##### 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
September 30, 2009

Commission File Number 000-32627





LOGO

(Exact name of registrant as specified in its charter)







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

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

(Address of principal executive offices) (Zip Code)

(912) 437-4141

(Registrants telephone number, including area code)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceeding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ̈    No   ̈

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



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

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

As of November 10, 2009, 3,138,531 shares of the registrants common stock, par value $1.25 per share, were outstanding.









---

##### Table of Contents

Table of Contents



|                               |  |                                                                                       |  |   
|------------------------------ |  | ------------------------------------------------------------------------------------- |  | --
|                               |  | Page                                                                                 
|Part I  Financial Information |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Financial Statements:                                                                 |  |   
|                               |  | Consolidated Balance Sheets                                                           |  | 3 
|                               |  | Consolidated Statements of Income                                                     |  | 4 
|                               |  | Consolidated Statements of Shareholders Equity                                       |  | 5 
|                               |  | Consolidated Statements of Cash Flows                                                 |  | 6 
|                               |  | Notes to Consolidated Financial Statements                                            |  | 8 
|                               |  |                                                                                      
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 21
|                               |  |                                                                                      
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 42
|                               |  |                                                                                      
|Item 4T.                       |  | Controls and Procedures                                                               |  | 42
|                               | 
|Part II  Other Information    |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Legal Proceedings                                                                     |  | 44
|                               |  |                                                                                      
|Item 1A.                       |  | Risk Factors                                                                          |  | 44
|                               |  |                                                                                      
|Item 2                         |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 44
|                               |  |                                                                                      
|Item 3.                        |  | Defaults upon Senior Securities                                                       |  | 44
|                               |  |                                                                                      
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                   |  | 44
|                               |  |                                                                                      
|Item 5.                        |  | Other Information                                                                     |  | 44
|                               |  |                                                                                      
|Item 6.                        |  | Exhibits                                                                              |  | 45
|                               | 
|Signatures                     |  | 46                                                                                   



2



---

##### Table of Contents

Item I - Financial Statements

Southeastern Banking Corporation

Consolidated Balance Sheets



|                                                                                 |  |                              |             |   |                  |   |             |  
|-------------------------------------------------------------------------------- |  | ---------------------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                 |  | (Unaudited)September 30,2009 |             |   | December 31,2008 |  
|Assets                                                                           |  |                              |             |   |                  |   |             |  
|Cash and due from banks                                                          |  | $                            | 13,503,681  |   |                  | $ | 16,387,348  |  
|Federal funds sold                                                               |  |                              | 9,600,000   |   |                  |   |            |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Cash and cash equivalents                                                        |  |                              | 23,103,681  |   |                  |   | 16,387,348  |  
|                                                                                 |  |                             
|Investment securities:                                                           |  |                              |             |   |                  |   |             |  
|Available-for-sale, at market value                                              |  |                              | 79,356,950  |   |                  |   | 85,253,669  |  
|Held-to-maturity; market value of approximately $30,300,000 at December 31, 2008 |  |                              |            |   |                  |   | 30,225,957  |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total investment securities                                                      |  |                              | 79,356,950  |   |                  |   | 115,479,626 |  
|                                                                                 |  |                             
|Loans, gross                                                                     |  |                              | 282,216,633 |   |                  |   | 279,885,949 |  
|Unearned income                                                                  |  |                              | (112,423    | ) |                  |   | (129,254    | )
|Allowance for loan losses                                                        |  |                              | (6,299,680  | ) |                  |   | (4,929,177  | )
|                                                                                 |  |                              |             |   |                  |   |             |  
|Loans, net                                                                       |  |                              | 275,804,530 |   |                  |   | 274,827,518 |  
|                                                                                 |  |                             
|Premises and equipment, net                                                      |  |                              | 11,885,604  |   |                  |   | 12,396,208  |  
|Bank-owned life insurance, at cash surrender value                               |  |                              | 5,438,973   |   |                  |   | 5,254,600   |  
|Other real estate                                                                |  |                              | 6,094,021   |   |                  |   | 3,630,338   |  
|Intangible assets                                                                |  |                              | 89,627      |   |                  |   | 133,287     |  
|Other assets                                                                     |  |                              | 7,142,081   |   |                  |   | 6,877,624   |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total Assets                                                                     |  | $                            | 408,915,467 |   |                  | $ | 434,986,549 |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Liabilities and Shareholders Equity                                             |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Liabilities                                                                      |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Deposits:                                                                        |  |                              |             |   |                  |   |             |  
|Noninterest-bearing demand deposits                                              |  | $                            | 55,798,715  |   |                  | $ | 55,628,317  |  
|Interest-bearing demand, savings, and time deposits                              |  |                              | 282,799,433 |   |                  |   | 294,181,474 |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total deposits                                                                   |  |                              | 338,598,148 |   |                  |   | 349,809,791 |  
|                                                                                 |  |                             
|Federal funds purchased                                                          |  |                              |            |   |                  |   | 6,258,000   |  
|U. S. Treasury demand note                                                       |  |                              | 592,632     |   |                  |   | 1,982,486   |  
|Federal Home Loan Bank advances                                                  |  |                              | 10,000,000  |   |                  |   | 17,000,000  |  
|Other liabilities                                                                |  |                              | 2,586,534   |   |                  |   | 2,752,729   |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total liabilities                                                                |  |                              | 351,777,314 |   |                  |   | 377,803,006 |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Shareholders Equity                                                             |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Common stock, $1.25 par value                                                    |  |                              | 4,475,996   |   |                  |   | 4,475,996   |  
|Additional paid-in-capital                                                       |  |                              | 1,435,224   |   |                  |   | 1,406,788   |  
|Retained earnings                                                                |  |                              | 60,997,249  |   |                  |   | 60,726,000  |  
|Treasury stock, at cost                                                          |  |                              | (8,803,031  | ) |                  |   | (8,350,032  | )
|Accumulated other comprehensive loss                                             |  |                              | (967,285    | ) |                  |   | (1,075,209  | )
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total shareholders equity                                                       |  |                              | 57,138,153  |   |                  |   | 57,183,543  |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|Total Liabilities and Shareholders Equity                                       |  | $                            | 408,915,467 |   |                  | $ | 434,986,549 |  
|                                                                                 |  |                              |             |   |                  |   |             |  
|                                                                                 |  |                             
|Common shares issued                                                             |  |                              | 3,580,797   |   |                  |   | 3,580,797   |  
|Common shares authorized                                                         |  |                              | 10,000,000  |   |                  |   | 10,000,000  |  
|Common shares outstanding                                                        |  |                              | 3,138,531   |   |                  |   | 3,176,331   |  
|Treasury shares                                                                  |  |                              | 442,266     |   |                  |   | 404,466     |  

See accompanying Notes to Consolidated Financial Statements.



3



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Income

(Unaudited)



|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|-------------------------------------------------------------- | ---- | ------- | --------- | ----------- |  | ---- | --------- | ---- | - | ---------- |  | - | ----------
|Period Ended September 30,                                     |      | Quarter |           | Nine Months
|                                                               | 2009 |         |           | 2008        |  | 2009 |           | 2008
|                                                               |      |         |           |            
|Interest income:                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Interest and fees on loans                                     |      | $       | 4,343,046 |             |  | $    | 4,644,852 |      | $ | 12,688,420 |  | $ | 14,550,152
|Interest on federal funds sold                                 |      |         | 2,307     |             |  |      | 963       |      |   | 5,368      |  |   | 90,591    
|Interest on investment securities:                             |      |         |           |             |  |      |           |      |   |            |  |   |           
|Taxable                                                        |      |         | 733,096   |             |  |      | 1,184,930 |      |   | 2,578,279  |  |   | 3,513,853 
|Tax-exempt                                                     |      |         | 236,878   |             |  |      | 283,658   |      |   | 778,075    |  |   | 903,979   
|Other interest income                                          |      |         | 5,255     |             |  |      | 7,906     |      |   | 9,913      |  |   | 37,558    
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Total interest income                                          |      |         | 5,320,582 |             |  |      | 6,122,309 |      |   | 16,060,055 |  |   | 19,096,133
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Interest expense:                                              |      |         |           |             |  |      |           |      |   |            |  |   |           
|Interest on deposits                                           |      |         | 1,329,344 |             |  |      | 1,768,640 |      |   | 4,219,103  |  |   | 5,957,309 
|Interest on federal funds purchased                            |      |         | 1,411     |             |  |      | 53,519    |      |   | 12,806     |  |   | 88,790    
|Interest on U. S. Treasury demand note                         |      |         |          |             |  |      | 2,621     |      |   |           |  |   | 9,963     
|Interest on Federal Home Loan Bank advances                    |      |         | 98,256    |             |  |      | 80,953    |      |   | 280,045    |  |   | 230,597   
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Total interest expense                                         |      |         | 1,429,011 |             |  |      | 1,905,733 |      |   | 4,511,954  |  |   | 6,286,659 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Net interest income                                            |      |         | 3,891,571 |             |  |      | 4,216,576 |      |   | 11,548,101 |  |   | 12,809,474
|                                                               |      |         |           |            
|Provision for loan losses                                      |      |         | 1,350,000 |             |  |      | 265,000   |      |   | 3,540,000  |  |   | 496,000   
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Net interest income after provision for loan losses            |      |         | 2,541,571 |             |  |      | 3,951,576 |      |   | 8,008,101  |  |   | 12,313,474
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Noninterest income:                                            |      |         |           |             |  |      |           |      |   |            |  |   |           
|Service charges on deposit accounts                            |      |         | 743,217   |             |  |      | 789,342   |      |   | 2,098,109  |  |   | 2,185,243 
|Net gains on sales of investment securities available-for-sale |      |         | 2,155     |             |  |      | 19,125    |      |   | 200,026    |  |   | 19,125    
|Other operating income                                         |      |         | 336,937   |             |  |      | 365,491   |      |   | 1,045,678  |  |   | 1,117,004 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Total noninterest income                                       |      |         | 1,082,309 |             |  |      | 1,173,958 |      |   | 3,343,813  |  |   | 3,321,372 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Noninterest expense:                                           |      |         |           |             |  |      |           |      |   |            |  |   |           
|Salaries and employee benefits                                 |      |         | 1,842,964 |             |  |      | 2,026,275 |      |   | 5,625,139  |  |   | 6,182,966 
|Occupancy and equipment expense, net                           |      |         | 683,268   |             |  |      | 787,163   |      |   | 2,059,852  |  |   | 2,196,932 
|Other operating expense                                        |      |         | 867,866   |             |  |      | 711,151   |      |   | 2,626,203  |  |   | 2,143,275 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Total noninterest expense                                      |      |         | 3,394,098 |             |  |      | 3,524,589 |      |   | 10,311,194 |  |   | 10,523,173
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Income before income tax (benefit) expense                     |      |         | 229,782   |             |  |      | 1,600,945 |      |   | 1,040,720  |  |   | 5,111,673 
|                                                               |      |         |           |            
|Income tax (benefit) expense                                   |      |         | (43,112   | )           |  |      | 459,442   |      |   | 25,731     |  |   | 1,487,026 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|Net income                                                     |      | $       | 272,894   |             |  | $    | 1,141,503 |      | $ | 1,014,989  |  | $ | 3,624,647 
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Basic and diluted earnings per common share                    |      | $       | 0.09      |             |  | $    | 0.36      |      | $ | 0.32       |  | $ | 1.14      
|                                                               |      |         |           |             |  |      |           |      |   |            |  |   |           
|                                                               |      |         |           |            
|Basic and diluted weighted average common shares outstanding   |      |         | 3,151,874 |             |  |      | 3,176,331 |      |   | 3,161,562  |  |   | 3,177,360 

See accompanying Notes to Consolidated Financial Statements.



4



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Shareholders Equity

(Unaudited)



|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | - | ---------- | ----------- | --------- | -------------- | - | ---------------- |  | - | ---------------- | - |  | -------------------------- | ---------- | - | ----- | - | ---------- | - |  | - | ---------- | -
|                                                                                                                                                                           |  | Common Stock |   | Additional |             |           |                |   |                  |  |   | AccumulatedOther |   |  |                            |           
|                                                                                                                                                                           |  | Shares       |   |            | StatedValue |           | Paid-InCapital |   | RetainedEarnings |  |   | TreasuryStock    |   |  | ComprehensiveIncome (Loss) |            |   | Total |  
|Balance, December 31, 2007                                                                                                                                                 |  | 3,178,331    |   |            | $           | 4,475,996 |                | $ | 1,391,723        |  | $ | 59,161,894       |   |  | $                          | (8,307,905 | ) |       | $ | 15,602     |   |  | $ | 56,737,310 |  
|Comprehensive income:                                                                                                                                                      |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Net income                                                                                                                                                                 |  |             |   |            |             |          |                |   |                 |  |   | 3,624,647        |   |  |                            |           |   |       |   |           |   |  |   | 3,624,647  |  
|Unrealized holding gains (losses) on available-for-sale investment securities arising during the period, net of tax (benefit) of
($1,157,567)                              |  |             |   |            |             |          |                |   |                 |  |   |                 |   |  |                            |           |   |       |   | (2,247,041 | ) |  |   | (2,247,041 | )
|Reclassification adjustment for (gains) losses on sales of available-for-sale investment securities included in net income, net
of tax (benefit) of $6,502                 |  |             |   |            |             |          |                |   |                 |  |   |                 |   |  |                            |           |   |       |   | (12,623    | ) |  |   | (12,623    | )
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Total comprehensive income                                                                                                                                                 |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   | 1,364,983  |  
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|                                                                                                                                                                           |  |              |   |            |             |           |               
|Cash dividends declared, $0.50 per share                                                                                                                                   |  |             |   |            |             |          |                |   |                 |  |   | (1,588,665       | ) |  |                            |           |   |       |   |           |   |  |   | (1,588,665 | )
|                                                                                                                                                                           |  |              |   |            |             |           |               
|Purchase of treasury stock                                                                                                                                                 |  | (2,000       | ) |            |             |          |                |   |                 |  |   |                 |   |  |                            | (42,127    | ) |       |   |           |   |  |   | (42,127    | )
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Balance, September 30, 2008                                                                                                                                                |  | 3,176,331    |   |            | $           | 4,475,996 |                | $ | 1,391,723        |  | $ | 61,197,876       |   |  | $                          | (8,350,032 | ) |       | $ | (2,244,062 | ) |  | $ | 56,471,501 |  
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|                                                                                                                                                                           |  |              |   |            |             |           |               
|Balance, December 31, 2008                                                                                                                                                 |  | 3,176,331    |   |            |             | 4,475,996 |                |   | 1,406,788        |  |   | 60,726,000       |   |  |                            | (8,350,032 | ) |       |   | (1,075,209 | ) |  |   | 57,183,543 |  
|                                                                                                                                                                           |  |              |   |            |             |           |               
|Comprehensive income:                                                                                                                                                      |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Net income                                                                                                                                                                 |  |             |   |            |             |          |                |   |                 |  |   | 1,014,989        |   |  |                            |           |   |       |   |           |   |  |   | 1,014,989  |  
|Unrealized holding gains (losses) on available-for-sale investment securities arising during the period, net of tax (benefit) of
$(31,982)                                 |  |             |   |            |             |          |                |   |                 |  |   |                 |   |  |                            |           |   |       |   | (62,082    | ) |  |   | (62,082    | )
|Reclassification adjustment for (gains) losses on sales of available-for-sale investment securities included in net income, net
of tax (benefit) of $68,009                |  |             |   |            |             |          |                |   |                 |  |   |                 |   |  |                            |           |   |       |   | (132,017   | ) |  |   | (132,017   | )
|Reclassification adjustment for gains (losses) on investment securities transferred from held-to-maturity to available-for-sale
category, net of tax (benefit) of $155,587 |  |             |   |            |             |          |                |   |                 |  |   |                 |   |  |                            |           |   |       |   | 302,023    |   |  |   | 302,023    |  
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Total comprehensive income                                                                                                                                                 |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   | 1,122,913  |  
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|                                                                                                                                                                           |  |              |   |            |             |           |               
|Cash dividends declared, $0.23 1/2per share                                                                                                                                |  |             |   |            |             |          |                |   |                 |  |   | (743,740         | ) |  |                            |           |   |       |   |           |   |  |   | (743,740   | )
|Stock-based compensation                                                                                                                                                   |  |             |   |            |             |          |                |   | 28,436           |  |   |                 |   |  |                            |           |   |       |   |           |   |  |   | 28,436     |  
|Purchase of treasury stock                                                                                                                                                 |  | (37,800      | ) |            |             |          |                |   |                 |  |   |                 |   |  |                            | (452,999   | ) |       |   |           |   |  |   | (452,999   | )
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  
|Balance, September 30, 2009                                                                                                                                                |  | 3,138,531    |   |            | $           | 4,475,996 |                | $ | 1,435,224        |  | $ | 60,997,249       |   |  | $                          | (8,803,031 | ) |       | $ | (967,285   | ) |  | $ | 57,138,153 |  
|                                                                                                                                                                           |  |              |   |            |             |           |                |   |                  |  |   |                  |   |  |                            |            |   |       |   |            |   |  |   |            |  

See accompanying Notes to Consolidated Financial Statements.



