SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

[X]  Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange
     Act of 1934

         For    the quarterly period ended Commission file SEPTEMBER 30, 2002
                No. 0-13660

                     SEACOAST BANKING CORPORATION OF FLORIDA
             (Exact name of registrant as specified in its charter)

             Florida                                 59-2260678
- ---------------------------------             -----------------------
(State or other jurisdiction of                    (IRS employer
 incorporation or organization)                identification number)

     815 Colorado Avenue, Stuart  FL                   34994
- ----------------------------------------          ---------------
(Address of principal executive offices)            (Zip code)

(772) 287-4000 (Registrant's telephone number,
   including area code)

Securities registered pursuant to Section 12 (b) of the Act:
         None

Securities registered pursuant to Section 12 (g) of the Act:
         Common Stock, Par Value $.10
                      (Title of class)

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 the number of shares outstanding of each of the registrant's classes of
common stock as of September 30, 2002:

                Common Stock, $.10 Par Value - 13,900,350 shares














                                      INDEX

                     SEACOAST BANKING CORPORATION OF FLORIDA



Part I   FINANCIAL INFORMATION                                        PAGE #

Item 1   Financial Statements (Unaudited)

           Condensed consolidated balance sheets -
           September 30, 2002 and December 31, 2001                    3 - 4

           Condensed consolidated statements of income -
           Three months and nine months ended September 30, 2002
           and 2001                                                      5

           Condensed consolidated statements of cash flows -
           Nine months ended September 30, 2002 and 2001               6 - 7

           Notes to condensed consolidated financial
           statements                                                  8 - 10

Item 2   Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                 11 - 24

Item 3   Quantitative and Qualitative Disclosures about Market
         Risk                                                           25

Item 4   Evaluation of Disclosure Controls and Procedures               25


Part II  OTHER INFORMATION

Item 6            Exhibits and Reports on Form 8-K                      26

SIGNATURES                                                              27







Part I.  FINANCIAL INFORMATION
- --------------------------------------------------------------------------------
CONDENSED CONSOLIDATED BALANCE SHEETS                          (Unaudited)
Seacoast Banking Corporation of Florida and Subsidiaries

 (Dollars in thousands,                      September 30,        December 31,
  except per share data)                         2002                2001
- --------------------------------------------------------------------------------
ASSETS
    Cash and due from banks                     $42,762            $47,104
    Federal funds sold                           18,695             45,010
    Securities:
        Held for sale (at fair value)           346,870            280,822
        Held for investment (fair values:
          $24,292 at September 30, 2002,
          $26,230 at December 31, 2001)          23,419             25,530
                                             -----------------------------
          TOTAL SECURITIES                      370,289            306,352

    Loans available for sale                     14,317             19,135

    Loans                                       718,871            785,027
    Less:  Allowance for loan losses             (6,833)            (7,034)
                                             -----------------------------
          NET LOANS                             712,038            777,993

    Bank premises and equipment, net             16,078             15,357
    Other assets                                 13,423             15,013
                                             -----------------------------
                                             $1,187,602         $1,225,964
                                             =============================
LIABILITIES
    Deposits                                 $1,006,953         $1,015,154
    Federal funds purchased and securities
        sold under agreements to repurchase,
        maturing within 30 days                  35,855             71,704
    Other borrowings                             40,000             40,000
    Other liabilities                             5,911              5,587
                                             -----------------------------
                                              1,088,719          1,132,445







CONDENSED CONSOLIDATED BALANCE SHEETS  (continued)      (Unaudited)
- --------------------------------------------------------------------------------
Seacoast Banking Corporation of Florida and Subsidiaries


