084 (or 10.5%). A
summary of the changes in noninterest income by category follows:



|                                                                  |  |                             |         |   |      |   |          |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |       |  
|----------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | -------- | ------------------------- |  |  | ------ | - |  | ---- | --------- | - | --------- | - | --------- | - |  |  | ----- | -
|                                                                  |  | Three Months Ended June 30, |         |   |      |   |          | Six Months Ended June 30, |  |  |        |  
|                                                                  |  | 2011                        |         |   | 2010 |   |          | Pct. Chg.                 |  |  | 2011   |   |  | 2010 |           |   | Pct. Chg. |  
|Noninterest income:                                               |  |                             |         |   |      |   |          |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |       |  
|Service charges on deposit accounts                               |  | $                           | 206,692 |   |      | $ | 213,938  |                           |  |  | -3.4   | % |  | $    | 411,093   |   |           | $ | 425,365   |   |  |  | -3.4  | %
|Return check and stop payment fees                                |  |                             | 377,871 |   |      |   | 490,103  |                           |  |  | -22.9  | % |  |      | 724,346   |   |           |   | 920,588   |   |  |  | -21.3 | %
|Insurance commissions                                             |  |                             | 18,442  |   |      |   | 22,383   |                           |  |  | -17.6  | % |  |      | 36,061    |   |           |   | 51,816    |   |  |  | -30.4 | %
|Gain/ (loss) on sale of securities                                |  |                             |        |   |      |   | (143,408 | )                         |  |  | -100.0 | % |  |      | (18,191   | ) |           |   | (143,408  | ) |  |  | -87.3 | %
|Mortgage origination fees                                         |  |                             | 3,090   |   |      |   | 12,698   |                           |  |  | -75.7  | % |  |      | 6,750     |   |           |   | 36,605    |   |  |  | -81.6 | %
|Bank card and credit card fees                                    |  |                             | 165,227 |   |      |   | 150,912  |                           |  |  | 9.5    | % |  |      | 315,144   |   |           |   | 272,869   |   |  |  | 15.5  | %
|Earnings on bank-owned life insurance                             |  |                             | 57,919  |   |      |   | 58,814   |                           |  |  | -1.5   | % |  |      | 116,481   |   |           |   | 118,282   |   |  |  | -1.5  | %
|Other noninterest income                                          |  |                             | 104,666 |   |      |   | 107,398  |                           |  |  | -2.5   | % |  |      | 212,343   |   |           |   | 209,747   |   |  |  | 1.2   | %
|                                                                  |  |                             |         |   |      |   |          |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |       |  
|Total noninterest income                                          |  | $                           | 933,907 |   |      | $ | 912,838  |                           |  |  | 2.3    | % |  | $    | 1,804,027 |   |           | $ | 1,891,864 |   |  |  | -4.6  | %
|                                                                  |  |                             |         |   |      |   |          |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |       |  
|Noninterest income (annualized) as a percentage of average assets |  |                             | 0.87    | % |      |   | 0.85     | %                         |  |  |        |   |  |      | 0.72      | % |           |   | 0.76      | % |  |  |       |  
|                                                                  |  |                             |         |   |      |   |          |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |       |  

For the first six months of 2011, return check and stop payment fee income declined $196,242 (or 21.3%) compared to 2010.
Lower volume of overdraft fees, as well as regulatory changes impacting the collection of these fees, were the main factors in the year-to-date decline. These regulatory changes, which stem largely from amendments to Federal Reserve Regulation E,
became effective July 2010; as a result of the Regulation E amendment, this income category will continue to decline in 2011 when compared to comparable periods in 2010.

Fee income for credit life insurance sales decreased $15,755 (or 30.4%) in the first six months of 2011 compared to 2010 due to a decline in new consumer loan volume in 2011.

As discussed in the Financial Condition section of this Analysis, the Company recognized a net loss of $18,191 on the sale of one corporate
bond in the first quarter of 2011, a $125,217 (or 87.3%) decrease compared to losses recognized on investment activities during the same period in 2010.

Fee income on mortgage originations declined $29,855 (or 81.6%) in the first six months of 2011 compared to the same period in 2010 due to a decline in volume of mortgage loan originations. In 2010, the
Company either eliminated or reassigned its mortgage origination personnel due to insufficient activity to support the department.