5



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                  |  |      |             |   |      |   |              |  
|--------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | ------------ | -
|Nine Months Ended September 30,                                                   |  | 2009 |             |   | 2008 |  
|Cash flows from operating activities:                                             |  |      |             |   |      |   |              |  
|Net income                                                                        |  | $    | 1,014,989   |   |      | $ | 3,624,647    |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |      |             |   |      |   |              |  
|Depreciation                                                                      |  |      | 620,738     |   |      |   | 595,394      |  
|Amortization and accretion, net                                                   |  |      | 257,200     |   |      |   | (144,159     | )
|Provision for loan losses                                                         |  |      | 3,540,000   |   |      |   | 496,000      |  
|Net gains on sales of investment securities available-for-sale                    |  |      | (200,026    | ) |      |   | (19,125      | )
|Increase in cash surrender value of bank-owned life insurance                     |  |      | (184,373    | ) |      |   | (175,132     | )
|Net gains on sales of other real estate                                           |  |      | (14,819     | ) |      |   | (13,460      | )
|Write-downs on other real estate                                                  |  |      | 216,828     |   |      |   |             |  
|Stock-based compensation                                                          |  |      | 28,436      |   |      |   |             |  
|Decrease in interest receivable                                                   |  |      | 372,029     |   |      |   | 897,968      |  
|Decrease in interest payable                                                      |  |      | (288,295    | ) |      |   | (127,517     | )
|Net change in income tax receivable or payable                                    |  |      | (1,156,879  | ) |      |   | 111,631      |  
|Changes in assets and liabilities:                                                |  |      |             |   |      |   |              |  
|Decrease in other assets                                                          |  |      | 24,483      |   |      |   | 172,461      |  
|Increase (decrease) in other liabilities                                          |  |      | 284,019     |   |      |   | (610,091     | )
|                                                                                  |  |      |             |   |      |   |              |  
|Net cash provided by operating activities                                         |  |      | 4,514,330   |   |      |   | 4,808,617    |  
|                                                                                  |  |      |             |   |      |   |              |  
|Cash flows from investing activities:                                             |  |      |             |   |      |   |              |  
|Purchase of available-for-sale investment securities                              |  |      |            |   |      |   | (450,451,944 | )
|Purchase of held-to-maturity investment securities                                |  |      |            |   |      |   | (2,327,335   | )
|Proceeds from sales of available-for-sale investment securities                   |  |      | 14,441,591  |   |      |   | 6,192,339    |  
|Proceeds from maturities, calls, and payments of investment securities:           |  |      |             |   |      |   |              |  
|Available-for-sale                                                                |  |      | 21,047,143  |   |      |   | 457,560,752  |  
|Held-to-maturity                                                                  |  |      | 799,700     |   |      |   | 4,255,350    |  
|Net increase in loans                                                             |  |      | (7,431,258  | ) |      |   | (4,267,966   | )
|Purchase of Federal Home Loan Bank stock                                          |  |      |            |   |      |   | (271,900     | )
|Redemption of Federal Home Loan Bank stock                                        |  |      | 234,300     |   |      |   |             |  
|Capital expenditures, net                                                         |  |      | (95,134     | ) |      |   | (689,592     | )
|Proceeds from sales of other real estate                                          |  |      | 261,897     |   |      |   | 61,720       |  
|                                                                                  |  |      |             |   |      |   |              |  
|Net cash provided by investing activities                                         |  |      | 29,258,239  |   |      |   | 10,061,424   |  
|                                                                                  |  |      |             |   |      |   |              |  
|Cash flows from financing activities:                                             |  |      |             |   |      |   |              |  
|Net decrease in deposits                                                          |  |      | (11,211,643 | ) |      |   | (22,352,818  | )
|Net decrease in federal funds purchased                                           |  |      | (6,258,000  | ) |      |   | (5,707,000   | )
|Net increase (decrease) in U. S. Treasury demand note                             |  |      | (1,389,854  | ) |      |   | 634,984      |  
|Advances from Federal Home Loan Bank                                              |  |      | 12,000,000  |   |      |   | 5,000,000    |  
|Repayment of advances from Federal Home Loan Bank                                 |  |      | (19,000,000 | ) |      |   |             |  
|Purchase of treasury stock                                                        |  |      | (452,999    | ) |      |   | (42,126      | )
|Dividends paid                                                                    |  |      | (743,740    | ) |      |   | (2,383,248   | )
|                                                                                  |  |      |             |   |      |   |              |  
|Net cash used in financing activities                                             |  |      | (27,056,236 | ) |      |   | (24,850,208  | )
|                                                                                  |  |      |             |   |      |   |              |  
|Net increase (decrease) in cash and cash equivalents                              |  |      | 6,716,333   |   |      |   | (9,980,167   | )
|Cash and cash equivalents at beginning of period                                  |  |      | 16,387,348  |   |      |   | 26,558,995   |  
|                                                                                  |  |      |             |   |      |   |              |  
|Cash and cash equivalents at end of period                                        |  | $    | 23,103,681  |   |      | $ | 16,578,828   |  
|                                                                                  |  |      |             |   |      |   |              |  



6



---

##### Table of Contents

Southeastern Banking Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                       |  |   |            |  |   |            |  
|-------------------------------------------------------------------------------------- |  | - | ---------- |  | - | ---------- | -
|Supplemental disclosure of cash flow information:                                      |  |   |            |  |   |            |  
|Cash paid during the period for:                                                       |  |   |            |  |   |            |  
|Interest                                                                               |  | $ | 4,800,249  |  | $ | 6,414,176  |  
|Income taxes, net of refunds                                                           |  |   | 1,185,000  |  |   | 1,365,000  |  
|Noncash investing and financing transactions:                                          |  |   |            |  |   |            |  
|Increase in unrealized gains (losses) on investment securities available-for-sale      |  |   | 163,521    |  |   | (1,657,295 | )
|Transfer of investment securities from held-to-maturity to available-for-sale category |  |   | 28,811,418 |  |   |           |  
|Real estate acquired through foreclosure                                               |  |   | 2,925,054  |  |   | 1,232,711  |  
|Loans made in connection with sales of foreclosed real estate                          |  |   | 25,807     |  |   | 10,346     |  

See accompanying Notes to Consolidated Financial Statements.



7



---

##### 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, 2008.

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 2008 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 condensed consolidated balance sheet as of December 31, 2008 has been extracted from the audited consolidated balance sheet included in the Companys 2008 Form 10-K. Certain reclassifications, with no effect on
total assets or net income, have been made to prior period amounts to conform to the current period presentation.

The
preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Results of
operations for interim periods are not necessarily indicative of trend or results to be expected for the full year, due in part to seasonal variations and unusual or infrequently occurring items. For example, the Companys results of operations
for the three and nine months ended September 30, 2009 were impacted by the recognition of $177,000 in FDIC insurance expense associated with a special assessment imposed on all FDIC-insured depository institutions as of June 30, 2009.
This special assessment was collected on September 30, 2009.

Earnings 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 and common share equivalents calculated for stock options. Since they were non-dilutive, 83,750 equivalent shares related to stock options were excluded
from the computation of diluted earnings per share at September 30, 2009. Common share equivalents outstanding at September 30, 2008 were also non-dilutive.

Comprehensive Income

Comprehensive income, which includes certain
transactions and other economic events that bypass the consolidated statements of income, consists of net income and unrealized gains and losses on available-for-sale securities, net of income taxes. The Company did not record any adjustments due to
initial application of the Financial Accounting Standards Boards (FASB) new accounting pronouncements on other-than-temporary impairment losses on debt securities,as described in Note 2.



8



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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

On June 29, 2009, the FASB issued an accounting pronouncement establishing theFASB Accounting Standards CodificationTMas the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities
in the preparation of financial statements in conformity with U.S. GAAP. This pronouncement was effective for financial statements issued for interim and annual periods ending after September 15, 2009, for most entities. On the effective date,
all non-SEC accounting and reporting standards will be superceded. The Company adopted this new accounting pronouncement for the quarterly period ended September 30, 2009, as required, and adoption did not have a material impact on the
consolidated financial statements.

On May 28, 2009, the FASB issued an accounting pronouncement establishing general
standards of accounting for and disclosure of subsequent events, which are events and transactions occurring after the balance sheet date but before the date the financial statements are issued, or available to be issued in the case of non-public
entities. In particular, the pronouncement requires entities to recognize in the financial statements the effect of all subsequent events or transactions that provide additional evidence of conditions that existed at the balance sheet date,
including the estimates inherent in the financial preparation process. Entities may not recognize the impact of subsequent events or transactions that provide evidence about conditions that did not exist at the balance sheet date but arose after
that date. This pronouncement also requires entities to disclose the date through which subsequent events have been evaluated. This pronouncement was effective for interim and annual reporting periods ending after June 15, 2009. The Company
adopted the provisions of the pronouncement for the quarter ended June 30, 2009, as required. Adoption did not have a material impact on the consolidated financial statements.

On April 9, 2009, the FASB issued three related accounting pronouncements intended to provide additional application guidance and
enhance disclosures regarding fair value measurements and impairments of securities. In particular, these pronouncements: (1) provide guidelines for making fair value measurements more consistent with the existing accounting principles when the
volume and level of activity for the asset or liability have decreased significantly; (2) enhance consistency in financial reporting by increasing the frequency of fair value disclosures, and (3) modify existing general standards of
accounting for and disclosure of other-than-temporary impairment losses for impaired debt securities.

The fair value
measurement guidance of these pronouncements reaffirms the need for entities to use judgment in determining if a formerly active market has become inactive and in determining fair values when markets have become inactive. The changes to fair value
disclosures relate to financial instruments that are not currently reflected on the balance sheet at fair value. Prior to these pronouncements, fair value disclosures for these instruments were required for annual statements only. These disclosures
now are required to be included in interim financial statements. The general standards of accounting for other-than-temporary impairment losses were changed to require the recognition of an other-than-temporary impairment loss in earnings only when
an entity (1) intends to sell the debt security, (2) more likely than not will be required to sell the security before recovery of its



9



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



amortized cost basis, or (3) does not expect to recover the entire amortized cost basis of the security. In situations when an entity intends to sell or more likely than not will be required
to sell the security, the entire other-than-temporary loss must be recognized in earnings. In all other situations, only the portion of the other-than-temporary impairment losses representing the credit loss must be recognized in earnings, with the
remaining portion being recognized in other comprehensive income, net of deferred taxes.

All three pronouncements were
effective for interim and annual periods ending after June 15, 2009. Entities were permitted to early adopt the provisions of these pronouncements for interim and annual periods ending after March 15, 2009, but had to adopt all three
concurrently. The Company adopted the provisions of these pronouncements for the quarterly period ending June 30, 2009, as required. The adoption of these pronouncements did not have a material effect on the consolidated financial statements.

On April 1, 2009, the FASB issued an accounting pronouncement providing additional guidance on the recognition,
measurement, and disclosure of assets and liabilities arising from contingencies in a business combination. This pronouncement is effective for assets or liabilities arising from contingencies in business combinations for which the acquisition date
is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. The impact of adopting this pronouncement will depend on the timing of any future acquisitions, as well as the nature and existence of
contingencies associated with such acquisitions.



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

On
February 2, 2009, the Company transferred all investment securities classified as held-to-maturity to the available-for-sale category. The amortized cost of the transferred securities totaled $28,811,418, and the market value, $29,269,028. The
Company recorded a $302,023 reclassification adjustment to accumulated other comprehensive income, net of tax, as a result of the transfer. The transfer provides management more flexibility in managing the portfolio.

The amortized cost and estimated fair value of investment securities at September 30, 2009 and December 31, 2008 are summarized
below:



|                                                 |  |               |            |                      |   |                       |  |           |           |  |   |           
|------------------------------------------------ |  | ------------- | ---------- | -------------------- | - | --------------------- |  | --------- | --------- |  | - | ----------
|September 30, 2009                               |  | AmortizedCost |            | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | FairValue
|Available-for-sale:                              |  |               |            |                      |   |                       |  |           |           |  |   |           
|U. S. Government agency securities               |  | $             | 4,301,737  |                      | $ | 180,019               |  | $         |          |  | $ | 4,481,756 
|U. S. Government-sponsored agency securities     |  |               | 19,606,816 |                      |   | 577,683               |  |           |          |  |   | 20,184,499
|Agency residential mortgage-backed securities    |  |               | 18,861,637 |                      |   | 730,517               |  |           | 1,512     |  |   | 19,590,642
|Obligations of states and political subdivisions |  |               | 23,686,044 |                      |   | 636,636               |  |           | 166,437   |  |   | 24,156,243
|Corporate debt obligations                       |  |               | 14,366,299 |                      |   |                      |  |           | 3,422,489 |  |   | 10,943,810
|                                                 |  |               |            |                      |   |                       |  |           |           |  |   |           
|Total investment securities                      |  | $             | 80,822,533 |                      | $ | 2,124,855             |  | $         | 3,590,438 |  | $ | 79,356,950
|                                                 |  |               |            |                      |   |                       |  |           |           |  |   |           



10



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                                 |  |               |             |                      |   |                       |  |           |           |  |   |            
|------------------------------------------------ |  | ------------- | ----------- | -------------------- | - | --------------------- |  | --------- | --------- |  | - | -----------
|December 31, 2008                                |  | AmortizedCost |             | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | FairValue
|Available-for-sale:                              |  |               |             |                      |   |                       |  |           |           |  |   |            
|U. S. Government agency securities               |  | $             | 7,456,920   |                      | $ | 259,301               |  | $         |          |  | $ | 7,716,221  
|U. S. Government-sponsored agency securities     |  |               | 28,643,475  |                      |   | 659,693               |  |           |          |  |   | 29,303,168 
|Agency residential mortgage-backed securities    |  |               | 26,184,828  |                      |   | 403,094               |  |           | 36,164    |  |   | 26,551,758 
|Corporate debt obligations                       |  |               | 24,597,552  |                      |   | 190,748               |  |           | 3,105,778 |  |   | 21,682,522 
|                                                 |  |               |             |                      |   |                       |  |           |           |  |   |            
|                                                 |  |               | 86,882,775  |                      |   | 1,512,836             |  |           | 3,141,942 |  |   | 85,253,669 
|                                                 |  |               |             |                      |   |                       |  |           |           |  |   |            
|Held-to-maturity:                                |  |               |             |                      |   |                       |  |           |           |  |   |            
|Obligations of states and political subdivisions |  |               | 30,225,957  |                      |   | 418,854               |  |           | 345,287   |  |   | 30,299,524 
|                                                 |  |               |             |                      |   |                       |  |           |           |  |   |            
|Total investment securities                      |  | $             | 117,108,732 |                      | $ | 1,931,690             |  | $         | 3,487,229 |  | $ | 115,553,193
|                                                 |  |               |             |                      |   |                       |  |           |           |  |   |            

The amortized cost and fair value of debt securities by contractual maturity at
September 30, 2009 are shown in the next table. In some cases, issuers may have the right to call or prepay obligations without call or prepayment penalties prior to the contractual maturity date. Mortgage-backed securities are shown separately
from other debt securities due to customary prepayment features which cause average lives to differ significantly from contractual maturities.



|                                              |               |                    |            |  |   |           
|--------------------------------------------- | ------------- | ------------------ | ---------- |  | - | ----------
|September 30, 2009                            |               | Available-for-Sale
|                                              | AmortizedCost |                    | FairValue 
|Due within one year                           |               | $                  | 4,417,429  |  | $ | 4,386,456 
|Due from one to five years                    |               |                    | 28,071,844 |  |   | 28,586,076
|Due from five to ten years                    |               |                    | 17,575,481 |  |   | 16,484,010
|Due after ten years                           |               |                    | 11,896,142 |  |   | 10,309,766
|                                              |               |                    |            |  |   |           
|                                              |               |                    | 61,960,896 |  |   | 59,766,308
|Agency residential mortgage-backed securities |               |                    | 18,861,637 |  |   | 19,590,642
|                                              |               |                    |            |  |   |           
|Total investment securities                   |               | $                  | 80,822,533 |  | $ | 79,356,950
|                                              |               |                    |            |  |   |           

Securities with carrying values of $58,230,449 and $76,427,934 at September 30,
2009 and December 31, 2008, respectively, were pledged to secure public deposits and other borrowings as required by law.