 (Dollars in thousands,                      September 30,        December 31,
  except per share data)                          2002                 2001
- --------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
  Preferred stock, par value $1.00 per share,
     authorized 4,000,000 shares, none issued
     or outstanding                                    0                   0
  Common stock, par value $.10 per share,
     authorized 22,000,000 shares, issued
     15,549,378 and outstanding 13,900,350
     shares at September 30, 2002, issued
     15,549,378 and outstanding is 13,960,821
     shares at December 31, 2001.                  1,555               1,555
  Additional paid-in capital                      26,887              26,887
  Retained earnings                               87,474              80,886
  Less: Treasury stock
    1,649,028 shares at September 30, 2002
    1,588,557 shares at December 31, 2001        (18,402)            (17,239)
                                              ----------------------------------
                                                  97,514              92,089
  Other comprehensive income                       1,369               1,430
                                              ----------------------------------
      TOTAL SHAREHOLDERS'
        EQUITY                                    98,883              93,519
                                              ----------------------------------
                                              $1,187,602          $1,225,964
                                              ==================================


- --------------------------------------------------------------------------------
Note:  The balance  sheet at December 31, 2001 has been derived from the audited
financial statements at that date. See notes to condensed consolidated financial
statements.






CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Seacoast Banking Corporation of Florida and Subsidiaries

                                       Three Months Ended      Nine Months Ended
                                          September 30,          September 30,
                                       -----------------------------------------
(Dollars in thousands,
except per share data)                 2002        2001       2002        2001
- --------------------------------------------------------------------------------
Interest and dividends on securities  $3,662      $3,391    $10,834     $10,271
Interest and fees on loans            13,643      16,480     42,543      50,058
Interest on federal funds sold            43         266        466       1,205
                                      ------------------------------------------
    Total Interest Income             17,348      20,137     53,843      61,534

Interest on deposits                   1,261       2,020      3,887       6,552
Interest on time certificates          3,526       5,726     11,768      18,096
Interest on borrowed money               728         941      2,370       3,190
                                      ------------------------------------------
    Total Interest Expense             5,515       8,687     18,025      27,838
                                      ------------------------------------------
NET INTEREST INCOME                   11,833      11,450     35,818      33,696
Provision for loan losses                  0           0          0           0
                                      ------------------------------------------
    Net Interest Income After
      Provision for Loan Losses       11,833      11,450     35,818      33,696
Noninterest income
  Securities gains (losses)               (9)          8        455         575
  Other income                         3,854       3,561     11,870      10,950
                                      ------------------------------------------
    Total Noninterest Income           3,845       3,569     12,325      11,525

    Total Noninterest Expenses         9,921       9,441     29,691      28,142
                                      ------------------------------------------
INCOME BEFORE INCOME TAXES             5,757       5,578     18,452      17,079
Provision for income taxes             2,250       2,195      7,210       6,716
                                      ------------------------------------------
NET INCOME                            $3,507      $3,383    $11,242     $10,363
                                      ==========================================

- --------------------------------------------------------------------------------

 PER SHARE COMMON STOCK:

      Net income basic                $ 0.25      $ 0.24     $ 0.80      $ 0.73
      Net income diluted                0.25        0.24       0.79        0.72

      Cash Dividends Declared           0.10        0.09       0.30        0.28


AVERAGE SHARES OUTSTANDING
     Basic                        13,927,347  14,105,748 13,975,898  14,141,141
     Diluted                      14,281,777  14,379,609 14,302,834  14,327,212

- --------------------------------------------------------------------------------
See notes to condensed consolidated financial statements.





CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      (Unaudited)
Seacoast Banking Corporation of Florida and Subsidiaries

                                                   Nine Months Ended
                                                      September 30,
- --------------------------------------------------------------------------------
(Dollars in thousands)                            2002           2001
- --------------------------------------------------------------------------------
Cash (used in) provided by
CASH FLOWS FROM OPERATING ACTIVITIES
  Interest received                            $ 57,839       $ 61,701
  Fees and commissions received                  12,253         11,206
  Interest paid                                 (18,321)       (28,041)
  Cash paid to suppliers and employees          (27,075)       (25,166)
  Income taxes paid                              (6,951)        (6,847)
                                               ------------------------
Net cash provided by operating activities        17,745         12,853

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities
    held for sale                               207,237         61,071
  Proceeds from maturity of securities held
    for investment                                2,082          3,072
  Proceeds from sale of securities held for
    sale                                         37,279        135,041
  Purchase of securities held for sale         (313,939)      (226,992)
  Purchase of securities held for investment          0        (15,798)
  Net new loans and principal repayments         70,700         14,456
  Proceeds from the sale of other real estate
    owned                                            75            305
  Additions to bank premises and equipment       (2,131)          (582)
  Net change in other assets                        153          1,240
                                               ------------------------
Net cash provided by (used in) investing
  activities                                      1,456        (28,187)