For the
first six months of 2011, fees earned on bank card and credit card activity increased $42,275 (or 15.5%) due to an increase in volume of card transactions and a change in vendors that allowed the Company to earn more per card transaction than in
prior years. However, due to recent regulatory restrictions on card transaction fees enacted by the Dodd-Frank Act, the Company expects to see a decline in card fee income going forward.



36



---

##### Table of Contents

Noninterest Expense

Noninterest expense decreased $1,206,692 (or 15.6%) in the first six months of 2011 compared to the same period in 2010. Excluding other operational losses, other than temporary impairment losses on
securities, gains, losses and write-downs on other real estate owned, and gains and losses on other assets, noninterest expense decreased $440,302 (or 6.6%) from $6,211,670 in the first six months of 2011 compared to $6,651,972 for the same period
in 2010 as management has focused its efforts on cost savings initiatives and operational efficiencies. A summary of the changes in noninterest expense by category follows:



|                                                                   |  |                             |           |   |      |   |           |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |        |  
|------------------------------------------------------------------ |  | --------------------------- | --------- | - | ---- | - | --------- | ------------------------- |  |  | ------ | - |  | ---- | --------- | - | --------- | - | --------- | - |  |  | ------ | -
|                                                                   |  | Three Months Ended June 30, |           |   |      |   |           | Six Months Ended June 30, |  |  |        |  
|                                                                   |  | 2011                        |           |   | 2010 |   |           | Pct. Chg.                 |  |  | 2011   |   |  | 2010 |           |   | Pct. Chg. |  
|Noninterest expenses:                                              |  |                             |           |   |      |   |           |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |        |  
|Salaries and wages                                                 |  | $                           | 1,299,413 |   |      | $ | 1,387,680 |                           |  |  | -6.4   | % |  | $    | 2,586,652 |   |           | $ | 2,794,934 |   |  |  | -7.5   | %
|Employee benefits                                                  |  |                             | 380,111   |   |      |   | 403,765   |                           |  |  | -5.9   | % |  |      | 775,579   |   |           |   | 822,825   |   |  |  | -5.7   | %
|Net occupancy expense of premises                                  |  |                             | 297,602   |   |      |   | 293,046   |                           |  |  | 1.6    | % |  |      | 574,418   |   |           |   | 590,372   |   |  |  | -2.7   | %
|Furniture and equipment expense                                    |  |                             | 353,516   |   |      |   | 367,432   |                           |  |  | -3.8   | % |  |      | 689,477   |   |           |   | 764,176   |   |  |  | -9.8   | %
|FDIC insurance expense                                             |  |                             | 143,590   |   |      |   | 294,000   |                           |  |  | -51.2  | % |  |      | 357,364   |   |           |   | 441,117   |   |  |  | -19.0  | %
|Legal and accounting fees                                          |  |                             | 157,374   |   |      |   | 150,710   |                           |  |  | 4.4    | % |  |      | 275,187   |   |           |   | 269,402   |   |  |  | 2.2    | %
|Taxes and insurance                                                |  |                             | 61,824    |   |      |   | 57,140    |                           |  |  | 8.2    | % |  |      | 130,671   |   |           |   | 117,624   |   |  |  | 11.1   | %
|Director and committee fees                                        |  |                             | 27,550    |   |      |   | 27,075    |                           |  |  | 1.8    | % |  |      | 54,775    |   |           |   | 53,350    |   |  |  | 2.7    | %
|Advertising, marketing and supplies                                |  |                             | 86,875    |   |      |   | 84,846    |                           |  |  | 2.4    | % |  |      | 179,465   |   |           |   | 197,779   |   |  |  | -9.3   | %
|Postage and courier                                                |  |                             | 67,212    |   |      |   | 69,920    |                           |  |  | -3.9   | % |  |      | 135,357   |   |           |   | 140,990   |   |  |  | -4.0   | %
|Service charges and fees                                           |  |                             | 142,402   |   |      |   | 135,132   |                           |  |  | 5.4    | % |  |      | 276,614   |   |           |   | 265,454   |   |  |  | 4.2    | %
|Foreclosure and repossession expenses                              |  |                             | 55,943    |   |      |   | 71,640    |                           |  |  | -21.9  | % |  |      | 107,968   |   |           |   | 128,701   |   |  |  | -16.1  | %
|Other operational losses                                           |  |                             | 87,858    |   |      |   | 110,193   |                           |  |  | -20.3  | % |  |      | 109,775   |   |           |   | 153,977   |   |  |  | -28.7  | %
|Other than temporary impairment loss on debt securities            |  |                             |          |   |      |   | 45,059    |                           |  |  | -100.0 | % |  |      |          |   |           |   | 45,059    |   |  |  | -100.0 | %
|(Gain)/ loss on sale of other real estate owned                    |  |                             | 45        |   |      |   | 2,315     |                           |  |  | -98.1  | % |  |      | (21,984   | ) |           |   | (1,505    | ) |  |  | 1360.7 | %
|Write-downs on other real estate owned                             |  |                             | 82,485    |   |      |   | 909,569   |                           |  |  | -90.9  | % |  |      | 243,612   |   |           |   | 909,569   |   |  |  | -73.2  | %
|(Gain)/ loss on other assets                                       |  |                             | 2,891     |   |      |   | (3,155    | )                         |  |  | -191.6 | % |  |      | 2,891     |   |           |   | (6,416    | ) |  |  | -145.1 | %
|Other noninterest expense                                          |  |                             | 34,564    |   |      |   | 35,013    |                           |  |  | -1.3   | % |  |      | 68,143    |   |           |   | 65,248    |   |  |  | 4.4    | %
|                                                                   |  |                             |           |   |      |   |           |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |        |  
|Total noninterest expense                                          |  | $                           | 3,281,255 |   |      | $ | 4,441,380 |                           |  |  | -26.1  | % |  | $    | 6,545,964 |   |           | $ | 7,752,656 |   |  |  | -15.6  | %
|                                                                   |  |                             |           |   |      |   |           |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |        |  
|Noninterest expense as a percentage of average assets (annualized) |  |                             | 3.07      | % |      |   | 4.13      | %                         |  |  |        |   |  |      | 2.61      | % |           |   | 3.10      | % |  |  |        |  
|                                                                   |  |                             |           |   |      |   |           |                           |  |  |        |   |  |      |           |   |           |   |           |   |  |  |        |  