11



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



Gross realized gains and losses from sales of available-for-sale securities for the
quarter and nine months ended September 30, 2009 and 2008 were as follows:



|                         |      |                            |           |  |                                |           |  |      |   |            |  |   |          
|------------------------ | ---- | -------------------------- | --------- |  | ------------------------------ | --------- |  | ---- | - | ---------- |  | - | ---------
|                         |      | Quarter Ended September 30 |           |  | Nine Months Ended September 30
|                         | 2009 |                            | 2008      |  |                                | 2009      |  | 2008
|Gross realized gains     |      | $                          | 2,155     |  | $                              | 59,857    |  |      | $ | 284,727    |  | $ | 59,857   
|Gross realized losses    |      |                            |          |  |                                | 40,732    |  |      |   | 84,701     |  |   | 40,732   
|                         |      |                            |           |  |                                |           |  |      |   |            |  |   |          
|Net realized gain (loss) |      | $                          | 2,155     |  | $                              | 19,125    |  |      | $ | 200,026    |  | $ | 19,125   
|                         |      |                            |           |  |                                |           |  |      |   |            |  |   |          
|Tax provision            |      | $                          | 734       |  | $                              | 6,502     |  |      | $ | 68,009     |  | $ | 6,503    
|                         |      |                            |           |  |                                |           |  |      |   |            |  |   |          
|Proceeds from sale       |      | $                          | 1,024,500 |  | $                              | 6,192,339 |  |      | $ | 14,441,591 |  | $ | 6,192,339
|                         |      |                            |           |  |                                |           |  |      |   |            |  |   |          

No securities held-to-maturity were sold during these time periods. The cost of
investment securities sold, and the resultant gain or loss, was based on the specific identification method.

Securities with
unrealized losses at September 30, 2009 and December 31, 2008 are shown in the table on the next page.



12



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|------------------------------------------------ | --------- | ----------------------- | --------------------- | --------------------- | --------- | --------- | --------------------- | - | ---------- |  | --------------------- | --------- |  | - | ---------- |  | - | ---------
|September 30, 2009                               |           | Less than Twelve Months |                       | Twelve Months or More |           | Total    
|                                                 | FairValue |                         | GrossUnrealizedLosses |                       | FairValue |           | GrossUnrealizedLosses |   | FairValue  |  | GrossUnrealizedLosses
|Available-for-sale:                              |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|U. S. Government agency securities               |           | $                       |                      |                       | $         |          |                       | $ |           |  | $                     |          |  | $ |           |  | $ |         
|U. S. Government-sponsored agency securities     |           |                         |                      |                       |           |          |                       |   |           |  |                       |          |  |   |           |  |   |         
|Agency residential mortgage-backed securities    |           |                         | 87,918                |                       |           | 628       |                       |   | 185,809    |  |                       | 884       |  |   | 273,727    |  |   | 1,512    
|Obligations of states and political subdivisions |           |                         | 170,520               |                       |           | 79,354    |                       |   | 1,479,205  |  |                       | 87,083    |  |   | 1,649,725  |  |   | 166,437  
|Corporate debt obligations                       |           |                         |                      |                       |           |          |                       |   | 10,943,810 |  |                       | 3,422,489 |  |   | 10,943,810 |  |   | 3,422,489
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|Total temporarily impaired securities            |           | $                       | 258,438               |                       | $         | 79,982    |                       | $ | 12,608,824 |  | $                     | 3,510,456 |  | $ | 12,867,262 |  | $ | 3,590,438
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|                                                 |           |                         |                      
|December 31, 2008                                |           | Less than Twelve Months |                       | Twelve Months or More |           | Total    
|                                                 | FairValue |                         | GrossUnrealizedLosses |                       | FairValue |           | GrossUnrealizedLosses |   | FairValue  |  | GrossUnrealizedLosses
|Available-for-sale:                              |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|U. S. Government agency securities               |           | $                       |                      |                       | $         |          |                       | $ |           |  | $                     |          |  | $ |           |  | $ |         
|U. S. Government-sponsored agency securities     |           |                         |                      |                       |           |          |                       |   |           |  |                       |          |  |   |           |  |   |         
|Agency residential mortgage-backed securities    |           |                         | 2,041,019             |                       |           | 22,331    |                       |   | 1,982,168  |  |                       | 13,833    |  |   | 4,023,187  |  |   | 36,164   
|Corporate debt obligations                       |           |                         | 13,108,044            |                       |           | 3,105,778 |                       |   |           |  |                       |          |  |   | 13,108,044 |  |   | 3,105,778
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|                                                 |           |                         | 15,149,063            |                       |           | 3,128,109 |                       |   | 1,982,168  |  |                       | 13,833    |  |   | 17,131,231 |  |   | 3,141,942
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|Held-to-maturity:                                |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|Obligations of states and political subdivisions |           |                         | 8,416,428             |                       |           | 276,662   |                       |   | 578,697    |  |                       | 68,625    |  |   | 8,995,125  |  |   | 345,287  
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          
|Total temporarily impaired securities            |           | $                       | 23,565,491            |                       | $         | 3,404,771 |                       | $ | 2,560,865  |  | $                     | 82,458    |  | $ | 26,126,356 |  | $ | 3,487,229
|                                                 |           |                         |                       |                       |           |           |                       |   |            |  |                       |           |  |   |            |  |   |          



13



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



On September 30, 2009, the Company held certain investment securities having
unrealized loss positions. Market changes in interest rates and credit spreads will result in temporary unrealized losses as the market price of securities fluctuates. The turmoil and illiquidity in the financial markets increased market yields on
certain securities as a result of credit spreads widening. This shift in market yields resulted in unrealized losses on certain securities within the Companys portfolio. The unrealized loss on residential mortgage-backed securities at
September 30, 2009 pertained solely to issues guaranteed by Federal National Mortgage Association and Federal Home Loan Mortgage Association; the Company does not own any private label mortgage-backed securities. At September 30, 2009,
only one or $185,809 of these mortgage-backed securities had been in a continuous unrealized loss position for twelve months or more; the remaining issue had been in a continuous loss position for less than one year. Both of these residential
mortgage-backed securities had expected average lives of less than one year based on prepayment speeds at September 30, 2009.

Unrealized losses were concentrated in corporate debt obligations at September 30, 2009. The unrealized loss of $3,422,489 related to 11 corporate debt obligations was attributable to issues of banks or bank holding companies domiciled
in the southeastern United States. At September 30, 2009, four corporate holdings with fair values of $4,645,559 and unrealized losses of $1,304,379 were rated BBB or BBB- by at least one nationally recognized rating
agency; an additional four holdings, all pertaining to the same issuer, with fair values of $3,494,476 and unrealized losses of $1,432,773, were rated B+. Three non-rated trust preferred securities had an aggregate carrying value of
$2,803,775 and unrealized loss of $685,337 at September 30, 2009. The total unrealized loss on these 11 corporate securities, including the trust preferred holdings, is largely reflective of the illiquidity and risk premiums reflected in the
market for bank-issued securities due to pervasive capital, asset quality, and other issues which continue to affect the banking industry. Although a) major rating agencies have downgraded these securities since December 31, 2008 and b) recent
profitability and near-term profit forecasts by industry analysts reflect continuing pressure due to loan losses and other issues, the Company currently expects the issuers to settle the securities at par.In particular, the issuer of the
B+ rated securities was a recipient of government capital and continues to meet its obligations. However, managements position regarding the impairment of these securities is subject to change as circumstances evolve.

Within the municipal portfolio, six or $1,479,205 of total holdings had been in a continuous unrealized loss position for twelve months or
more at September 30, 2009 and one or $170,520 in a continuous loss position less than twelve months. Except for twelve non-rated Georgia, one non-rated Florida, and one non-rated Alabama municipal(s), these securities were all rated,
investment grade securities. In analyzing non-rated municipals, management considers debt service coverage and whether the bonds support essential services such as water/sewer systems and education.

Management evaluates investment securities for other-than-temporary impairment on a quarterly basis, and more frequently when conditions
warrant. This analysis requires management to consider various factors, including the duration and magnitude of the decline in value; the financial condition of the issuer or issuers; structure of the security; and, notwithstanding classification of
the portfolio as available-for-sale, the Companys intent to sell the security or whether its more likely than not that the Company would be required to sell the security before the anticipated recovery in market value. At
September 30, 2009, management reviewed securities with an unrealized loss and concluded that no material individual securities were other-than-temporarily impaired; however, these conclusions could change, particularly if the economic crisis
facing the banking industry does not abate and various issuers financial condition continues to weaken.



14



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



The Company held stock in the Federal Home Loan Bank of Atlanta (FHLB)
totaling $1,313,800 at September 30, 2009. The Company carries the stock, which is included in other assets, at cost and evaluates it for impairment based on ultimate recoverability of par value. The Company evaluated its holding in FHLB stock
at September 30, 2009 and believes its holdings are recoverable at par. In addition, the Company does not have operational or liquidity needs that would require a redemption of the stock in the foreseeable future and therefore determined that
the stock was not other-than-temporarily impaired.

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



|4. | STOCK OPTION PLAN
|-- | -----------------

The
Companys 2006 Stock Option Plan (the Plan), which was shareholder-approved in June 2007, permits the grant of stock options to employees covering up to 150,000 shares of common stock. Options granted will generally have an exercise
price equal to the fair market value of the Companys stock on the grant date and vest 25% per year over four consecutive years of service; a year of service is defined as the twelve months following the date of grant. These options have
ten-year contractual terms and expire if not exercised. On July 21, 2009, the Company granted options to purchase 41,750 shares at an exercise price of $11.00, bringing total options issued under the Plan to 83,750. The prior grant of 42,000
shares, at an exercise price of $19.50, was made on July 21, 2008. The Company believes that such awards better align the interests of employees with those of shareholders.



|5. | FAIR VALUE
|-- | ----------

Fair value is
defined as 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. The measurement of fair value under U.S. GAAP uses a hierarchy intended to
maximize the use of observable inputs and minimize the use of unobservable inputs. This hierarchy uses three levels of input to measure the fair value of assets and liabilities:

Level 1  Unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level 2  Observable inputs other than Level 1 prices, including quoted prices for similar assets or liabilities, quoted
prices in less active markets, or other observable inputs that can be corroborated by observable market data for substantially the full term of the assets or liabilities. 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 
Unobservable inputs supported by little or no market activity for financial instruments whose valuation requires significant management judgment or estimation; Level 3 also includes observable inputs for single dealer nonbinding quotes not
corroborated by observable market data.



15



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



The determination of the fair value hierarchy within which the measurement falls is
based on the lowest level input that is significant to the fair value measurement in its entirety. Risk premiums that a market participant would require must be considered.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Fair value is the primary basis of accounting for available-for-sale investment securities. No other assets or liabilities are currently
measured 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 equity securities. 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. Level 2 securities include U.S. Government-sponsored agency securities, agency mortgage-backed securities, obligations of states and political subdivisions, and certain corporate debt obligations.
The Company used unobservable or Level 3 inputs to fair value certain corporate debt obligations. The use of unobservable inputs resulted from the lack of market liquidity, which has resulted in diminished observability of both actual trades and
assumptions that would otherwise be available to value these instruments.

Securities measured at fair value on a recurring
basis are presented below:



|                                                 |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|------------------------------------------------ |  | ---------- | ---------- | --------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | ---------- |  | - | ---------
|                                                 |  |            |            | Fair Value Measurements Using                            
|September 30, 2009                               |  | Fair Value |            | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   | SignificantOtherObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Available-for-sale investment securities:        |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|U. S. Government agency securities               |  | $          | 4,481,756  |                                                           | $ |                                          |  | $                                      | 4,481,756  |  | $ |         
|U. S. Government-sponsored agency securities     |  |            | 20,184,499 |                                                           |   |                                          |  |                                        | 20,184,499 |  |   |         
|Mortgage-backed agency securities                |  |            | 19,590,642 |                                                           |   |                                          |  |                                        | 19,590,642 |  |   |         
|Obligations of states and political subdivisions |  |            | 24,156,243 |                                                           |   |                                          |  |                                        | 24,156,243 |  |   |         
|Corporate debt obligations                       |  |            | 10,943,810 |                                                           |   |                                          |  |                                        | 4,645,559  |  |   | 6,298,251
|                                                 |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|Total available-for-sale investment securities   |  | $          | 79,356,950 |                                                           | $ |                                          |  | $                                      | 73,058,699 |  | $ | 6,298,251
|                                                 |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          



16



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



|                                               |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|---------------------------------------------- |  | ---------- | ---------- | --------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | ---------- |  | - | ---------
|                                               |  |            |            | Fair Value Measurements Using                            
|December 31, 2008                              |  | Fair Value |            | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   | SignificantOtherObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Available-for-sale investment securities:      |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|U. S. Government agency securities             |  | $          | 7,716,221  |                                                           | $ |                                          |  | $                                      | 7,716,221  |  | $ |         
|U. S. Government-sponsored agency securities   |  |            | 29,303,168 |                                                           |   |                                          |  |                                        | 29,303,168 |  |   |         
|Mortgage-backed agency securities              |  |            | 26,551,758 |                                                           |   |                                          |  |                                        | 26,551,758 |  |   |         
|Corporate debt obligations                     |  |            | 21,682,522 |                                                           |   |                                          |  |                                        | 18,905,272 |  |   | 2,777,250
|                                               |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          
|Total available-for-sale investment securities |  | $          | 85,253,669 |                                                           | $ |                                          |  | $                                      | 82,476,419 |  | $ | 2,777,250
|                                               |  |            |            |                                                           |   |                                           |  |                                        |            |  |   |          

The corporate debt obligations measured at fair value using Level 3 inputs at
September 30, 2009 comprised the three trust-preferred securities with an aggregate cost basis of $3,489,112 and the B+ rated obligations with an aggregate cost basis of $4,927,249 discussed in Note 3, for which there is currently
no active market.

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



|                                                   |  |                           |           |  
|-------------------------------------------------- |  | ------------------------- | --------- | -
|                                                   |  | Corporate DebtObligations |          
|Balance, January 1, 2009                           |  | $                         | 2,777,250 |  
|Unrealized losses included in comprehensive income |  |                           | (315,289  | )
|Obligations transferred to Level 3                 |  |                           | 3,836,290 |  
|                                                   |  |                           |           |  
|Balance, September 30, 2009                        |  | $                         | 6,298,251 |  
|                                                   |  |                           |           |  

The corporate debt obligations transferred to Level 3 during the nine months ended
September 30, 2009 were the B+ rated securities discussed in Note 3.

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 three and nine months ended September 30, 2009, the Company recognized losses on impaired loans outstanding of $536,799 and $1,002,697, respectively, through the allowance for
loan losses. At September 30, 2009, impaired loans with an aggregate



17



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



outstanding principal balance of $31,296,341 were measured and reported net of specific allowances at a fair value of $28,661,701. 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.

Other real estate is adjusted to the lower
of cost or fair value upon transfer of the underlying loan to foreclosed balances. Fair value is based upon independent market prices, appraised values, or managements estimate of collateral value. When the fair value of the collateral is
based on an observable market price or a current appraised value, the Company classifies other real estate as level 2; otherwise, other real estate is classified as level 3. Any write-down to fair value at foreclosure is charged to the allowance for
loan losses while subsequent devaluations are included in noninterest expense. During the quarter and nine months ended September 30, 2009, devaluations of other real estate charged to expense totaled $120,000 and $216,828, respectively.

Intangible and other long-lived assets, including fixed assets, are also measured at fair value on a nonrecurring basis. The
Companys intangible assets, solely comprising core deposit intangibles and classified in level 3, were not deemed impaired at September 30, 2009. 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 table below presents the Companys assets for which a nonrecurring change in fair value has been recorded or reviewed during the nine months
ended September 30, 2009, aggregated by the level in the fair value hierarchy within which those measurements fall:



|                                                   |  |       |            |                                                           |   |                                           |  |                                        |           |  |   |           
|-------------------------------------------------- |  | ----- | ---------- | --------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | --------- |  | - | ----------
|September 30, 2009                                 |  | Total |            | Quoted Pricesin ActiveMarkets forIdenticalAssets(Level 1) |   | SignificantOtherObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Assets:                                            |  |       |            |                                                           |   |                                           |  |                                        |           |  |   |           
|Impaired loans                                     |  | $     | 28,661,701 |                                                           | $ |                                          |  | $                                      |          |  | $ | 28,661,701
|Other real estate                                  |  |       | 6,094,021  |                                                           |   |                                          |  |                                        | 4,680,473 |  |   | 1,413,548 
|Intangible assets                                  |  |       | 89,627     |                                                           |   |                                          |  |                                        |          |  |   | 89,627    
|Other financial assets                             |  |       | 1,313,800  |                                                           |   |                                          |  |                                        |          |  |   | 1,313,800 
|                                                   |  |       |            |                                                           |   |                                           |  |                                        |           |  |   |           
|Total fair value of assets on a nonrecurring basis |  | $     | 36,159,149 |                                                           | $ |                                          |  | $                                      | 4,680,473 |  | $ | 31,478,676
|                                                   |  |       |            |                                                           |   |                                           |  |                                        |           |  |   |           

No nonrecurring change in fair value was recognized on any liabilities in 2009
year-to-date.