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in deposits            (8,192)        18,920
  Net decrease in federal funds purchased and
    repurchase agreements                       (35,849)       (24,474)
  Exercise of stock options                         520            972
  Treasury stock acquired                        (2,159)        (3,239)
  Dividends paid                                 (4,178)        (3,922)
                                               ------------------------
Net cash used in financing activities           (49,858)       (11,743)
                                               ------------------------
Net decrease in cash and cash equivalents       (30,657)       (27,077)
Cash and cash equivalents at beginning of
    period                                       92,114         72,505
                                               ------------------------
Cash and cash equivalents at end of period     $ 61,457       $ 45,428
                                               ========================

- --------------------------------------------------------------------------------







CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        (continued)(Unaudited)
Seacoast Banking Corporation of Florida and Subsidiaries

                                                        Nine Months Ended
                                                          September 30,
- --------------------------------------------------------------------------------
(Dollars in thousands)                                 2002           2001
                                                   -------------- --------------
Reconciliation of Net Income to Cash Provided by
  Operating Activities

Net Income                                          $ 11,242       $ 10,363

Adjustments to reconcile net income to net cash
  provided by operating activities
  Depreciation and amortization                        5,738          2,174
  Securities gains                                      (455)          (575)
  Loss (gain) on sale and write down of foreclosed
    assets                                                (2)            10
  Gain on disposition of fixed assets                     (3)            (1)
  Change in interest receivable                          243            220
  Change in interest payable                            (296)          (203)
  Change in prepaid expenses                             407            265
  Change in accrued taxes                                569            185
  Change in other liabilities                            302            415
                                                    ------------------------
Total adjustments                                      6,503          2,490
                                                    ------------------------
Net cash provided by operating activities           $ 17,745       $ 12,853
                                                    ========================

- --------------------------------------------------------------------------------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other real estate owned   $     73       $    100
  Change in net unrealized securities gains             (107)         6,980
  Transfers from securities held for investment to
     securities held for sale                              0         12,510
  Transfers from loans to securities held for sale     6,075         19,595
- --------------------------------------------------------------------------------
See notes to condensed consolidated financial statements.








NOTES  TO  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  (UNAUDITED)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

NOTE A - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all
of the  information  and  footnotes  required by generally  accepted  accounting
principles for complete financial statements. In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation  have been  included.  Operating  results for the  nine-month
period ended September 30, 2002, are not  necessarily  indicative of the results
that  may be  expected  for the year  ending  December  31,  2002.  For  further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included in the Company's annual report on Form 10-K for the year ended
December 31, 2001.

Use of Estimates: The preparation of these financial statements required the use
of  certain  estimates  by  management  in  determining  the  Company's  assets,
liabilities,  revenues  and  expenses.  Actual  results  could differ from those
estimates.

NOTE B - COMPREHENSIVE INCOME

Under FASB  Statement  of Financial  Accounting  Standards  No. 130,  "Reporting
Comprehensive  Income,"  the  Company  is  required  to report a measure  of all
changes in equity,  not only  reflecting net income but certain other changes as
well. At September 30, 2002 and 2001, comprehensive income was as follows:

                                             Three Months Ended September 30,
(Dollars in thousands)                         2002                    2001
                                             --------------------------------
Net income                                    $3,507                  $3,383
Net unrealized gains (losses) -
   securities (net of tax)                      (302)                  1,424
                                             --------------------------------
 Comprehensive income                         $3,205                  $4,807
                                             ================================

                                              Nine Months Ended September 30,
(Dollars in thousands)                          2002                   2001
                                             --------------------------------
Net income                                   $11,242                 $10,363
Net unrealized gains (losses) -
   securities (net of tax)                       (61)                  4,300
                                             --------------------------------
Comprehensive income                         $11,181                 $14,663
                                             ================================

- --------------------------------------------------------------------------------

NOTE C - DERIVATIVE INSTRUMENTS

Derivative financial  instruments,  such as interest rate swaps, options,  caps,
floors,  futures and forward contracts have not been components of the Company's
past risk management profile. The Company monitors its sensitivity to changes in
interest  rates and may use derivative  instruments  to limit  volatility of net
interest income.  Derivative instruments had no effect on net interest income in
first, second or third quarter 2002 or the prior year.