Combined, salaries and employee benefits declined $255,528 (or 7.1%) during the first six months of 2011 compared to
2010. The decrease is due in part to a 7.3% decrease in the number of employees from 151 at June 30, 2010 to 140 at June 30, 2011. The Company has been diligent in managing salaries and employee benefits costs.

Combined, net occupancy, furniture and equipment expenses declined $90,653 (or 6.7%) during the first six months of 2011 compared to 2010. The Company
realized costs savings related to a data line communications upgrade and a decline in depreciation/amortization expense on fully-depreciated/amortized equipment and software. In July 2011, the Company replaced its AS/400 equipment and software,
while its other depreciated assets remain in good working condition and have not been replaced as management curtails spending on high dollar items.



37



---

##### Table of Contents

Expense for FDIC insurance decreased $83,753 (or 19.0%) during the first six months of 2011 compared to
2010. The decrease is due to a one-time accounting adjustment to the amortization of the Companys prepaid FDIC insurance assessment. The change in amortization was made to reflect the FDICs changes made to the assessment base from total
deposits to total assets.

As discussed in the Financial Condition section of this Analysis, the Company recognized an other than
temporary impairment loss of $45,059 on a corporate bond in the first six months of 2010. The Company sold the residual balance of the bond in 2011.

Write-downs on other real estate owned decreased $665,957 (or 73.2%) in the first six months of 2011 compared to 2010. These write-downs correlate with receipt of updated appraisals of foreclosed property
held for sale. Management expects further write-downs to occur in 2011 as updated appraisals are obtained. As further discussed in the Financial Condition section of this Analysis, real estate values in coastal Georgia and northeast
Florida remain depressed. 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 improves.

Income Taxes

A valuation allowance is
recorded for deferred tax assets if, based on available evidence, it is more likely than not that all or some portion of the underlying tax benefits may not be realizable. All sources of taxable income available to utilize the deferred tax assets
are considered in making this assessment, including taxable income in carryback years, future reversals of existing temporary differences, any tax planning strategies, and future taxable income (exclusive of reversing temporary differences and
carryforwards). The predictability of future taxable income is the most subjective of these four sources. The presence of cumulative losses in recent years, or a significant loss in a single year, is considered significant negative evidence,
rendering reliance on future taxable income to fully realize a deferred tax asset difficult. Judgment is a critical element in making this assessment.