Fair Value of Financial Instruments

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



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



18



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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



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



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

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



|                            |  |                    |             |                   |   |               |  |           |             |  |   |            
|--------------------------- |  | ------------------ | ----------- | ----------------- | - | ------------- |  | --------- | ----------- |  | - | -----------
|                            |  | September 30, 2009 |             | December 31, 2008
|                            |  | CarryingValue      |             | FairValue         |   | CarryingValue |  | FairValue
|Financial assets:           |  |                    |             |                   |   |               |  |           |             |  |   |            
|Cash and cash equivalents   |  | $                  | 23,103,681  |                   | $ | 23,103,681    |  | $         | 16,387,348  |  | $ | 16,387,348 
|Investment securities       |  |                    | 79,356,950  |                   |   | 79,356,950    |  |           | 115,479,626 |  |   | 115,553,193
|Loans, net                  |  |                    | 275,804,530 |                   |   | 275,271,576   |  |           | 274,827,518 |  |   | 275,085,123
|Accrued interest receivable |  |                    | 2,000,066   |                   |   | 2,000,066     |  |           | 2,372,095   |  |   | 2,372,095  
|Other financial assets      |  |                    | 1,331,526   |                   |   | 1,331,526     |  |           | 1,548,100   |  |   | 1,548,100  
|                            |  |                    |             |                  
|Financial liabilities:      |  |                    |             |                   |   |               |  |           |             |  |   |            
|Deposits                    |  | $                  | 338,598,148 |                   | $ | 339,835,112   |  | $         | 349,809,791 |  | $ | 352,375,680
|Federal funds purchased     |  |                    |            |                   |   |              |  |           | 6,258,000   |  |   | 6,258,000  
|U.S. Treasury demand note   |  |                    | 592,632     |                   |   | 592,632       |  |           | 1,982,486   |  |   | 1,982,486  
|FHLB advances               |  |                    | 10,000,000  |                   |   | 10,272,464    |  |           | 17,000,000  |  |   | 17,277,801 
|Accrued interest payable    |  |                    | 1,556,945   |                   |   | 1,556,945     |  |           | 1,845,240   |  |   | 1,845,240  



19



---

##### Table of Contents

Southeastern Banking Corporation

Notes to Consolidated Financial Statements

(Unaudited)



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.



|6. | SUBSEQUENT EVENTS
|-- | -----------------

Subsequent events have been evaluated through November 16, 2009, which is the date the consolidated financial statements were issued.



20



---

##### 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 2008 Annual Report on Form 10-K and the consolidated financial statements & related notes on
pages 3  20 of this quarterly filing. The Companys accounting policies, which are described in detail in Form 10-K, are integral to understanding the results reported. The Companys accounting policies require managements
judgment in valuing assets, liabilities, commitments, and contingencies. A variety of factors could affect the ultimate value that is obtained when earning income, recognizing an expense, recovering an asset, or relieving a liability. This Analysis
contains forward-looking statements with respect to business and financial matters. Actual results may vary significantly from those contained in these forward-looking statements. See the sections entitled Critical Accounting Policies and
Forward-Looking Statements within this Analysis.

Description of Business

Southeastern Banking Corporation, with assets exceeding $408,915,000, is a financial services company with operations in southeast Georgia and northeast
Florida. Southeastern Bank (SEB), the Companys wholly-owned commercial bank subsidiary established in 1889, offers a full line of commercial and retail services to meet the financial needs of its customer base through its seventeen
branch locations and ATM network. Services offered include traditional deposit and credit services, long-term mortgage originations, and credit cards. SEB also offers 24-hour delivery channels, including internet and telephone banking, and through
an affiliation with Raymond James Financial Services, provides insurance agent and investment brokerage services.

Financial Condition

Consolidated assets totaled $408,915,467 at September 30, 2009, down $26,071,082 or 5.99% from year-end 2008. A 31.28% decline in
investment securities was the primary factor in the nine-month results. Specifically, investment securities declined $36,122,676; federal funds sold increased $9,600,000, while net loans grew $977,012. A $25,859,497 reduction in deposits and other
funding liabilities, particularly FHLB advances and federal funds purchased, precipitated the asset drop. Loans comprised approximately 75%, investment securities, 21%, bank-owned life insurance, 1%, and federal funds sold, 3%, of earning assets at
September 30, 2009 versus 70%, 29%, 1%, and 0%, at December 31, 2008. Overall, earning assets approximated 91% of total assets at September 30, 2009. During the year-earlier period, total assets declined $24,222,833 or 5.55%. Declines
in investment securities and cash & due from banks were the primary factors in the 2008 results. Refer to the Liquidity section of this Analysis for details on deposits and other funding sources.

Investment Securities

As further discussed in the
notes to the consolidated financial statements, the Company transferred all investment securities classified as held-to-maturity to the available-for-sale category on February 2, 2009. The amortized cost of the transferred securities totaled
$28,811,418, and the market value, $29,269,028. The Company recorded a $302,023 reclassification adjustment to accumulated other comprehensive income, net of tax, as a result of the transfer. The transfer provides management more flexibility in
managing the portfolio.

Overall, investment securities declined $36,122,676 or 31.28% since December 31, 2008. No securities were
purchased during the nine-month period as management sought to reduce holdings of corporate securities and improve the Companys overall liquidity position. Proceeds from sales of securities totaled $14,441,591 during the nine-month period.
Approximately $10,249,740 or 71% of the year-to-date sales occurred in the corporate sector, 17% in the U.S. Government agency and U.S. Government-sponsored agency



21



---

##### Table of Contents

sector combined, and 12% in the municipal sector. Gross realized gains on these sales were $284,727, and gross realized losses, $84,701. The $84,701 gross realized loss was recognized on a single
corporate holding. The remaining redemptions were largely attributable to various issuers exercise of call options and other prepayments in the normal course of business and also to the relatively low-rate interest environment. The effective
repricing of redeemed securities impacts current and future earnings results; refer to the Interest Rate and Market Risk/Interest Rate Sensitivity and Operations sections of this Analysis for more details. At September 30, 2009, residential
mortgage-backed securities, municipals, and corporates comprised 25%, 30%, and 14% of the portfolio. Other agency securities comprised 31%. Overall, securities comprised 21% of earning assets at September 30, 2009, down from 29% at year-end
2008. The portfolio yield approximated 5.35% during the first nine months of 2009 versus 5.38% in 2008. Yields are expected to decline during the forth quarter due largely to the corporate sales discussed above; these corporate securities had higher
yields than many of the other holdings in the portfolio.

Management believes the credit quality of the investment portfolio remains
fundamentally sound, with 55.77% of the carrying value of debt securities being backed by U.S. Government agencies or U.S. Government-sponsored agencies at September 30, 2009. 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 $19,154,003 residential mortgage-backed securities issued by Fannie Mae
(FNMA) and Freddie Mac (FHLMC) at September 30, 2009. Residential mortgage-backed securities issued by FNMA and FHLMC are collateralized foremost by the underlying mortgages and secondly, by FNMA and FHLMC themselves. In
September 2008, the U.S. Government placed FNMA and FHLMC under regulatory conservatorship, easing credit concerns about these two entities. Besides FNMA and FHLMC, the Company also owned Ginnie Mae residential mortgage securities with a carrying
value of $436,639 at September 30, 2009. U.S. Government agency holdings comprised U.S. Small Business Administration obligations, and U.S. Government-sponsored agency holdings comprised FHLB, FHLMC, and Federal Farm Credit Bank obligations at
September 30, 2009. Recently, credit concern surrounding the FHLB system has been widespread. The FHLB obligations owned by the Company carry the highest rating available from Moodys and Standard and Poors.Nonetheless, the
Company reviewed its holdings of FHLB debt securities and stock and concluded that its bond and stock holdings are recoverable at par. The Companys ownership of FHLB stock, which totaled $1,313,800 at September 30, 2009, is included in
other assets and recorded at cost.

As noted earlier, the Company sold corporate securities totaling $10,249,740 during the first nine months
of 2009, reducing these holdings nearly 50%. At September 30, 2009 and also, year-end 2008, the entire corporate portfolio comprised issues of banks and bank holding companies domiciled in the southeastern United States. These corporate debt
obligations were all rated B+ or higher by at least one nationally recognized rating agency at September 30, 2009 except for three non-rated trust preferred securities with an aggregate carrying value of $2,803,775 and unrealized
loss of $685,337. The $3,422,489 net unrealized loss on the total corporate portfolio, up $316,711 from year-end 2008 and including the trust preferred holdings, is largely reflective of the illiquidity and risk premiums reflected in the market for
bank-issued securities due to pervasive capital, asset quality, and other issues currently affecting the banking industry. Subsequent to September 30, the Company sold another corporate security totaling $990,000 at a $40,012 loss, further
reducing its exposure to this portfolio sector. Except for twelve non-rated Georgia, one non-rated Florida, and one non-rated Alabama municipal(s), these securities were all rated, investment grade securities. In analyzing non-rated municipals,
management considers debt service coverage and whether the bonds support essential services such as water/sewer systems and education.

Management evaluates investment securities for other-than-temporary impairment on a quarterly basis, and more frequently when conditions warrant. This analysis requires management to consider various factors, including the duration and
magnitude of the



22



---

##### Table of Contents

decline in value; the financial condition of the issuer or issuers; structure of the security; and, notwithstanding classification of the portfolio as available-for-sale, the Companys
intent to sell the security or whether its more likely than not that the Company would be required to sell the security before the anticipated recovery in market value. At September 30, 2009, management reviewed securities with an
unrealized loss and concluded that no material individual securities were other-than-temporarily impaired; however, these conclusions could change, particularly if the economic crisis facing the banking industry does not abate. Management did not
recognize any securities as other-than-temporarily impaired during the first nine months of 2009.

The weighted average life of the portfolio
approximated 3.5 years at September 30, 2009; management does not expect any extension in duration during 2009. The amortized cost and estimated fair value of investment securities, all available-for-sale, are delineated in the table below:



|                                                     |  |               |        |                 |   |                  |  |           |       |  |   |       
|---------------------------------------------------- |  | ------------- | ------ | --------------- | - | ---------------- |  | --------- | ----- |  | - | ------
|Investment Securities by Category September 30, 2009 |  | AmortizedCost |        | UnrealizedGains |   | UnrealizedLosses |  | FairValue
|(In thousands)                                       |  |               |        |                 |   |                  |  |          
|                                                     |  |               |        |                
|U. S. Government agency securities1                  |  | $             | 4,302  |                 | $ | 180              |  | $         |      |  | $ | 4,482 
|U. S. Government-sponsored agency securities1        |  |               | 19,607 |                 |   | 577              |  |           |      |  |   | 20,184
|Agency residential mortgage-backed securities        |  |               | 18,862 |                 |   | 731              |  |           | 2     |  |   | 19,591
|Obligations of states and political subdivisions     |  |               | 23,686 |                 |   | 637              |  |           | 167   |  |   | 24,156
|Corporate debt obligations                           |  |               | 14,366 |                 |   |                 |  |           | 3,422 |  |   | 10,944
|                                                     |  |               |        |                 |   |                  |  |           |       |  |   |       
|Total investment securities                          |  | $             | 80,823 |                 | $ | 2,125            |  | $         | 3,591 |  | $ | 79,357
|                                                     |  |               |        |                 |   |                  |  |           |       |  |   |       



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

At September 30, 2009, the market value of the investment portfolio reflected $1,465,583 in net unrealized losses, predominantly in the corporate
portfolio. Management continues to monitor these market values closely and hopes for an eventual recovery as issues facing banks and their affiliates are fully addressed. Initiatives enacted by the Treasury Department, including various capital and
other programs, have been positive developments for these corporate holdings; nonetheless, ratings downgrades and additional losses have occurred and may continue. For more details on investment securities and related fair value, refer to the
Capital Adequacy section of this Analysis.

The Company did not have a concentration in the obligations of any issuer at September 30,
2009 other than U.S. Government agencies, U.S. Government-sponsored agencies, and certain corporate holdings. At September 30, 2009, the Company held $6,975,196 in corporate securities issued by two separate regional bank holding companies;
these holdings comprised 8.79% of the total securities portfolio and 63.74% of the corporate portfolio. Refer to Note 2 for additional disclosures on investment securities.

Loans

Loans, net of unearned income, grew 0.84% or $2,347,515 since year-end 2008. The net loans
to deposit ratio aggregated 83.32% at September 30, 2009 versus 79.97% at December 31, 2008 and 78.76% a year ago. The loan categorization table on the next page reflects an approximate $5,716,000 decline in real estate  construction
balances, a $6,062,000 increase in real estate  residential mortgage balances, $3,170,000 growth in the commercial portfolio, and a $1,186,000 decline in consumer loans year-to-date. When code and collateral changes for which no new money was
advanced are considered, the comparative results reflect growth approximating $9,900,000 or 11.03% in the commercial portfolio and $1,857,000 or 3.61% in real estate  residential mortgage balances and declines approximating $8,241,000 or 6.67%
in real estate  construction balances and $1,186,000 or 7.93% in consumer loans. Following year-to-date trends, the majority, or $6,900,000, of the commercial growth resulted from nonfarm real estate; tax-free loans to local government
entities comprised approximately $2,800,000 of the remaining growth. The tax-free loans serve as a bridge for local government bodies anticipating property tax collections by December 31, 2009. The $8,241,000 decline in



23



---

##### Table of Contents

real estate  construction balances resulted from multiple factors, including pay-downs and as further discussed in the next two subsections of this Analysis, significant charge-offs and
foreclosures. These loans, widely known as acquisition and development loans, continued to be predominantly residential in nature and concentrated in the Companys coastal markets at September 30. These type loans are typically short-term
and somewhat cyclical; swings in these account balances are normal and to be expected. Due to the current slowdown in real estate activity, overall duration of these particular loans has increased in the last year and is expected to increase further
throughout 2009. Not surprisingly, the escalation in nonperforming assets attributable to these acquisition and development loans is also expected to continue the rest of 2009 and into 2010. Other than existing commitments, the Company is
originating new acquisition and development loans only to customers with extraordinary equity injections, outside financial strength, or other performance metrics with low dependence on the underlying collateral. Although the Company, like peer
institutions of similar size, originates permanent mortgages for new construction, it historically has not held or serviced long-term mortgage loans for its own portfolio. Rather, permanent mortgages are typically brokered through a mortgage
underwriter or government agency. The Company receives mortgage origination fees for its participation in these origination transactions; refer to the disclosures provided under Results of Operations for more details. The Company has been revamping
its mortgage origination department and has begun originating, holding, and servicing such mortgage loans in-house on a limited scale; at September 30, 2009, the six loans originated under this program had an aggregate carrying value of
$1,898,350. Originations under this program are expected to increase moderately during 2009 and beyond. Tighter credit policies and less demand throughout SEBs seventeen locations both contributed to the 7.93% decline in consumer loans
year-to-date. Recent staff changes at various branches are expected to increase SEBs market presence and consumer loan production going forward.