With the adoption of Statement of Financial  Accounting  Standards No. 133 (SFAS
133), "Accounting for Derivative Instruments and Hedging Activities," on January
1, 2001, the Company reclassified during the first quarter of 2001 $12.5 million
of securities as available for sale which were previously  classified as held to
maturity in accordance with SFAS No. 115.

NOTE D - EARNINGS PER SHARE DATA

                                 Three Months Ended            Nine Months Ended
                                    September 30                  September 30
                               -------------------------------------------------
(Dollars in thousands,
except per share data)              2002        2001         2002         2001
                               -------------------------------------------------
Basic:
   Net Income                      $3,507      $3,383      $11,242      $10,363
   Average shares outstanding  13,927,347  14,105,748   13,975,898   14,141,141
Basic EPS                           $0.25       $0.24        $0.80        $0.73

Diluted:
   Net Income                      $3,507      $3,383      $11,242      $10,363
   Average shares outstanding  13,927,347  14,105,748   13,975,898   14,141,141
   Net effect of dilutive stock
      Options-based on treasury
       Stock method               354,430     273,861      326,936      186,071
                               -------------------------------------------------
Total                          14,281,777  14,379,609   14,302,834   14,327,212

Diluted EPS                         $0.25       $0.24        $0.79        $0.72


NOTE E - ACCOUNTING STANDARDS

With the adoption of Statements  of Financial  Accounting  Standards  (SFAS) No.
142, "Goodwill and Other Intangible  Assets," on January 1, 2002, goodwill is no
longer  amortized,  but tested for impairment and the amount of loss  recognized
(if any).  The effect of the adoption of SFAS 142 did not have any effect on the
Company's  financial  position.  The  curtailment  of  amortization  of goodwill
increased  net income by $46,000 or $0.003  diluted  earnings  per share for the
three-month  period  ended  September  30, 2002 and  $138,000 or $0.010  diluted
earnings per share for the nine-month period ending September 30, 2002.

In August 2001, the Financial  Accounting Standards Board (FASB) issued SFAS No.
144,  "Accounting  for the  Impairment or Disposal of Long-Lived  Assets," which
addresses  the  accounting  for a  segment  of a  business  accounted  for  as a
discontinued  operation.  SFAS 144 supercedes SFAS 121 issued in March 1995. The
enhanced disclosures are effective for fiscal years beginning after December 15,
2001.  The  adoption  of SFAS 144 on  January  1,  2002 on the  Company  was not
material.

In April 2002,  FASB issued SFAS No. 145,  "Rescission of FASB Statements No. 4,
44,  and 64,  Amendment  of FASB  Statement  No. 13 and  Technical  Corrections"
(Statement  145).  Statement 145 rescinds  Statement 4, which required all gains
and losses  from  extinguishment  of debt to be  aggregated  and,  if  material,
classified  as an  extraordinary  item,  net of related  income tax  effect.  In
addition,  Statement 145 amends  Statement 13 on leasing to require that certain
lease  modifications  that  have  economic  effects  similar  to  sale-leaseback
transactions be accounted for in the same manner as sale-leaseback transactions.
Provisions  of  Statement  145  related to the  rescission  of  Statement  4 are
effective for financial statements issued by Seacoast after January 1, 2003. The
provisions of the statement related to sale-leaseback transactions are effective
for any  transactions  occurring after May 15, 2002. All other provisions of the
statement  were  effective  as of the end of the  second  quarter  of 2002.  The
adoption of the  provisions of Statement  145 did not have a material  impact on
Seacoast's financial condition or results of operations nor does Seacoast expect
the future adoption of the other  provisions of Statement 145 to have a material
impact on Seacoast's financial results.






Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS

THIRD QUARTER 2002

The  following   discussion  and  analysis  is  designed  to  provide  a  better
understanding  of the significant  factors  related to the Company's  results of
operations and financial condition.  Such discussion and analysis should be read
in conjunction with the Company's Condensed  Consolidated  Financial  Statements
and the notes attached thereto.


EARNINGS SUMMARY

Net income for the third  quarter of 2002 totaled  $3,507,000 or $0.25 per share
diluted, compared to $4,049,000 or $0.28 per share diluted in the second quarter
of 2002 and $3,686,000 or $0.26 per share diluted  recorded in the first quarter
of 2002, and was higher than the $3,383,000 or $0.24 per share diluted  reported
in the third quarter of 2001.  Profits realized from investment  securities sold
added  $244,000 or $0.019 per share diluted to second  quarter  2002's  results.
Note that earnings per share  results for the current and prior periods  reflect
the  three-for-one  stock  split on Common  Stock  effective  July 15,  2002 for
shareholders of record on July 1, 2002.

Return on average  assets was 1.17  percent and return on average  shareholders'
equity  was 14.19  percent  for the third  quarter of 2002,  compared  to second
quarter  2002's  results of 1.33  percent and 16.76  percent  and first  quarter
2002's  performance  of 1.18 percent and 15.45  percent,  respectively,  and the
prior  year's  third  quarter   results  of  1.16  percent  and  14.72  percent,
respectively.


NET INTEREST INCOME

Net interest income (on a fully taxable  equivalent basis) for the third quarter
of 2002 totaled  $11,879,000,  $381,000 or 3.1 percent lower than for the second
quarter of 2002 and $375,000 or 3.3 percent higher than for the third quarter of
2001. Partially,  net interest income in the third quarter each year is affected
by lower  business  volumes,  a  seasonal  impact  that  reverses  in the fourth
quarter. For the nine-month period ended September 30, 2002, net interest income
(on a tax equivalent  basis) increased  $2,089,000 or 6.2 percent year over year
to $35,955,000.

Net interest  margin on a tax equivalent  basis decreased 6 basis points to 4.17
percent for the third  quarter of 2002 from 4.23 percent for the second  quarter
of 2002.  Since  December  2000,  the  Federal  Reserve has been  aggressive  in
reducing  short-term interest rates. A 50 basis point reduction in December 2000
and  subsequent  reductions  totaling 400 basis points in 2001 were imposed (125
basis  points   occurring  in  the  fourth   quarter  of  2001).   The  cost  of
interest-bearing  liabilities  in the third  quarter of 2002  decreased 12 basis
points to 2.40  percent  from second  quarter,  with rates for  certificates  of
deposit (CDs) and short-term borrowings  (principally composed of low cost sweep
repurchase   agreements)   decreasing   the  most,   37  and  23  basis  points,
respectively.   The  average  balance  for  time  deposits  decreased  slightly,
$2,544,000 or 0.7 percent to $376,684,000,  and short-term  borrowings  declined
$18,780,000 or 34.5 percent to $35,664,000. The average balance for NOW, savings
and money market balances (aggregated) decreased $10,502,000 or 2.2 percent from
second quarter 2002,  and totaled  $459,884,000  for the third quarter.  Average
noninterest   bearing   deposits   decreased   $5,614,000   or  3.2  percent  to
$171,255,000.  Growth in low-cost / no cost funding sources is normally impacted
seasonally in third quarter.  The Company continues to focus on its longstanding
strategy of building core customer  relationships and tailoring its products and
services to satisfy these customers.