During 2010, the Company sustained a significant operating loss due predominantly to provisions and other charges on nonperforming assets. The positive evidence supporting future earnings as a source of
utilizing the deferred tax assets was insufficient to overcome the negative evidence due to the sheer size of the loss to be absorbed. As a result, the Company recorded a $4,777,526 valuation allowance against the balance of its net deferred tax
assets at December 31, 2010.

Until the Company returns to a period of sustained profitability, the Company will not record income tax
expense or benefits or deferred tax assets or liabilities. Once the Company returns to sustained profitability, management expects to be able to reverse the valuation allowance against its deferred tax assets.



38



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

Management believes the Company has the funding capacity, from operating activities or otherwise, to meet its financial commitments over the next 12 months. 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. During the last few years, in an effort to improve its on-balance sheet liquidity, 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 $12,981,349 (or 16.1%) at June 30, 2011 compared to the end of 2010. Cash and cash equivalents represented
21.8% of total assets at June 30, 2011 versus 18.9% at December 31, 2010.

Cash flows from the loan and securities portfolios
represent important components of the Companys overall liquidity position. At June 30, 2011, loans (excluding nonaccrual loans) and investment securities with carrying values of approximately $125,289,000 were scheduled to mature in one
year or less. Of course, loans are subject to refinancing prior to maturity or renewal at maturity and securities may be pledged to secure public funds and other borrowing arrangements. These characteristics may have an impact on the actual cash
flows from the loan and securities portfolios. At June 30, 2011, approximately $67,116,000 (or 90%) of the Companys securities portfolio was pledged. However, when adjusted for overpledging due to cyclical variations in public funds and
contingency pledging to the Federal Reserve Bank discount window, approximately $12,182,000 of the securities pledged was unencumbered at June 30, 2011. The entities to which the excess collateral is pledged have no legal claim on such
collateral unless amounts are owed under other obligations.

The Company has long benefited from a relatively large, stable deposit base.
Customer-based core deposits (total deposits less time deposits with balances of $100,000 or more), traditionally the Companys largest and most cost-effective source of funding, comprised 83% of total deposits at June 30, 2011. The
Company does not currently accept brokered deposits or other out-of-market deposits. Alternative sources of funding have traditionally encompassed U.S. Treasury demand notes, Federal Reserve discount window borrowings, federal funds purchased, and
FHLB advances. At June 30, 2011, these alternative sources of funding totaled $5,889,547.

The Company has also historically generated
net cash flows from operations. For the six months ended June 30, 2011, net cash provided by operating activities amounted to $2,400,854 compared to $2,722,785 for the same period in 2010. The consolidated statements of cash flows within this
Form 10-Q provide a summary of cash flows provided by or used in operating, investing, and financing activities.

In the third quarter of
2009, the FDIC announced a plan to restore its Deposit Insurance Fund balances depleted 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 $802,000 at June 30, 2011. Any differences between the prepaid and actual amounts due each quarter will be funded using existing available liquidity.



39



---

##### Table of Contents

Deposits

The distribution of total deposits at June 30, 2011 and certain comparable quarter-end dates is summarized in the following table.