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 even decline the remainder of 2009
and into the beginning of 2010. Additionally, as further discussed in the next subsection of this Analysis, management expects problem asset volumes to increase given the Companys significant real estate portfolio. During the same period in
2008, net loans grew 0.98% or $2,583,559. The residential mortgage portfolio posted the largest growth during this period, increasing $4,004,269 or 9.10%; this growth was somewhat offset by declines in other loan categories. Loans outstanding are
presented by type in the table below:



|                                         |  |                   |         |                  |   |                   |  |   |        
|---------------------------------------- |  | ----------------- | ------- | ---------------- | - | ----------------- |  | - | -------
|Loans by Category                        |  | September 30,2009 |         | December 31,2008 |   | September 30,2008
|(In thousands)                           |  |                   |         |                  |   |                  
|                                         |  |                   |        
|Commercial, financial, and agricultural1 |  | $                 | 99,662  |                  | $ | 96,492            |  | $ | 92,003 
|Real estate  construction               |  |                   | 115,478 |                  |   | 121,194           |  |   | 121,181
|Real estate  residential mortgage2      |  |                   | 53,301  |                  |   | 47,239            |  |   | 43,992 
|Consumer, including credit cards         |  |                   | 13,775  |                  |   | 14,961            |  |   | 15,263 
|                                         |  |                   |         |                  |   |                   |  |   |        
|Loans, gross                             |  |                   | 282,216 |                  |   | 279,886           |  |   | 272,439
|Unearned income                          |  |                   | 112     |                  |   | 129               |  |   | 138    
|                                         |  |                   |         |                  |   |                   |  |   |        
|Loans, net                               |  | $                 | 282,104 |                  | $ | 279,757           |  | $ | 272,301
|                                         |  |                   |         |                  |   |                   |  |   |        



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

|2 | Typically have final maturities of 15 years or less. In the third quarter of 2008, the Company began originating, holding, and servicing longer-term
mortgage loans in-house on a limited scale.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Many commercial and real estate credits with floating rates reached their
contractual floors in late 2008 and the first nine months of 2009. Additionally, new originations and renewals, particularly in the last nine months, have been priced at fixed rather than adjustable rates, unless floors applied. Loans with floating
rates that had reached a contractual floor approximated $143,000,000 at September 30, 2009 compared to $77,000,000 at December 31, 2008 and less than $15,000,000 at September 30, 2008. In 2009, management has shortened maturity
options on commercial credits, a move that should mitigate the Companys interest sensitivity position when prime adjusts upward.



24



---

##### Table of Contents

Although the Companys loan portfolio is diversified, significant portions of its loans are
collateralized by real estate. At September 30, 2009, approximately 84.44% of the loan portfolio was comprised of loans with real estate as the primary collateral, including lots for new construction. As required by policy, real estate loans
are collateralized based on certain loan-to-appraised value ratios. A geographic concentration in loans arises given the Companys operations within a regional area of northeast Florida and particularly, southeast Georgia. The Company continues
to closely monitor real estate valuations in its markets and consider any implications on the allowance for loan losses and the related provision. On an aggregate basis, commitments to extend credit and standby letters of credit approximated
$38,917,000 at September 30, 2009; 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
consist of nonaccrual loans, restructured loans, foreclosed real estate, and other repossessed assets. The escalation in nonperforming assets continued year-to-date, as balances jumped $9,920,838 or 97.79% at September 3, 2009 from year-end
2009 and $14,645,370 from September 30, 2008. As a percent of total assets, nonperforming assets totaled 4.91% at September 30, 2009 versus 2.33% at year-end 2008 and 1.32% at September 30, 2008. Acquisition and development loans were
the primary factor in the nonperforming trends.

Nonaccrual loans comprised $8,519,908 or 42.46% of nonperforming asset balances at
September 30, 2009. Approximately $7,214,000 of loans were placed on nonaccrual status during the nine-month period, $2,084,000 charged-off, $2,925,000 transferred out by foreclosure, $435,000 reduced by payments or other repossession, and
$88,000 increased by a principal purchase on an existing nonaccrual loan. An $88,000 advance, net of discount, would not customarily be made once a loan has been placed on nonaccrual status. To explain, during 2008, a $643,000 participation loan
secured by an office building in north Georgia was placed on nonaccrual status. In February 2009, the Company successfully negotiated the purchase of the FDICs interest in the north Georgia participation, bringing its recorded investment in
this credit to approximately $731,000. The Georgia Department of Banking and Finance and the FDIC had closed the lead bank, the only other participant in the loan, in November 2008. Although this credit is expected to remain outstanding in the near
term, no charge-off is expected, and due to principal payments, the balance had been reduced to $702,000 at September 30, 2009. The Company does not have other purchased participation loans on its books. Individual concentrations within
nonaccrual balances include the aforementioned $702,000 loan and the following additional credits, most of which became nonaccrual subsequent to September 30, 2008: 1) Two separate relationships secured primarily by residential lots in the same
coastal subdivision  one for $1,981,000 and the other for $1,154,000; 2) a $478,000 development loan on residential lots in rural north-central Florida; 3) a $513,000 commercial real estate and equipment relationship associated with a
restaurant and warehouse facility which is currently in process of foreclosure; 4) a $456,000 residential real estate loan secured by waterfront property, 5) a separate $259,000 lot/development loan secured by different waterfront property; 6) a
$360,000 residential real estate loan in a north Florida beachfront community, and 7) a $182,000 residential real estate loan secured by a junior lien. The next largest relationship within nonaccrual loans at September 30, 2009 approximated
$138,000. Cumulative charge-offs recognized on the nine relationships discussed above, again primarily acquisition and development relationships, totaled $862,222 in 2009 year-to-date and $1,058,647 life-to-date. Nonaccrual balances did not include
any industry concentrations other than real estate at September 30, 2009. Additionally, except for the $360,000 and $478,000 credits discussed above, the collateral underlying the large nonaccrual balances at September 30, 2009 was located
in Georgia, predominantly coastal Georgia. Management continues to evaluate collateral underlying nonaccrual loans but based on appraisal and similar information currently available, does not expect any other significant losses on



25



---

##### Table of Contents

these balances above the $514,000 specifically reserved; nonetheless, management realizes valuation estimates can change. Unless collected, higher nonaccrual balances adversely affect interest
income versus performing loans.

Subsequent to September 30, three material credits aggregating $7,700,000 were placed on nonaccrual
status, reduced by a single charge-off totaling $987,000. These three large credits comprised: 1) a $2,434,000 lot loan for development of a subdivision in northeast Florida, which was charged down the $987,000; 2) a $2,355,000 relationship secured
by raw land, also in northeast Florida; and 3) a $2,911,000 loan secured by commercial property adjoining I-95 in Georgia, which was also 30-89 days past due at September 30, 2009. No charge-offs have been recognized on the second or third
credits to-date. The specific allowance allocated to these three credits approximated $1,586,000 at September 30, 2009; 63% of this specific allowance was allocated to the first credit. Management is currently reappraising the underlying real
estate, particularly on the second and third credits, and reviewing legal remedies and other solutions prior to foreclosure. For criteria used by management in classifying loans as nonaccrual, refer to the subsection entitled Policy Note.

The troubled debt restructured (TDR) balance of $6,063,513 at September 30, 2009 comprised eight loan relationships for
which payment concessions were granted. One large relationship secured by multi-family residential property comprised $4,334,680 or 71% of the quarter-end TDR balance. The remaining seven relationships averaged $246,976 each. The specific allowance
allocated to the aggregate TDR balance approximated $274,000 at September 30, 2009. The TDR balance is projected to increase the next 3  15 months as various credits are reworked to boost payment capabilities.

The allowance for loan losses approximated 0.43X the nonperforming loans balance at September 30, 2009 versus 0.69X at year-end 2008 and 1.21X a year
ago. Management expects overall credit conditions and the performance of the loan portfolio to continue deteriorating in the near term, resulting in additional charge-offs and more provisioning until the real estate market stabilizes.

Foreclosures, sales, capitalized construction costs, and subsequent devaluations within foreclosed real estate balances totaled $2,925,054, $272,886,
$28,343, and $216,828 during the first nine month of 2009. Charge-offs recognized on the underlying credits in 2009 prior to foreclosure approximated $958,000. The largest relationships foreclosed during 2009 to-date were one borrowers
residential lots and commercial building with an aggregate value of $627,000 following a $90,000 devaluation charge on the lots and a $1,350,000 private island with planned development which was charged down $798,000 prior to foreclosure. Fourteen
percent of the $216,828 devaluation pertained to a completed single family residence, never occupied, and the remaining 86% to residential lots acquired from two separate owners in 2008 and 2009, including the lots discussed above. Foreclosed real
estate balances included nine material credits aggregating $5,168,000 at September 30, 2009; individual values ranged from $100,000 - $1,460,000. Charge-offs recognized on these larger properties prior to foreclosure approximated $1,194,000 -
namely, $284,000 recorded in the third and fourth quarters of 2008 and $910,000 in 2009 year-to-date. During the first nine months of 2009, a $190,000 recovery resulting from a deficiency suit was recorded on the largest of the nine credits. The
$216,828 devaluation discussed above also pertained to large credits. Although these and other properties continue to be marketed aggressively, management expects to incur carrying costs for at least one year. Any additional devaluation will be
charged to operations. Foreclosed real estate balances primarily comprised residential and commercial lots at September 30, 2009; all holdings were located in Georgia. The Companys foreclosed real estate holdings can be viewed via a link
from its website at www.southeasternbank.com. No significant activity occurred within other repossessed assets during 2009 year-to-date.



26



---

##### Table of Contents

Loans past due 90 days or more and still accruing totaled $129,709, or less than 1% of net loans, at
September 30, 2009. Management is unaware of any material concentrations within these past due balances. The table below provides further information about nonperforming assets and loans past due 90 plus days:



|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|-------------------------------------------------------------------- |  | ----------------- | ------ | - | ---------------- | - | ------ | ----------------- |  | - | ----- | -
|Nonperforming Assets                                                 |  | September 30,2009 |        |   | December 31,2008 |   |        | September 30,2008 | 
|(In thousands)                                                       |  |                   |        |   |                  |   |        |                   | 
|                                                                     |  |                   |       
|Nonaccrual loans:                                                    |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Commercial, financial, and agricultural                              |  | $                 | 1,609  |   |                  | $ | 1,232  |                   |  | $ | 313   |  
|Real estate  construction                                           |  |                   | 4,812  |   |                  |   | 3,594  |                   |  |   | 2,300 |  
|Real estate  mortgage                                               |  |                   | 1,755  |   |                  |   | 1,595  |                   |  |   | 1,102 |  
|Consumer, including credit cards                                     |  |                   | 344    |   |                  |   | 241    |                   |  |   | 217   |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Total nonaccrual loans                                               |  |                   | 8,520  |   |                  | $ | 6,662  |                   |  |   | 3,932 |  
|Restructured loans1                                                  |  |                   | 6,064  |   |                  |   | 468    |                   |  |   |      |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Total nonperforming loans                                            |  |                   | 14,584 |   |                  | $ | 7,130  |                   |  |   | 3,932 |  
|Foreclosed real estate2                                              |  |                   | 5,477  |   |                  |   | 3,005  |                   |  |   | 1,484 |  
|Other repossessed assets                                             |  |                   | 5      |   |                  |   | 10     |                   |  |   | 5     |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Total nonperforming assets                                           |  | $                 | 20,066 |   |                  | $ | 10,145 |                   |  | $ | 5,421 |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Accruing loans past due 90 days or more                              |  | $                 | 130    |   |                  | $ | 135    |                   |  | $ | 206   |  
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Ratios:                                                              |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Nonperforming loans to net loans                                     |  |                   | 5.17   | % |                  |   | 2.55   | %                 |  |   | 1.44  | %
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  
|Nonperforming assets to net loans plus foreclosed/repossessed assets |  |                   | 6.98   | % |                  |   | 3.59   | %                 |  |   | 1.98  | %
|                                                                     |  |                   |        |   |                  |   |        |                   |  |   |       |  



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

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

Loans past due 30-89 days comprised 2.08% of net loans at September 30, 2009, totaling $5,870,588. Approximately 89% of these past due loans were
secured by real estate, predominantly 1  4 family residential properties with first liens and raw land. As discussed earlier, one real estate-secured construction loan comprised approximately $2,911,000 or 50% of this past due balance; this
loan was charged-down and placed on non-accrual status subsequent to quarter-end. The allowance for loan losses specifically considered potential losses from this large credit at September 30, 2009. Three additional relationships, real
estate-secured and averaging $148,853 each, comprised $446,560 or 8% of these past due balances.

Accruing loans classified as individually
impaired under accounting guidance to creditors on impairment of loans, which included the $6,063,513 TDR balance, approximated $24,750,000 at September 30, 2009. The non-restructured balance of approximately $18,686,000 pertained to six
separate borrowers whose loan repayment was expected to come foremost from commercial or residential real estate development or lot loan sales of the underlying collateral. Due to lagging sales and lingering distress in the real estate market,
payment of principal and interest on these coastal real estate loans has come from borrower reserves or other resources, constituting a change in the initial source of payment/terms of these loans. Management reviews all loans with total credit
exposure of $250,000 or more on a monthly basis and evaluates underlying collateral, assuming salvage values and estimating any allowance necessary to cover projected losses at  worse case scenario - liquidation. After adjustments for
collateral value shortfalls, the allowance for loan losses allocated to these six classified credits approximated $1,816,000 at September 30, 2009. The $1,816,000 assumes a loss if the underlying real estate required liquidation currently.
Management fully expects additional relationships to be identified as impaired the remainder of 2009 and into 2010, necessitating specific allowances for the underlying loans.



27



---

##### Table of Contents

Policy Note. Loans classified as nonaccrual have been placed in nonperforming, or impaired, status
because the borrowers ability to make future principal and/or interest payments has become uncertain. The Company considers a loan to be nonaccrual with the occurrence of any one of the following events: a) interest or principal has been in
default 90 days or more, unless the loan is well-collateralized and in the process of collection; b) collection of recorded interest or principal is not anticipated; or c) income on the loan is recognized on a cash basis due to deterioration in the
financial condition of the debtor. Smaller balance consumer loans are generally not subject to the above-referenced guidelines and are normally placed on nonaccrual status or else charged-off when payments have been in default 90 days or more.
Nonaccrual loans are reduced to the lower of the principal balance of the loan or the market value of the underlying real estate or other collateral net of selling costs. Any impairment in the principal balance is charged against the allowance for
loan losses; subsequent charge-offs may be required as a result of changes in the market value of collateral or other repayment prospects. Unpaid interest on any loan placed on nonaccrual status is reversed against interest income. Interest income
on nonaccrual loans, if subsequently recognized, is recorded on a cash basis. No interest is subsequently recognized on nonaccrual loans until all principal has been collected. Loans are classified as TDR when a concession, including interest
reduction or deferral, has been granted to the borrower due to the borrowers deteriorating financial condition. Foreclosed real estate represents real property acquired by foreclosure or directly by title or deed transfer in settlement of
debt. Provisions for subsequent devaluations of foreclosed real estate are charged to operations, while costs associated with improving the properties are generally capitalized.

Allowance for Loan Losses

The Company continuously reviews its loan portfolio and
maintains an allowance for loan losses available to absorb losses inherent in the portfolio. The nine-month provision for loan losses at September 30, 2009 totaled $3,540,000 and net charge-offs, $2,169,496. The comparable provision and
charge-off amounts at September 30, 2008 were $496,000 and $255,076. Deterioration in the real estate portfolio, particularly land acquisition and development loans, was the overriding factor in the 2009 provision; these and other loans will
continue to be monitored, and the provision adjusted accordingly. Net charge-offs represented 1.02% of average loans at September 30, 2009, up significantly from 0.13% at September 30, 2008 and 0.02% in 2007. Charge-offs on acquisition and
development credits, many of which were individually discussed in the nonaccrual and foreclosed property section, comprised $1,710,806 or 79% of total charge-offs at September 30, 2009. Independently, the $190,000 recovery noted in the
Nonperforming Assets section comprised 65% of total recoveries year-to-date. As further mentioned in other sections of this Analysis, the Company is committed to the early recognition of problem loans and to an appropriate and adequate level of
allowance. The adequacy of the allowance and the provision made subsequent to September 30 is further discussed in the next subsection of this Analysis. Activity in the allowance is presented in the table on the next page.