Lower interest rates continued to generate higher loan and investment  principal
prepayments  with the  funds  reinvested  in  earning  assets  at  lower  rates.
Therefore the yield on earning  assets for the third quarter of 2002 declined 18
basis points to 6.10 percent from second quarter 2002. Decreases in the yield on
loans of 23 basis points to 7.30 percent and the yield on securities of 25 basis
points to 3.90 percent were partially  offset by the yield on federal funds sold
increasing  4 basis  points to 1.72  percent  during the third  quarter of 2002.
Average  earning assets for the third quarter of 2002  decreased  $31,202,000 or
2.7 percent  when  compared to 2002's  second  quarter.  Average  loan  balances
declined  $11,845,000  or  1.6  percent  to  $742,176,000,   average  investment
securities  increased  $3,689,000  or 1.0 percent to  $378,551,000,  and average
federal funds sold decreased $23,046,000 to $9,933,000. The decline in loans was
principally in residential real estate credits, reflecting the low interest rate
environment  that provided  customers the  opportunity to refinance.  Consistent
with our strategy to generate more fee income,  and reduce  interest rate risks,
these loans were sold servicing released.  Activity in the Company's  securities
portfolio  was  significant,  with  maturing  securities  of $70.4  million  and
purchases  totaling $61.7 million transacted during the third quarter. A flatter
yield  curve  in the  third  quarter  increased  principal  repayments  from the
Company's fixed rate collateralized  mortgage obligation (CMO) investments.  The
average  duration of the $303,027,000 in fixed rate CMOs declined from 1.5 years
to 1.0 year at September 30, 2002.  Monthly cash returned from these investments
are  estimated  to average $30 million per month for the fourth  quarter 2002 if
there are no further  changes in interest  rates.  Should interest rates decline
further,  monthly  cash return could  increase to $36 million per month.  If the
yield  curve  would  become  steeper by 50 basis  points,  cash  returned  would
decrease  to  approximately  $20-25  million  per  month.  Because  many  of the
securities' original purchase prices were above par, the yield on the securities
portfolio  will  fluctuate  in inverse  proportion  to the changes in cash flows
noted above due to the amortization of the premium. Securities activity reflects
an effort to manage excess funding and maintain a stable net interest margin.

For the third quarter of 2001,  the net interest  margin was 4.13  percent.  The
yield on average  earning  assets was 7.26 percent and rate on  interest-bearing
liabilities was 3.80 percent.

The mix of earning  assets and interest  bearing  liabilities  has changed since
third quarter 2001. Loans (the highest yielding  component of earning assets) as
a percentage of average earning assets totaled 65.6 percent in the third quarter
of 2002 compared to 75.6 percent a year ago,  while  securities  increased  from
21.7 percent to 33.5 percent and federal funds sold  decreased  from 2.7 percent
to 0.9 percent.  While total loans did not  increase as a percentage  of earning
assets, the Company  successfully  changed the mix of loans, with commercial and
consumer  volumes  increasing as a percentage of total loans and lower  yielding
residential  loan balances  declining.  Average CDs (a higher cost  component of
interest-bearing  liabilities) as a percentage of  interest-bearing  liabilities
decreased  to 41.3  percent,  compared to 46.5  percent in the third  quarter of
2001, reflecting  diminished funding requirements.  Approximately $97 million in
CDs matured during the third quarter of 2002.  Approximately  $76 million in CDs
will  mature in the fourth  quarter  of 2002,  providing  opportunity  for these
volumes to re-price to lower rates.  Lower cost interest  bearing deposits (NOW,
savings and money market balances) increased to 50.4 percent of interest bearing
liabilities,  versus 44.3 percent a year ago,  favorably  affecting deposit mix.
Borrowings (including federal funds purchased,  sweep repurchase agreements with
customers of the Company's  subsidiary,  and other borrowings)  decreased to 8.3
percent of interest  bearing  liabilities for the third quarter of 2002 from 9.2
percent in 2001.


PROVISION FOR LOAN LOSSES

No provisioning  was recorded in the first,  second or third quarter of 2002 nor
in any  quarter  in 2001,  reflecting  the  Company's  credit  quality,  low net
charge-offs and nonperforming  assets,  and slower loan growth.  Net charge-offs
totaled $201,000 for the first nine months of 2002,  compared to net charge-offs
of $169,000 in 2001.  Net  charge-offs  annualized as a percent of average loans
were at 0.04 percent for the first nine months of 2002, compared to 0.03 percent
for the same period in 2001 and 0.02  percent for the total year in 2001.  These
ratios are better than the banking industry as a whole.