|                                |  |               |         |  |                   |  |       |               |  |   |                 |  |  |          |       |   |                 |   |         |  |  |  |       |  
|------------------------------- |  | ------------- | ------- |  | ----------------- |  | ----- | ------------- |  | - | --------------- |  |  | -------- | ----- | - | --------------- | - | ------- |  |  |  | ----- | -
|                                |  | June 30, 2011 |         |  | December 31, 2010 |  |       | June 30, 2010 | 
|Deposits                        |  | Balances      |         |  | Percentof Total   |  |       | Balances      |  |   | Percentof Total |  |  | Balances |       |   | Percentof Total |  
|(Dollars in thousands)          |  |               |         |  |                   |  |       |               |  |   |                 |  |  |          |       |   |                 |  
|                                |  |               |         |  |                   | 
|Noninterest-bearing demand      |  | $             | 58,155  |  |                   |  | 15.4  | %             |  | $ | 55,377          |  |  |          | 14.8  | % |                 | $ | 56,306  |  |  |  | 15.0  | %
|                                |  |               |         |  |                   | 
|Interest-bearing demand1        |  |               | 131,643 |  |                   |  | 34.9  | %             |  |   | 127,631         |  |  |          | 34.0  | % |                 |   | 122,479 |  |  |  | 32.7  | %
|Savings                         |  |               | 57,550  |  |                   |  | 15.3  | %             |  |   | 54,033          |  |  |          | 14.4  | % |                 |   | 54,738  |  |  |  | 14.6  | %
|Time certificates < $100,000    |  |               | 66,610  |  |                   |  | 17.7  | %             |  |   | 68,538          |  |  |          | 18.3  | % |                 |   | 70,639  |  |  |  | 18.9  | %
|Time certificates >= $100,000   |  |               | 62,713  |  |                   |  | 16.7  | %             |  |   | 69,616          |  |  |          | 18.5  | % |                 |   | 70,209  |  |  |  | 18.8  | %
|                                |  |               |         |  |                   |  |       |               |  |   |                 |  |  |          |       |   |                 |   |         |  |  |  |       |  
|Total interest-bearing deposits |  |               | 318,516 |  |                   |  | 84.6  | %             |  |   | 319,818         |  |  |          | 85.2  | % |                 |   | 318,065 |  |  |  | 85.0  | %
|                                |  |               |         |  |                   |  |       |               |  |   |                 |  |  |          |       |   |                 |   |         |  |  |  |       |  
|                                |  |               |         |  |                   | 
|Total deposits                  |  | $             | 376,671 |  |                   |  | 100.0 | %             |  | $ | 375,195         |  |  |          | 100.0 | % |                 | $ | 374,371 |  |  |  | 100.0 | %
|                                |  |               |         |  |                   |  |       |               |  |   |                 |  |  |          |       |   |                 |   |         |  |  |  |       |  



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

Total deposits increased approximately $1,476,000 (0.4%) since the end of 2010. During the period, noninterest-bearing deposits increased approximately $2,778,000 (or 5.0%) while interest-bearing deposits
decreased approximately $1,302,000 (or 0.4%). Within interest-bearing deposits, time certificate balances declined approximately $8,831,000 (or 6.4%) while NOW, money market, and savings balances grew approximately $7,529,000 (or 4.1%). No single
factor precipitated the 5.0% increase in noninterest-bearing deposits since year-end as these balances tend to be somewhat cyclical. However, noninterest-bearing deposits will continue to be protected by unlimited FDIC deposit insurance until
December 31, 2012 under provisions of the Dodd-Frank Act, and that insurance protection may have been a factor in the increase in these balances.

Approximately 82% of total deposits at June 30, 2011 were based in the Companys 13 Georgia branches and the remaining 18% were from the three Florida branches. Deposits with one local
governmental entity amounted to approximately $16,500,000 (or 4.4%) and $24,402,000 (or 6.5%) of the Companys total deposits at June 30, 2011 and December 31, 2010. In total, public funds comprised approximately 18% of the deposit
base at June 30, 2011 and 18% at December 31, 2010.

As shown in the following table, approximately 93.8% of time deposits at
June 30, 2011 were scheduled to mature within the next twelve months.



|                            |  |            |        |  |           |   |        |       |  |   |         | 
|--------------------------- |  | ---------- | ------ |  | --------- | - | ------ | ----- |  | - | ------- | 
|Maturities of Time Deposits |  | Balances   |        |  |           |  
|June 30, 2011               |  | < $100,000 |        |  | 3$100,000 |   |        | Total | 
|(Dollars in thousands)      |  |            |        |  |           |   |        |       | 
|                            |  |            |       
|Months to maturity:         |  |            |        |  |           |   |        |       |  |   |         | 
|3 or less                   |  | $          | 16,068 |  |           | $ | 15,540 |       |  | $ | 31,608  | 
|Over 3 through 12           |  |            | 44,427 |  |           |   | 45,266 |       |  |   | 89,693  | 
|Over 12 through 36          |  |            | 5,050  |  |           |   | 1,807  |       |  |   | 6,857   | 
|Over 36                     |  |            | 1,065  |  |           |   | 100    |       |  |   | 1,165   | 
|                            |  |            |        |  |           |   |        |       |  |   |         | 
|Total                       |  | $          | 66,610 |  |           | $ | 62,713 |       |  | $ | 129,323 | 
|                            |  |            |        |  |           |   |        |       |  |   |         | 



40



---

##### Table of Contents

FHLB Advances

Advances outstanding with the FHLB totaled $5,000,000 at June 30, 2011, unchanged from December 31, 2010. The advances outstanding included a $2,500,000 fixed rate advance due July 30, 2012
with an effective rate of 2.35% and another $2,500,000 fixed rate advance due July 29, 2013 with an effective rate of 2.89%. At June 30, 2011, the two advances were collateralized by cash balances held at the FHLB. Additional funding is
not currently available from the FHLB.