28



---

##### Table of Contents

|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|Allowance for Loan Losses Nine Months Ended September 30, |  | 2009 |         |   | 2008 |   |         | 2007 | 
|(Dollars in thousands)                                    |  |      |         |   |      |   |         |      | 
|                                                          |  |      |        
|Allowance for loan losses at beginning of year            |  | $    | 4,929   |   |      | $ | 4,510   |      |  | $ | 4,240   |  
|Provision for loan losses                                 |  |      | 3,540   |   |      |   | 496     |      |  |   | 205     |  
|Charge-offs:                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Commercial, financial, and agricultural                   |  |      | 379     |   |      |   | 77      |      |  |   | 28      |  
|Real estate  construction                                |  |      | 1,711   |   |      |   | 10      |      |  |   | 16      |  
|Real estate  mortgage                                    |  |      | 168     |   |      |   | 127     |      |  |   | 9       |  
|Consumer, including credit cards                          |  |      | 205     |   |      |   | 136     |      |  |   | 171     |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Total charge-offs                                         |  |      | 2,463   |   |      |   | 350     |      |  |   | 224     |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Recoveries:                                               |  |      |         |   |      |   |         |      |  |   |         |  
|Commercial, financial, and agricultural                   |  |      | 30      |   |      |   | 15      |      |  |   | 65      |  
|Real estate  construction                                |  |      | 196     |   |      |   | 1       |      |  |   |        |  
|Real estate  mortgage                                    |  |      | 5       |   |      |   | 8       |      |  |   | 21      |  
|Consumer, including credit cards                          |  |      | 63      |   |      |   | 71      |      |  |   | 101     |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Total recoveries                                          |  |      | 294     |   |      |   | 95      |      |  |   | 187     |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Net charge-offs                                           |  |      | 2,169   |   |      |   | 255     |      |  |   | 37      |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Allowance for loan losses at end of period                |  | $    | 6,300   |   |      | $ | 4,751   |      |  | $ | 4,408   |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Net loans outstanding1at end of period                    |  | $    | 282,104 |   |      | $ | 272,301 |      |  | $ | 273,709 |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Average net loans outstanding1at end of period            |  | $    | 282,922 |   |      | $ | 267,083 |      |  | $ | 268,165 |  
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Ratios:                                                   |  |      |         |   |      |   |         |      |  |   |         |  
|Allowance to net loans                                    |  |      | 2.23    | % |      |   | 1.74    | %    |  |   | 1.61    | %
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Net charge-offs to average loans2                         |  |      | 1.02    | % |      |   | 0.13    | %    |  |   | 0.02    | %
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Provision to average loans2                               |  |      | 1.67    | % |      |   | 0.25    | %    |  |   | 0.10    | %
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  
|Recoveries to total charge-offs                           |  |      | 11.94   | % |      |   | 27.14   | %    |  |   | 83.53   | %
|                                                          |  |      |         |   |      |   |         |      |  |   |         |  



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

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

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



29



---

##### Table of Contents

data. Because of their subjective nature, these risk factors are carefully reviewed by management and revised as conditions indicate. Based on its analyses, management believes the allowance was
adequate at September 30, 2009 but expects further provisioning throughout 2009. In October 2009, an additional $1,250,000 was provisioned.

Other Commitments

The Company had no material plans or commitments for capital expenditures as of September 30, 2009.

Liquidity

Liquidity is managed to ensure sufficient cash flow to satisfy demands for credit, deposit withdrawals, and other corporate needs. The Companys sources of funds include a relatively large, stable deposit base and secured advances from
the FHLB. Additional liquidity is provided by payments and maturities, including both principal and interest, of the loan and investment securities portfolios. At September 30, 2009, loans1and investment securities with carrying values exceeding $167,000,000 were scheduled to mature in one
year or less. The investment portfolio has also been structured to meet liquidity needs prior to asset maturity when necessary. The Companys liquidity position is further strengthened by its access, on both a short- and long-term basis, to
other local and regional funding sources.

Funding sources primarily comprise customer-based core deposits but also include borrowed funds and
cash flows from operations. Customer-based core deposits, the Companys largest and most cost-effective source of funding, comprised 81% of the funding base at September 30, 2009, virtually unchanged from year-end 2008 levels. Borrowed
funds, which variously encompass U.S. Treasury demand notes, federal funds purchased, and FHLB advances, totaled $10,592,632 at September 30, 2009, down $14,647,854 or 58.03% from December 31, 2008. As discussed earlier, the Company sold
investment securities year-to-date largely to improve its overall liquidity position, which included repayment of various borrowed funds. More specifically, the maximum amount of U.S. Treasury demand notes available to the Company at
September 30, 2009 totaled $2,000,000, of which $592,632 was outstanding. Unused borrowings under unsecured federal funds lines of credit from other banks, each with varying terms and expiration dates, totaled $22,000,000. The Companys
correspondent banks have been affected by the current economic crisis to varying degrees. Because of regulatory constraints or concerns about the banking industry and the overall economy, the Companys correspondents may be unwilling or unable
to extend credit to other banks, including SEB, when needed or may require collateral; accordingly, the Companys actual access to these lines may be less than $22,000,000 although the Company has no present intention of fully advancing these
lines. To-date, the Companys lines have not been modified or withdrawn by its correspondents or successors. In April 2009, Silverton Bank (Silverton), one of the Companys correspondents, was closed by the FDIC. The Company
did not own any Silverton securities, including equity securities or trust preferred securities, when it failed; exposure was limited to one fully insured correspondent account.

Additionally, under a credit facility with the FHLB, the Company can borrow up to 16% of SEBs total assets; at September 30, 2009, unused borrowings, which are subject to collateral
requirements, approximated $55,196,000. Refer to the subsection entitled FHLB Advances for details on the Companys outstanding balance with the FHLB. The Company can also access the Federal Reserve Bank discount window, again contingent on
collateral availability. Cash flows from operations also constitute a significant source of liquidity. Net cash from operations derives primarily from net income adjusted for noncash items such as depreciation and amortization, accretion, and the
provision for loan losses.



30



---

##### Table of Contents

Management believes the Company has the funding capacity, from operating activities or otherwise, to meet
its financial commitments in 2009. Refer to the Capital Adequacy section of this Analysis for details on treasury stock purchases and intercompany dividend policy and the Financial Condition section for details on unfunded loan commitments.



|1 | No cash flow assumptions other than final contractual maturities have been made for installment loans. Additionally, many loans may be renewed in part
or total at maturity. Nonaccrual loans are excluded.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Deposits

Deposits dropped $11,211,643 or 3.21% since year-end 2008. Interest-bearing deposits fell $11,382,041 or 3.87%, while noninterest-bearing deposits grew a nominal $170,398. Within interest-bearing
deposits, NOW balances fell $5,537,127; savings balances, $9,848,481; and time certificates, $3,493,672; money market balances grew $7,497,239. The majority of the variation in NOW and in money market balances resulted from fluctuations in local
government balances. Time certificate balances of $100,000 or more declined $3,805,288 in the first nine months and represented 48.41% of certificate totals at September 30, 2009. Lower balance certificate totals grew $311,616 or 0.47% since
December 31, 2008. The Company has focused certificate pricing on customers who also have non-certificate deposit and/or loan balances. Funding costs associated with deposits declined 29.18% overall at September 30, 2009 versus
September 30, 2008 due to reductions in cost of funds; see the Results of Operations section of this Analysis for more details. No single factor precipitated the increase in noninterest-bearing deposits; these balances tend to be somewhat
cyclical. To provide reassurance to customers, the Company is participating in the FDIC Temporary Liquidity Guarantee Program that provides full deposit insurance for noninterest-bearing transaction accounts, regardless of dollar amount and
including NOW accounts with rates of 0.50% or less, which has been extended until June 30, 2010. The Company will incur a surcharge, currently estimated to cost less than $13,000 per year, on its deposit insurance for accounts not otherwise
covered by the existing deposit insurance limit of $250,000. Overall, interest-bearing deposits comprised 83.52%, and noninterest-bearing deposits, 16.48%, of total deposits at September 30, 2009. Approximately 82% of September 30, 2009
deposits were based in Georgia and the residual 18% in Florida. The distribution of interest-bearing balances at September 30, 2009 and certain comparable quarter-end dates is shown in the table below:



|                                  |  |                    |         |                 |                   |   |          |                    |                 |  |        |          |  |                 |         |  |        |  
|--------------------------------- |  | ------------------ | ------- | --------------- | ----------------- | - | -------- | ------------------ | --------------- |  | ------ | -------- |  | --------------- | ------- |  | ------ | -
|                                  |  | September 30, 2009 |         |                 | December 31, 2008 |   |          | September 30, 2008 |                
|Deposits                          |  | Balances           |         | Percentof Total |                   |   | Balances |                    | Percentof Total |  |        | Balances |  | Percentof Total |        
|(Dollars in thousands)            |  |                    |         |                 |                   |   |          |                    |                 |  |        |          |  |                 |        
|                                  |  |                    |         |                 |                   |  
|Interest-bearing demand deposits1 |  | $                  | 97,120  |                 | 34.34             | % |          | $                  | 95,160          |  | 32.35  | %        |  | $               | 97,981  |  | 34.63  | %
|Savings                           |  |                    | 55,318  |                 | 19.56             | % |          |                    | 65,166          |  | 22.15  | %        |  |                 | 58,453  |  | 20.66  | %
|Time certificates < $100,000      |  |                    | 67,253  |                 | 23.78             | % |          |                    | 66,942          |  | 22.76  | %        |  |                 | 67,320  |  | 23.80  | %
|Time certificates >= $100,000     |  |                    | 63,108  |                 | 22.32             | % |          |                    | 66,913          |  | 22.74  | %        |  |                 | 59,140  |  | 20.91  | %
|                                  |  |                    |         |                 |                   |   |          |                    |                 |  |        |          |  |                 |         |  |        |  
|Total interest-bearing deposits   |  | $                  | 282,799 |                 | 100.00            | % |          | $                  | 294,181         |  | 100.00 | %        |  | $               | 282,894 |  | 100.00 | %
|                                  |  |                    |         |                 |                   |   |          |                    |                 |  |        |          |  |                 |         |  |        |  



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

Deposits of one local governmental body comprised $27,477,000, or 7.85%, of the overall deposit base at December 31, 2008; at September 30, 2009, these particular deposit balances were down significantly, and no governmental
bodys balance comprised more than 3% of the total deposit base. Local government balances tend to be somewhat seasonal, and balances are expected to increase in coming months due to property tax collections. The Company had no brokered
deposits at September 30, 2009 or December 31, 2008.



31



---

##### Table of Contents

Approximately 86% of time certificates at September 30, 2009 were scheduled to mature within the next
twelve months. The composition of average deposits and the fluctuations therein at September 30 for the last two years is shown in the Average Balances table included in the Operations section of this Analysis.

FHLB Advances

Advances outstanding with the FHLB
totaled $10,000,000 at September 30, 2009, down $7,000,000 from year-end 2008. Three separate advances comprised the September 30 balance: The first advance, totaling $5,000,000 and also outstanding throughout 2008, matures March 17,
2010 and accrues interest at an effective rate of 6.00%, payable quarterly. This advance is convertible into a three-month Libor-based floating rate anytime at the option of the FHLB. Year-to-date, interest expense on this one advance approximated
$224,000. The second advance, funded in July 2009 and totaling $2,500,000 with a fixed rate of 2.35%, matures July 30, 2012; the third advance, also funded in July and totaling $2,500,000, carries a 2.89% rate and matures July 29, 2013.
The two new advances provide longer-term liquidity at attractive rates. Year-to-date, advances outstanding averaged $10,439,963 and interest expense totaled $280,045. A blanket lien on the Companys qualifying residential and commercial real
estate loans with a lendable value of $19,000,790 secured the outstanding advances at September 30, 2009.

Interest Rate and Market
Risk/Interest Rate Sensitivity

The normal course of business activity exposes the Company to interest rate risk. Fluctuations in interest
rates may result in changes in the fair market value of the Companys financial instruments, cash flows, and net interest income. The asset/liability committee regularly 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 gap analysis and simulation modeling to measure and manage interest rate sensitivity.

An indicator of
interest rate sensitivity is the difference between interest rate sensitive assets and interest rate sensitive liabilities; this difference is known as the interest rate sensitivity gap. In an asset sensitive, or positive, gap position, the amount
of interest-earning assets maturing or repricing within a given period exceeds the amount of interest-bearing liabilities maturing or repricing within that same period. Conversely, in a liability sensitive, or negative, gap position, the amount of
interest-bearing liabilities maturing or repricing within a given period exceeds the amount of interest-earning assets maturing or repricing within that time period. During a period of rising rates, a negative gap would tend to affect net interest
income adversely, while a positive gap would theoretically result in increased net interest income. In a falling rate environment, a negative gap would tend to result in increased net interest income, while a positive gap would affect net interest
income adversely. The gap analysis on the next page provides a snapshot of the Companys interest rate sensitivity position at September 30, 2009.



32



---

##### Table of Contents



|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|----------------------------------------------------------------------- |  | ---------------- | ------- | -- | ------------ | - | -------- | --------------- |  | - | ------------------ | - |  | ----- | ------ | - |  | - | -------
|                                                                        |  | Repricing Within |         |    |             
|Interest Rate Sensitivity September 30, 2009                            |  | 0 - 3Months      |         |    | 4 - 12Months |   |          | One - FiveYears |  |   | MoreThan FiveYears |   |  | Total
|(Dollars in thousands)                                                  |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |      
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Interest Rate Sensitive Assets                                          |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Federal funds sold                                                      |  | $                | 9,600   |    |              | $ |         |                 |  | $ |                   |   |  | $     |       |   |  | $ | 9,600  
|Securities1,5                                                           |  |                  | 3,246   |    |              |   | 5,604    |                 |  |   | 31,426             |   |  |       | 39,081 |   |  |   | 79,357 
|Loans, gross2                                                           |  |                  | 97,472  |    |              |   | 82,412   |                 |  |   | 86,855             |   |  |       | 6,957  |   |  |   | 273,696
|Other assets3                                                           |  |                  | 1,332   |    |              |   |         |                 |  |   |                   |   |  |       |       |   |  |   | 1,332  
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Total interest rate sensitive assets                                    |  |                  | 111,650 |    |              |   | 88,016   |                 |  |   | 118,281            |   |  |       | 46,038 |   |  |   | 363,985
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|                                                                        |  |                  |         |    |             
|Interest Rate Sensitive Liabilities                                     |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Deposits4                                                               |  |                  | 184,567 |    |              |   | 80,270   |                 |  |   | 17,912             |   |  |       | 50     |   |  |   | 282,799
|U.S. Treasury demand note                                               |  |                  | 593     |    |              |   |         |                 |  |   |                   |   |  |       |       |   |  |   | 593    
|Federal Home Loan Bank advances                                         |  |                  |        |    |              |   | 5,000    |                 |  |   | 5,000              |   |  |       |       |   |  |   | 10,000 
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Total interest rate sensitive liabilities                               |  |                  | 185,160 |    |              |   | 85,270   |                 |  |   | 22,912             |   |  |       | 50     |   |  |   | 293,392
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Interest rate sensitivity gap                                           |  | $                | (73,510 | )  |              | $ | 2,746    |                 |  | $ | 95,369             |   |  | $     | 45,988 |   |  | $ | 70,593 
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Cumulative gap                                                          |  | $                | (73,510 | )  |              | $ | (70,764  | )               |  | $ | 24,605             |   |  | $     | 70,593 |   |  |   |        
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Ratio of cumulative gap to total rate sensitive assets                  |  |                  | (20.20  | )% |              |   | (19.44   | )%              |  |   | 6.76               | % |  |       | 19.39  | % |  |   |        
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Ratio of cumulative rate sensitive assets to rate sensitive liabilities |  |                  | 60.30   | %  |              |   | 73.83    | %               |  |   | 108.39             | % |  |       | 124.06 | % |  |   |        
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Cumulative gap at December 31, 20085                                    |  | $                | (91,279 | )  |              | $ | (106,911 | )               |  | $ | 16,583             |   |  | $     | 72,471 |   |  |   |        
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        
|Cumulative gap at September 30, 20085                                   |  | $                | (18,645 | )  |              | $ | (65,597  | )               |  | $ | 22,398             |   |  | $     | 79,383 |   |  |   |        
|                                                                        |  |                  |         |    |              |   |          |                 |  |   |                    |   |  |       |        |   |  |   |        

|1 | Distribution of maturities for available-for sale-securities is based on amortized cost. Additionally, distribution of maturities for mortgage-backed
securities is based on expected average lives, which may be different from the contractual terms. Equity securities, if any, are excluded.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | No cash flow assumptions other than final contractual maturities have been made for installment loans with fixed rates. Nonaccrual loans are excluded.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------

|3 | Due to current immateriality for sensitivity purposes, the interest-bearing portion of the correspondent balance with the Federal Reserve Bank of
Atlanta is excluded.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|4 | NOW, money market, and savings account balances are included in the 0-3 months repricing category.
|- | --------------------------------------------------------------------------------------------------

|5 | In 2008, distribution of maturities of investment securities was based on amortized cost due to classification of certain securities as
held-to-maturity. In 2009, all securities have been classified as available-for-sale. The use of fair value versus amortized cost does not materially change the sensitivity results at September 30, 2009.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As shown in the preceding table, the Companys cumulative gap position remained negative through the short-term repricing intervals
at September 30, 2009, totaling $(73,510,000) at three months and $(70,764,000) through one-year. Excluding traditionally nonvolatile NOW balances from the gap calculation, the cumulative gap at September 30, 2009 totaled $(2,817,000) at
three months and $(71,000) at twelve months, effectively reflecting the Companys liability sensitive position. The cumulative three-month gap position narrowed 19.47% at September 30, 2009 versus December 31, 2008; the one-year gap
narrowed 33.81%. One year ago, the Companys gap position was effectively asset sensitive. Loans that reached or were priced with a contractual floor were the primary factor in the sensitivity shift since September 30, 2008. At
September 30, 2009, adjustable rate loans that had reached a contractual floor approximated $143,000,000; at September 30, 2008, such loans totaled less than $15,000,000 and at December 31, 2008, such loans approximated $77,000,000.
For more details on these particular loans, refer to the Financial Condition section of this Analysis. Other than seasonal variations, mainly in deposit balances, no significant changes are anticipated in the gap position during the remainder of
2009. Shortcomings are inherent in any gap analysis since certain assets and liabilities may not move proportionally as rates change. For example, the gap analysis presumes that all loans2and securities1will perform according to their contractual maturities when, in many cases, actual loan terms are much shorter than the
original terms and securities are subject to early redemption.



33



---

##### Table of Contents

In addition to gap analysis, 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. Based on the Companys latest analysis, the simulation model estimates that a gradual 300 basis points
rise in rates over the next twelve months would increase net interest income approximately 11%; a gradual 300 basis points decline in rates would likewise reduce net interest income approximately 11%. An immediate downward shock of 200 basis points
would adversely impact net interest income approximately 17% over the next year; a similar upward shock would increase net interest income approximately 14%. Limitations inherent with simulation modeling include: a) In a down rate environment,
competitive and other factors constrain timing of rate cuts on other deposit products whereas loans tied to prime and other variable indexes reprice instantaneously and securities with call or other prepayment features are likely to be redeemed
prior to stated maturity and replaced at lower rates (lag effect); and b) Changes in balance sheet mix, for example, unscheduled pay-offs of large commercial loans, 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.

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 (certain debt instruments and a portion of the
allowance for loan losses). The Company and SEB are subject to a minimum Tier 1 capital ratio (Tier 1 capital to risk-weighted assets) of 4%, total capital ratio (Tier 1 plus Tier 2 to risk-weighted assets) of 8%, and Tier 1 leverage ratio (Tier 1
to average quarterly assets) of 4%. To be considered a well-capitalized institution, the Tier 1 capital, total capital, and Tier 1 leverage ratios must equal or exceed 6%, 10%, and 5%, respectively. Banks and bank holding companies are
prohibited from including unrealized gains and losses on debt securities in the calculation of risk-based capital but are permitted to include up to 45 percent of net unrealized pre-tax holding gains on equity securities in Tier 2 capital. The
Company did not have any unrealized gains on equity securities includible in the risk-based capital calculations for any of the periods presented. At September 30, 2009, the Companys Tier 1, total capital, and Tier 1 leverage ratios
totaled 18.10%, 19.36%, and 14.21%. On a stand-alone basis, SEBs same ratios totaled 16.63%, 17.89%, and 13.04%. Regulators have expressed the need for increased capital in bank holding companies and their subsidiaries; management expects
minimum required capital levels to rise in the future.

In October 2008, the Treasury Department announced a Capital Program to provide
capital and restore confidence in banks and their holding companies. Under the Capital Program, the Treasury injected capital directly into approved bank holding companies by buying senior preferred shares totaling 1%  3% of risk-weighted
assets. Dividends on the preferred shares accrue at a 5% rate annually the first five years and 9% thereafter until redeemed. In exchange for the capital injection, the Treasury receives warrants equal to 15% of its investment. Although the Company
is confident it would have qualified for the initial Capital Program, the



34



---

##### Table of Contents

Company did not apply simply because its capital levels were already strong and able to withstand substantial declines before reaching minimum or even capital adequate levels by
regulatory standards. However, as discussed below, the Company has cut its dividends and re-evaluated its stock buyback program in order to preserve capital during the current economic cycle. Additionally, the Company stress tests its capital
position on a regular basis to gauge its ability to withstand deterioration in asset quality and operating performance. The Company is committed to maintaining its well-capitalized status.

Capital ratios for the most recent periods are presented in the table below:



|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|--------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | ----------------- |  | - | ------- | -
|Capital Ratios                          |  | September 30,2009 |         |   | December 31,2008 |   |         | September 30,2008 | 
|(Dollars in thousands)                  |  |                   |         |   |                  |   |         |                   | 
|                                        |  |                   |        
|Tier 1 capital:                         |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Total shareholders equity              |  | $                 | 57,138  |   |                  | $ | 57,184  |                   |  | $ | 56,472  |  
|Accumulated other comprehensive loss    |  |                   | 967     |   |                  |   | 1,075   |                   |  |   | 2,244   |  
|Intangible assets and other adjustments |  |                   | (90     | ) |                  |   | (133    | )                 |  |   | (405    | )
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Total Tier 1 capital                    |  |                   | 58,015  |   |                  |   | 58,126  |                   |  |   | 58,311  |  
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Tier 2 capital:                         |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Portion of allowance for loan losses    |  |                   | 4,034   |   |                  |   | 4,184   |                   |  |   | 4,062   |  
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Total Tier 2 capital                    |  |                   | 4,034   |   |                  |   | 4,184   |                   |  |   | 4,062   |  
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Total risk-based capital                |  | $                 | 62,049  |   |                  | $ | 62,310  |                   |  | $ | 62,373  |  
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Risk-weighted assets                    |  | $                 | 320,462 |   |                  | $ | 333,965 |                   |  | $ | 324,276 |  
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Risk-based ratios:                      |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Tier 1 capital                          |  |                   | 18.10   | % |                  |   | 17.40   | %                 |  |   | 17.98   | %
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Total risk-based capital                |  |                   | 19.36   | % |                  |   | 18.66   | %                 |  |   | 19.23   | %
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Tier 1 leverage ratio                   |  |                   | 14.21   | % |                  |   | 13.61   | %                 |  |   | 13.63   | %
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  
|Shareholders equity to assets          |  |                   | 13.97   | % |                  |   | 13.15   | %                 |  |   | 13.70   | %
|                                        |  |                   |         |   |                  |   |         |                   |  |   |         |  

Book value per share increased $0.21 or 1.17% during the first nine months of 2009 to $18.21 at
September 30, 2009. Dividends declared totaled $0.235, down 53% or $0.265 from 2008. The dividend reduction reflects managements proactive management of capital through a period of economic uncertainty and earnings pressure in the
financial industry. The dividend reduction strengthens the Companys overall balance sheet by retaining not only capital but also cash. Not surprisingly, regulators are encouraging financial companies to set dividend payouts with the current
economic crisis in mind. On November 10, 2009, the Board approved a fourth quarter dividend totaling $0.065 per share, payable in December. For more specifics on the Companys dividend policy, refer to the subsection immediately following.

Under existing authorization, the Company can purchase up to $15,000,000 in treasury stock. From 2000 - 2008, the Company repurchased 404,466
shares on the open market and through private transactions at an average price of $20.64 per share. During the first nine months of 2009, the Company purchased an additional 37,800 shares at an aggregate purchase price of $452,999 or $11.98 per
share; the treasury purchase is expected to create additional value for shareholders long-term. The remaining consideration available for additional purchases, at prices to be determined in the future, is $6,196,969. Any additional acquisition of
shares will be dictated by market conditions and capital considerations. There is no expiration date for the treasury authorization.



35



---

##### Table of Contents

Accumulated other comprehensive loss, which measures net fluctuations in the fair values of investment
securities, declined $107,924 at September 30, 2009 compared to year-end 2008. Further details on investment securities, including corporates, and their associated fair values are contained in the Financial Condition section of this Analysis.

On July 21, 2009, the Company granted various employees options to purchase 41,750 shares at an exercise price of $11.00, bringing total
options issued under the Stock Option Plan to 83,750. Options granted generally have an exercise price equal to the fair market value of the Companys stock on the grant date and vest 25% per year over four consecutive years of service; a
year of service is defined as the twelve months following the date of grant. The options have ten-year contractual terms and expire if not exercised. Refer to Note 4 for more details.

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

Dividend Policy

The Parent Company is a legal entity separate and distinct from its bank
subsidiary, and its revenues and liquidity position depend primarily on the payment of dividends from SEB. In turn, the Company uses regular dividends paid by SEB in order to pay dividends to its own shareholders. Unless an exception is granted,
state banking regulations limit the amount of dividends SEB may pay to 50% of prior year earnings. Cash dividends available from SEB for payment in 2009 without approval approximate $2,053,000, a 35% drop from 2008 levels. Through September 30,
SEB had paid 39%, or $800,000, of the available dividends for 2009. No additional dividend payments will be made by SEB in 2009.

Results
of Operations

Net income for the third quarter declined $868,609 or 76.09% to $272,894 at September 30, 2009 from $1,141,503 at
September 30, 2008. On a per share basis, quarterly earnings totaled $0.09 at September 30, 2009, down $0.27 from $0.36 at September 30, 2008. The major sources of this quarterly decline in net income, compared to the same period at
September 30, 2008, include a $325,005 decline in net interest income and a $1,085,000 increase in loan loss provision offset by a $502,554 decline in income tax expense. The root causes of the variances in quarter-to-date numbers coincide with
the same factors that are discussed below for the year-to-date results.

Net income for the first nine months declined $2,609,658 or 72% to
$1,014,989 at September 30, 2009 from $3,624,647 at September 30, 2008. On a per share basis, year-to-date earnings totaled $0.32 at September 30, 2009, down $0.82 from $1.14 at September 30, 2008. The return on beginning equity
for the nine-month period totaled 2.37% at September 30, 2009, down substantially from 8.52% at September 30, 2008. Major variances in the year-to-date results included:



| |  |  | $1,261,373 reduction in net interest income due to comparative asset sensitivity, margin compression and additional loans being put on nonaccrual
status;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $3,044,000 increase in the provision for loan losses to address loan quality issues;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | $200,026 net gain on sales of investment securities available-for-sale in 2009 versus $19,125 in 2008; and
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | $1,461,295 reduction in income tax expense.
| | - |  | -------------------------------------------

Variations in net interest income and noninterest income/expense are further discussed within the next two subsections of this Analysis; the provision for loan losses, including an additional $1,250,000
provision in October, is separately discussed within the Financial Condition section.

Net Interest Income

Due to comparative asset sensitivity and margin compression, net interest income declined $1,261,373 or 9.85% during the first nine months of 2009 compared
to 2008. Simply put, asset sensitivity means earnings on loans and other assets generally decline quicker



36



---

##### Table of Contents

than expenses on deposits and other liabilities when rates drop. Rate movements promulgated by the Federal Reserve during the last 21 months, whose full impact is still being felt from a
comparative perspective, were particularly rapid and aggressive as the Federal Reserve sought to address the current economic crisis: Prime dropped from 7.25% at December 31, 2007 and settled at 5.00% April 30, 2008 before falling
thrice more in the fourth quarter of 2008  to 4.50% on October 8, 4.00% October 30, and 3.25% December 16. Loans tied to prime and other variable indexes reprice instantaneously in a down rate environment, and
securities with call or other prepayment features are normally redeemed prior to stated maturity and replaced at lower rates. Management cut deposit rates multiple times in 2008 and 2009 to-date although competitive and other factors preclude
simultaneous and proportionate declines in these rates. Reducing cost of funds in the current economic cycle has been particularly difficult since liquidity constraints have compelled regional and other banks to rely more heavily on deposits,
particularly time certificates, for funding; this reliance has kept deposit rates higher and lowered margins and spreads for competitor banks attempting to maintain market share. Although many variable rate loans have reached a contractual floor,
reducing asset sensitivity, asset rates remain exceedingly low and deposit costs high on a relative basis. Net interest income and resultant margins and spreads are projected to decline further in 2009 due to a) yield reductions on a year-over-year
basis, particularly on prime-based loans and investment securities with optionality; b) overall lower average balances on loans and also, investment securities due to sales; and c) increases in nonperforming assets, particularly nonaccrual loans and
foreclosed other real estate. As discussed earlier, unless collected, nonaccrual balances adversely affect interest income two ways - interest reversals and nonearning status. To recap, the net interest margin approximated 4.21% at
September 30, 2009 versus 4.51% a year ago; the interest rate spread, 3.77% versus 3.91%. Interest earnings on loans, federal funds sold, investment securities, and other earning assets fell $1,861,732, $85,223, $1,061,478, and $27,645,
respectively, from same period results in 2008. Significant declines in asset yields precipitated the 2009 results. Asset yields averaged 5.79% at September 30, 2009, down 86 basis points from 6.65% in 2008; see the interest differential table
on the next page for more details on changes in interest income attributable to volume and rates at September 30, 2009 versus 2008. Interest expense on deposits and other borrowed funds declined $1,774,705 or 28.23% during the first nine months
of 2009 versus 2008. Cost of funds dropped 72 basis points from 2008 levels, totaling 2.02% at September 30, 2009 versus 2.74% at September 30, 2008. The reduced funding costs resulted from lower rates on all interest-bearing liabilities,
including deposits, at September 30, 2009 compared to 2008. Although interest expense on time certificates declined 21.71% at September 30, 2009 compared to 2008, higher average balances, competitive pressure, and the aforementioned lag
effect have constrained desired rate reductions in this product. Nonetheless, rate pressure on certificates eased moderately in the third quarter and is expected to drop further the rest of 2009. The Company also increased its average advances with
the FHLB in 2009 year-to-date. Refer to the Liquidity and Interest Sensitivity sections of this Analysis for more details on deposit/funding fluctuations and the Companys asset/liability sensitivity position.

The intense competition for deposits and certain loans continues in 2009 and shows no sign of abating. The high number of financial institutions in the
Companys market areas essentially guarantees downward pressure on net interest spreads and margins as all participants struggle to amass, grow, and maintain market share. Volume of assets and deposits become even more important as margins
decline. Long-term strategies implemented by management to increase average loans outstanding emphasize competitive pricing on loan products and development of additional loan relationships, all without compromising portfolio quality.
Managements strategy for deposits is to closely manage anticipated market increases and maintain a competitive position with respect to pricing and products. Comparative details about average balances, income/expense, and average yields earned
and rates paid on interest-earning assets and liabilities for the last two years are provided in the table on the next page.



37



---

##### Table of Contents

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



|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|------------------------------------------------------------------- | --------------- | ---- | -------------- |  | ------------ | ------ | ---- | ---- | - | --------------- |  | -------------- | - | ------------ |  | - | ------ |  | ---- | -
|Average Balances6 Nine Months
Ended September 30,                   |                 | 2009 |                |  |              |        | 2008 |     
|                                                                    | AverageBalances |      | Income/Expense |  | Yields/Rates |        |      |      |   | AverageBalances |  | Income/Expense |   | Yields/Rates | 
|(Dollars in thousands)                                              |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |  
|                                                                    |                 |      |                |  |              |        |     
|Assets                                                              |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Interest-earning assets:                                            |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Loans, net1,2,4                                                     |                 | $    | 282,922        |  | $            | 12,743 |      | 6.02 | % |                 |  |                | $ | 267,083      |  | $ | 14,583 |  | 7.29 | %
|Federal funds sold                                                  |                 |      | 3,621          |  |              | 5      |      | 0.18 | % |                 |  |                |   | 4,687        |  |   | 90     |  | 2.56 | %
|Taxable investment securities3                                      |                 |      | 70,267         |  |              | 2,578  |      | 4.89 | % |                 |  |                |   | 93,242       |  |   | 3,514  |  | 5.03 | %
|Tax-exempt investment securities3,4                                 |                 |      | 23,432         |  |              | 1,179  |      | 6.71 | % |                 |  |                |   | 27,210       |  |   | 1,350  |  | 6.63 | %
|Other interest-earning assets                                       |                 |      | 1,388          |  |              | 10     |      | 0.96 | % |                 |  |                |   | 1,053        |  |   | 38     |  | 4.82 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Total interest-earning assets                                       |                 | $    | 381,630        |  | $            | 16,515 |      | 5.79 | % |                 |  |                | $ | 393,275      |  | $ | 19,575 |  | 6.65 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|                                                                    |                 |      |                |  |              |        |     
|Liabilities                                                         |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Interest-bearing liabilities:                                       |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Interest-bearing demand deposits5                                   |                 | $    | 92,784         |  | $            | 557    |      | 0.80 | % |                 |  |                | $ | 109,830      |  | $ | 1,237  |  | 1.50 | %
|Savings                                                             |                 |      | 60,530         |  |              | 322    |      | 0.71 | % |                 |  |                |   | 61,669       |  |   | 453    |  | 0.98 | %
|Time certificates                                                   |                 |      | 132,222        |  |              | 3,340  |      | 3.38 | % |                 |  |                |   | 125,777      |  |   | 4,267  |  | 4.53 | %
|Federal funds purchased                                             |                 |      | 1,785          |  |              | 13     |      | 0.97 | % |                 |  |                |   | 3,834        |  |   | 90     |  | 3.14 | %
|U. S. Treasury demand note                                          |                 |      | 544            |  |              |       |      |     |   |                 |  |                |   | 623          |  |   | 10     |  | 2.14 | %
|Federal Home Loan Bank advances                                     |                 |      | 10,440         |  |              | 280    |      | 3.59 | % |                 |  |                |   | 5,255        |  |   | 231    |  | 5.87 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Total interest-bearing liabilities                                  |                 | $    | 298,305        |  | $            | 4,512  |      | 2.02 | % |                 |  |                | $ | 306,988      |  | $ | 6,288  |  | 2.74 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Excess of interest-earning assets over interest-bearing liabilities |                 | $    | 83,325         |  |              |        |      |      |   |                 |  |                | $ | 86,287       |  |   |        |  |      |  
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Interest rate spread                                                |                 |      |                |  |              |        |      | 3.77 | % |                 |  |                |   |              |  |   |        |  | 3.91 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Net interest income                                                 |                 |      |                |  | $            | 12,003 |      |      |   |                 |  |                |   |              |  | $ | 13,287 |  |      |  
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  
|Net interest margin                                                 |                 |      |                |  |              |        |      | 4.21 | % |                 |  |                |   |              |  |   |        |  | 4.51 | %
|                                                                    |                 |      |                |  |              |        |      |      |   |                 |  |                |   |              |  |   |        |  |      |  



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

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

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

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

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

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

Analysis of Changes in Net Interest Income

The average balance table above provides
detailed information about average balances, income/expense, and average yields earned and rates paid on interest-earning assets and interest-bearing liabilities for the nine months ended September 30, 2009 and 2008. The table on the next page
summarizes the changes in interest income and interest expense attributable to volume and rates during this period.