Other Commitments

The Company had no material plans or commitments for capital expenditures as of June 30, 2011.

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 June 30, 2011, the Companys Tier 1, total capital, and Tier 1 leverage ratios totaled 16.54%, 17.81%,
and 10.36%. On a stand-alone basis, SEBs same ratios totaled 16.10%, 17.38%, and 10.08%. 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.

The consolidated regulatory capital ratios for the most recent periods
are presented in the following table.



|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|--------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | ------------ |  | - | ------- | -
|Capital Ratios                                |  | June 30,2011 |         |   | December 31,2010 |   |         | June 30,2010 | 
|(Dollars in thousands)                        |  |              |         |   |                  |   |         |              | 
|                                              |  |              |        
|Tier 1 capital:                               |  |              |         |   |                  |   |         |              |  |   |         |  
|Total shareholders equity                    |  | $            | 44,966  |   |                  | $ | 44,806  |              |  | $ | 54,630  |  
|Accumulated other comprehensive (income) loss |  |              | (605    | ) |                  |   | (269    | )            |  |   | (695    | )
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Total Tier 1 capital                          |  |              | 44,361  |   |                  |   | 44,537  |              |  |   | 53,935  |  
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Tier 2 capital:                               |  |              |         |   |                  |   |         |              |  |   |         |  
|Portion of allowance for loan losses          |  |              | 3,418   |   |                  |   | 3,585   |              |  |   | 3,652   |  
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Total risk-based capital                      |  | $            | 47,779  |   |                  | $ | 48,122  |              |  | $ | 57,587  |  
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Risk-weighted assets                          |  | $            | 268,231 |   |                  | $ | 280,441 |              |  | $ | 288,032 |  
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Risk-based ratios:                            |  |              |         |   |                  |   |         |              |  |   |         |  
|Tier 1 capital1                               |  |              | 16.54   | % |                  |   | 15.88   | %            |  |   | 18.73   | %
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Total risk-based capital                      |  |              | 17.81   | % |                  |   | 17.16   | %            |  |   | 19.99   | %
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Tier 1 leverage ratio                         |  |              | 10.36   | % |                  |   | 10.29   | %            |  |   | 12.49   | %
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  
|Shareholders equity to assets                |  |              | 10.47   | % |                  |   | 10.48   | %            |  |   | 12.50   | %
|                                              |  |              |         |   |                  |   |         |              |  |   |         |  



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



41



---

##### Table of Contents

At June 30, 2011, the Companys book value per share was $14.37, a $0.05 per share increase since
the end of 2010. To preserve capital, no dividends were declared or paid in the first half of 2011, a $0.13 per share decline from the same period in 2010. 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 future dividends or treasury stock purchases.

CRITICAL ACCOUNTING ESTIMATES

The preparation of financial statements and the related
disclosures in conformity with accounting principles generally accepted in the United States requires that management make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Management believes that its determination of the allowance for loan
losses and the fair value of assets affect its most significant judgments and estimates used in the preparation of the consolidated financial statements. The Companys accounting policies are described in detail in Note 1 of the Consolidated
Financial Statements provided in Item 8 of the Companys Annual Report on Form 10-K for the year ended December 31, 2010. There have been no material changes in the Companys critical accounting policies since December 31,
2010.

The following is a brief description of the Companys critical accounting estimates involving significant management valuation
judgment. Management has discussed these critical accounting policies with the Audit Committee.

Allowance for Loan Losses

The allowance for loan losses represents managements estimate of losses inherent in the existing loan portfolio. The allowance for loan losses is
increased by the provision for loan losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for loan losses is determined based on managements assessment of several factors including, but not limited to,
reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions and the related impact on segments of the loan portfolio, historical loan loss experiences and the level of classified and
nonperforming loans.

Loans are considered impaired if, based on current information and events, it is probable that the Company will be
unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. The measurement of impaired loans is based on either the fair value of the underlying collateral, the present value
of the future cash flows discounted at the historical effective interest rate stipulated in the loan agreement, or the estimated market value of the loan. In measuring the fair value of the collateral, management uses assumptions (e.g., discount
rate) and methodologies (e.g., comparison to the recent selling price of similar assets) consistent with those that would be utilized by unrelated third parties.

Managements assessment is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. Changes in various internal and external
environmental factors including, but not limited to, the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required
level of the allowance for loan losses and the associated provision for loan losses. Should these environmental factors change; a different amount may be reported for the allowance for loan losses and the associated provision for loan losses.



42



---

##### Table of Contents

Estimates of Fair Value

The estimation of fair value is significant to a number of the Companys assets, including, but not limited to, investment securities, other real estate owned and other repossessed assets. These are
all recorded at either fair value or at the lower of cost or fair value. Fair values are volatile and may be influenced by a number of factors. Circumstances that could cause estimates of the fair value of certain assets and liabilities to change
include a change in prepayment speeds, discount rates or market interest rates. Managements estimates and assumptions are reviewed periodically and the effects of revisions are reflected in the consolidated financial statements in the period
they are determined to be necessary.

Fair values for most investment securities are based on quoted market prices. If quoted market prices
are not available, fair values are based on the quoted prices of similar instruments. The fair values of other real estate owned are typically determined based on appraisals by third parties, less estimated costs to sell.

Recent Accounting Pronouncements

A
summary of recent pronouncements and the related impact on the Companys consolidated financial statements, if any, are discussed in Note 2. In managements opinion, there are no recent accounting pronouncements that have had or will have
had a material impact on our earnings or financial position as of or for the quarter ended June 30, 2011.



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

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 rate change 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 federal funds rate used in the model
assumes the current targeted 0.00% - 0.25% rate range.



|                   |  |                               |       |    |                 |  |       |   
|------------------ |  | ----------------------------- | ----- | -- | --------------- |  | ----- | --
|                   |  | Effect on Net Interest Income |      
|Market Rate Change |  | Gradual                       |       |    | Immediate Shock | 
|+300 basis points  |  |                               | 5.77  | %  |                 |  | 21.90 | % 
|+200 basis points  |  |                               | 2.46  | %  |                 |  | 10.94 | % 
|+100 basis points  |  |                               | 0.85  | %  |                 |  | 3.79  | % 
|-100 basis points  |  |                               | (0.30 | )% |                 |  | (3.59 | )%

The Companys asset sensitivity has increased since year-end 2010 due largely to growth in interest-bearing balances
in other banks; the increase in these balances is further discussed in the Liquidity and Capital Resources section of this Report.



43



---

##### Table of Contents

Limitations inherent with simulation modeling include: a) in a down rate environment, competitive and other
factors constrain timing of parallel rate reductions on various 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) potential 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.

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.



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

A review and
evaluation was performed by the Companys management, including the Companys principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Companys disclosure controls and
procedures as of the end of the period covered by this Quarterly Report. Based on that review and evaluation, the Companys principal executive officer and principal financial officer have concluded that the Companys current disclosure
controls and procedures, as designed and implemented, were effective as of the end of the period covered by this report in alerting them on a timely basis to material information relating to the Company required to be included in the Companys
reports filed or submitted under the Securities Exchange Act of 1934. There have been no changes in the Companys internal control over financial reporting that occurred during the Companys most recent fiscal quarter that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



44



---

##### Table of Contents

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 six months of 2011.
| | -------------------------------------------------------------------------------------------------



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



| | None
| | ----



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



| | Not Applicable
| | --------------



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



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



| | Not Applicable
| | --------------



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



|     |  |                                                 
|---- |  | ------------------------------------------------
|31.1 |  | Rule 13a-14(a) Certification of CEO.            
|     | 
|31.2 |  | Rule 13a-14(a) Certification of Treasurer.      
|     | 
|32   |  | Section 1350 Certification of CEO and Treasurer.



45



---

##### Table of Contents

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/ DONALD J. TORBERT, JR.Donald J. Torbert, Jr., Treasurer(Principal Accounting Officer)


Date: August 15, 2011



46