38



---

##### Table of Contents

|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|------------------------------------------------------ | ------ | -------------------------- | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                       |        | 2009 Compared to 2008      |     
|Interest Differential1 Nine Months Ended
September 30, |        | Increase (Decrease) Due to |     
|                                                       | Volume |                            |      | Rate |  |   | Net    |  
|(In thousands)                                         |        |                            |      |      |  |   |        |   | 
|                                                       |        |                            |     
|Interest income                                        |        |                            |      |      |  |   |        |   |  |   |        |  
|Loans2,3                                               |        | $                          | 827  |      |  | $ | (2,667 | ) |  | $ | (1,840 | )
|Federal funds sold                                     |        |                            | (17  | )    |  |   | (68    | ) |  |   | (85    | )
|Taxable investment securities                          |        |                            | (845 | )    |  |   | (91    | ) |  |   | (936   | )
|Tax-exempt investment securities3                      |        |                            | (190 | )    |  |   | 19     |   |  |   | (171   | )
|Other interest-earning assets                          |        |                            | 9    |      |  |   | (37    | ) |  |   | (28    | )
|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|Total interest income                                  |        |                            | (216 | )    |  |   | (2,844 | ) |  |   | (3,060 | )
|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|                                                       |        |                            |     
|Interest expense                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|Interest-bearing demand deposits4                      |        |                            | (170 | )    |  |   | (510   | ) |  |   | (680   | )
|Savings                                                |        |                            | (8   | )    |  |   | (123   | ) |  |   | (131   | )
|Time certificates                                      |        |                            | 210  |      |  |   | (1,137 | ) |  |   | (927   | )
|Federal funds purchased                                |        |                            | (34  | )    |  |   | (43    | ) |  |   | (77    | )
|U.S. Treasury demand note                              |        |                            | (1   | )    |  |   | (9     | ) |  |   | (10    | )
|Federal Home Loan Bank advances                        |        |                            | 164  |      |  |   | (115   | ) |  |   | 49     |  
|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|Total interest expense                                 |        |                            | 161  |      |  |   | (1,937 | ) |  |   | (1,776 | )
|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  
|Net change in net interest income                      |        | $                          | (377 | )    |  | $ | (907   | ) |  | $ | (1,284 | )
|                                                       |        |                            |      |      |  |   |        |   |  |   |        |  



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

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

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

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

Noninterest Income and Expense

Noninterest income increased $22,441 or 0.68% during the first nine months of 2009 compared to 2008.
Key elements in the year-to-date results included:



| | a) | Net gains on sales of investment securities available-for-sale: The Company recognized a net gain of $200,026 on the sale of various securities, including corporate
debt obligations, totaling $14,441,591 in the first nine months of 2009. These securities were sold to reduce certain sector concentrations and provide liquidity. In 2008, a net gain of $19,125 was recognized on the sale of mortgage-backed and
Agency securities totaling $6,192,339. The Financial Condition section of this Analysis contains additional details on securities transactions.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) | Service charges on deposit accounts: Service charges on deposit accounts declined $87,134 or 3.99% at September 30, 2009 compared to 2008. Lower volume of NSF fees
was the main factor in the 2009 decline.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) | Other operating income: The other operating portion of noninterest income declined $71,326 at September 30, 2009 compared to 2008. A $68,106
decline in mortgage origination fees was the largest variable in the comparative results. By type and amount, the chief components of other operating income at September 30, 2009 were surcharge fees  ATM, $340,927; mortgage origination
fees, $158,163; income on bank-owned life insurance, with a resultant yield above 7% on a federal taxable-equivalent basis, $184,373; income on sale of check products, $68,907; safe deposit box rentals, $69,834; and commissions on the sale of credit
life insurance (separate from Raymond James affiliation), $73,985. Together, these
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

| | six income items comprised 85.70% of other operating income at September 30, 2009. In 2008, these same income components comprised 82.69% of other operating income. The Company has been
expanding and revamping its mortgage origination department and is optimistic these initiatives will increase fee production and cross-sell opportunities long-term after the housing market recovers from this recessionary collapse.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Noninterest expense declined $211,979 in 2009 year-to-date. The chief factors impacting quarterly results
comprised:



| | a) | Salaries and employee benefits: Personnel costs declined 9.02% or $557,827 year-to-date. Declines in officer salaries and incentive accruals accounted for virtually the
entire variation. The 2009 drop in officer salaries resulted from open positions at various facilities; management expects to eventually fill these vacancies. Additionally, the Company has eliminated merit-based or other salary increases and bonuses
for all employees, including officers, except in connection with a promotion. The vast majority, or 82%, of employee expenses remained concentrated in salaries and other direct compensation, including related payroll taxes, at September 30,
2009. Profit-sharing accruals and other fringe benefits constituted the remaining 6% and 12% of employee expenses. Overall, the division of employee expenses between compensation, profit sharing, and other fringe benefits remained consistent with
historical norms in 2009.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) | Occupancy and equipment, net: When compared to the prior year, net occupancy and equipment expense fell $137,080 or 6.24% during the first nine months of 2009 compared
to 2008. Reductions in building and proof maintenance costs was the key factor in the nine-month results: The Company substantially completed its branch renovation program in 2008, refurbishing three facilities; in contrast, only one renovation was
planned and completed for 2009 to-date. The proof department reduced its comparative maintenance costs due to implementation of Check 21 (electronic submission of checks to the Federal Reserve).
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) | Other operating expense: Other operating expenses increased $482,928 or 22.53% at September 30, 2009 compared to 2008. A $128,855 reduction in courier expense due
to changes in interoffice deliveries and a $45,232 reduction in supplies expense somewhat offset a hefty $528,619 increase in FDIC assessment charges  comprising both regular and special assessments  and a $215,469 increase in
disposition and other costs associated with foreclosed real estate and other assets. Besides FDIC expense, which approximated $564,000 in 2009 and $35,000 in 2008, and advertising expense, which approximated $194,000 in 2009 and $227,000 in 2008, no
individual component of other operating expense aggregated or exceeded 10% of the total in 2009 or 2008.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As noted above, the
FDIC has already significantly increased assessment charges for deposit insurance coverage in 2009 already, with additional increases expected. These assessment expenses will significantly impact the Companys profitability in 2009 and beyond.

Critical Accounting Policies

The Companys consolidated financial statements are prepared applying certain critical accounting policies. Critical accounting policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or
subject to variations and may significantly affect the Companys reported results and financial position for the period or in future periods. Changes in underlying factors, assumptions, or estimates in any of these areas could have a material
impact on the Companys future financial condition and results of operations. The Companys financial statements are prepared in accordance with accounting principles generally accepted in the United States of America, and they conform to
general practices in the banking industry. The Company applies its critical accounting policies consistently from period to period and intends that any change in methodology occur in an appropriate manner.



40



---

##### Table of Contents

Accounting policies currently deemed critical, including the a) allowance for loan losses; b) estimates of fair value pertinent to investment securities, other real estate, loans, and other
assets; and c) income taxes are further discussed in the 2008 Form 10-K. There have been no material changes in the Companys critical accounting policies since December 31, 2008.

Recent Accounting Pronouncements

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

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

Forward-Looking Statements

Certain statements set forth in this Quarterly Report on Form 10-Q (the Report) or incorporated herein by reference, including, without
limitation, matters discussed under the caption Managements Discussion and Analysis of Financial Condition and Results of Operations, are forward-looking statements within the meaning of federal securities laws,
including, without limitation, statements regarding the Companys outlook on earnings, stock performance, asset quality, economic conditions, real estate markets, and projected growth, and are based upon managements beliefs as well as
assumptions made based on data currently available. When words like anticipate, believe, intend, plan, may, continue, project, would, expect,
estimate, could, should, will, and similar expressions are used, they should be considered forward-looking statements. These forward-looking statements are not guarantees of future performance, and a
variety of factors could cause actual results to differ materially from the anticipated or expected results expressed in these forward-looking statements. Many of these factors are beyond the Companys ability to control or predict, and readers
are cautioned not to put undue reliance on such forward-looking statements. The following list, which is not intended to be all-encompassing, summarizes certain factors that could cause actual results to differ materially from those anticipated or
expected in these forward-looking statements: (1) competitive pressures among depository and other financial institutions may increase significantly; (2) changes in the interest rate environment may reduce margins or the volumes or values
of loans made; (3) general economic conditions (both generally and in local markets) may continue to be less favorable than expected, resulting in, among other things, a further deterioration in credit quality and/or a reduction in demand for
credit; (4) continued weakness in the real estate market may continue to adversely affect the Company; (5) legislative or regulatory changes, including changes in accounting standards and compliance requirements, may adversely affect the
Companys business; (6) competitors may have greater financial resources and develop products that enable them to compete more successfully; (7) the Companys ability to attract and retain key personnel can be affected by
increased competition for experienced employees in the banking industry; (8) adverse changes may occur in the bond markets, affecting portfolio valuation; (9) war or terrorist activities may cause further deterioration in the economy or
cause instability in credit markets; (10) restrictions or conditions imposed by regulators on the Companys operations may make it more difficult for the Company to achieve its goals; (11) economic, governmental, or other factors may
prevent growth in the Companys markets; (12) changes in consumer spending and savings habits could impede the Companys ability to grow its loan and deposit portfolios; (13) the Company may be unfavorably impacted by litigation,
which depends on judicial interpretations of law and findings of juries; and (14) 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.



41



---

##### Table of Contents

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



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

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



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

An evaluation
of the Companys disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Act) as of September 30, 2009, was carried out under the supervision and with the
participation of the Companys Chief Executive Officer (CEO), Chief Financial Officer (Treasurer), and other members of management. The CEO and Treasurer concluded that, as of September 30, 2009, the Companys
disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is: (i) accumulated and communicated to the Companys management,
including the CEO and the Treasurer, and (ii) recorded, processed, summarized, and reported in accordance with the SECs rules and forms. There were no changes in the Companys internal control over financial reporting (as defined in
Rules 13a-15(f) and 15d-15(f) under the Act) that occurred during the quarter ended September 30, 2009 that has materially affected, or is likely to materially affect, such internal controls.

The Company does not expect that its disclosure controls and procedures will prevent all error and fraud. A control procedure, no matter how well conceived
and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all
control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is also based in part upon certain assumptions about
the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the
degree of compliance with the policies and procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.

The Company intends to continually review and evaluate the design and effectiveness of its disclosure controls and procedures, to improve its controls and
procedures over time, and to correct any deficiencies it may discover in the future. The goal is to ensure that management has timely access to all material financial and non-financial information concerning the Companys business. While the
Company believes the present design of its disclosure controls and procedures is effective to achieve its goal, future events affecting its business may cause the Company to modify its disclosure controls and procedures.

Section 404 of the Sarbanes-Oxley Act of 2002 requires that the Company evaluate and annually report on its system of internal control over financial
reporting. For several years, the Company has used the widely accepted Committee of Sponsoring Organization of the Treadway Commission (COSO) framework for its evaluation of such internal controls. Going forward, the Companys
independent accountants must report on managements evaluation. The Company is in the process of evaluating, documenting, and



42



---

##### Table of Contents

testing its system of internal control over financial reporting to provide the basis for its independent accountants attestation report that is anticipated to be a required part of Form
10-K for the fiscal year ending December 31, 2010. Due to the ongoing evaluation and testing of internal controls, there can be no assurance that any control deficiencies identified will be remediated before the end of the 2010 fiscal year, or
that there may not be significant deficiencies or material weaknesses that would be required to be reported. In addition, the Company expects the evaluation process and any required remediation, if applicable, to increase accounting, legal, and
other costs and divert management resources from core business operations.



43



---

##### 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 nine months of 2009.



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

Treasury purchases made during the quarter and nine months ended September 30, 2009 are summarized in the table below:



|                                                         |  |                               |  |                           |       |                                                                     |        |                                                                                |   |          
|-------------------------------------------------------- |  | ----------------------------- |  | ------------------------- | ----- | ------------------------------------------------------------------- | ------ | ------------------------------------------------------------------------------ | - | ---------
|Share Repurchases  Nine Months Ended September 30, 2008 |  | TotalNumber ofSharesPurchased |  | AveragePricePaid perShare |       | Number ofSharesPurchased asPart ofPubliclyAnnouncedPlans
orPrograms |        | MaximumDollar Valueof Shares thatMay Yet bePurchasedunder
thePlans orPrograms1
|January 1  February 28                                  |  |                              |  |                           |      |                                                                     |       |                                                                                | $ | 6,649,968
|March 1  31                                             |  | 18,000                        |  | $                         | 12.56 |                                                                     | 18,000 |                                                                                |   | 6,423,882
|April 1  August 31                                      |  |                              |  |                           |      |                                                                     |       |                                                                                |   | 6,423,882
|September 1  30                                         |  | 19,800                        |  |                           | 11.46 |                                                                     | 19,800 |                                                                                |   | 6,196,969
|                                                         |  |                               |  |                           |       |                                                                     |        |                                                                                |   |          
|Total                                                    |  | 37,800                        |  | $                         | 11.98 |                                                                     | 37,800 |                                                                                |   |          
|                                                         |  |                               |  |                           |       |                                                                     |        |                                                                                |   |          



| | 1 | On December 12, 2007, the Board of Directors increased the existing authorization for treasury stock purchases from $10,000,000 to
$15,000,000. There is no expiration date for the treasury authorization.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is a legal entity
separate and distinct from its bank subsidiary, and its revenues depend primarily on the payment of dividends from SEB. State banking regulations limit the amount of dividends SEB may pay without prior approval of the regulatory agencies. The amount
of cash dividends available from SEB for payment in 2009 without such prior approval is approximately $2,053,000. The Company does not expect to withdraw the entire amount available in 2009.



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

Not Applicable



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

Not Applicable



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

Not Applicable



44



---

##### Table of Contents

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

(a) Index to
Exhibits:



|             |  |                                                                                                                                                                                                
|------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit 3    |  | Articles of Incorporation and Bylaws, incorporated by reference from the Companys Annual Report on Form 10-K for the year ended December 31, 1990.                                            
|             | 
|Exhibit 4    |  | Specimen Common Stock Certificate, incorporated by reference from Form 8-A filed April 30, 2001.                                                                                               
|             | 
|Exhibit 10   |  | 2006 Stock Option Plan, as amended and restated effective January 1, 2008, incorporated by reference from the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2008.
|             | 
|Exhibit 31.1 |  | Rule 13a-14(a) Certification of CEO.                                                                                                                                                           
|             | 
|Exhibit 31.2 |  | Rule 13a-14(a) Certification of Treasurer.                                                                                                                                                     
|             | 
|Exhibit 32   |  | Section 1350 Certification of CEO/Treasurer.                                                                                                                                                   



45



---

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


Date: November 16, 2009



46