The Company's  loan  portfolio  mix has been  changing.  The Company  intends to
continue to vary its loan portfolio mix by emphasizing  higher yield  commercial
and  consumer  credits  while  reducing  its  exposure to 1-4 family lower yield
residential  loans.  These changes may result in loan loss provisions should the
increased  exposure  result in greater  inherent  losses in the loan  portfolio.
Besides  loan mix,  the overall  level of net  charge-offs  can be impacted by a
decline in  economic  activity.  Management  believes  that its credit  granting
process contains a disciplined  approach that mitigates this risk and lowers the
likelihood of  significant  increases in  charge-offs  and  nonperforming  loans
during economic slowdowns.

Management  determines  the provision  for loan losses  charged to operations by
constantly analyzing and monitoring  delinquencies,  nonperforming loans and the
level of  outstanding  balances  for each  loan  classification,  as well as the
amount of net charge-offs,  and by estimating  losses inherent in its portfolio.
While the  Company's  policies  and  procedures  used to  estimate  the  monthly
provision  for loan losses  charged to  operations  are  considered  adequate by
management  and are reviewed from time to time by the Office of the  Comptroller
of the Currency  (OCC),  there exist factors  beyond the control of the Company,
such as general  economic  conditions  both locally and  nationally,  which make
management's   judgment  as  to  the  adequacy  of  the  provision   necessarily
approximate and imprecise.  (See "Nonperforming  Assets" and "Allowance for Loan
Losses")


NONINTEREST INCOME

Noninterest  income,  excluding gains and losses from securities sales,  totaled
$3,854,000  for the third quarter of 2002,  $293,000 or 8.2 percent  higher than
for the same  period last year.  Noninterest  income was  favorably  impacted by
growth in fee-based businesses. Noninterest income accounted for 24.6 percent of
operating revenues in the third quarter, compared to 23.7 percent a year ago.

Market  turmoil  began in late 2000 and  carried  through  into  2001  affecting
brokerage  revenues  with  consumers  shifting  from the purchase of  investment
products to more conservative  deposit products.  Revenues rebounded somewhat in
the  first  quarter  of 2002  with  brokerage  commissions  and fees  increasing
$143,000 or 35.8 percent year over year, while second quarter 2002's performance
was an  increase of $14,000 or 2.5  percent  and third  quarter's  result was an
improvement  of $46,000 or 11.0  percent (to  $463,000)  versus a year  earlier.
Trust  income was lower for the third  quarter  2002,  declining  $54,000 or 9.2
percent to $535,000 compared to last year for the same period. Financial markets
improved  recently  but  are  more  likely  to  remain  troubled.  Even  so,  as
demonstrated by 2002's results, the Company believes it can be successful in its
efforts  to  expand  its  customer  relationships  through  sales of  investment
management and brokerage products, including insurance.

The Company is among the leaders in the production of residential mortgage loans
in its market.  Beginning in late 2001,  the Company began  producing  loans for
third party permanent  investors to generate additional fee income and to better
manage interest rate risks. In 2002,  mortgage banking revenue totaled $630,000,
an  increase  of $96,000 or 18.0  percent  compared  to the year  earlier  third
quarter.  Mortgage  banking revenue for the third quarter would have been higher
if not for a $100,000 fair value adjustment to mortgage  servicing  rights.  The
Company expects to derive further revenue growth in the future by increasing its
market penetration, market expansion and expanding the sources of fees collected
from this business.  In August 2002, the Company opened a loan production office
in Northern Palm Beach County and added three loan originators. Mortgage banking
revenues are partially dependent upon favorable interest rates, as well as, good
overall economic conditions. Both have been favorable in 2002. Additionally, the
expansion into the fast growing Palm Beach market  (Florida's top wealth market,
expected  to grow at over 20  percent  over the next ten years) is  expected  to
generate  additional loan  production and support ongoing  increases in mortgage
banking fees should the interest rate and economic environment remain favorable.

Greater  usage of check  cards  during the third  quarter  2002 by core  deposit
customers  and an increased  cardholder  base  increased  interchange  income to
$253,000,  an increase  of $62,000 or 32.5  percent  from the prior year.  Other
deposit based  electronic  funds transfer  (EFT) fees increased  $10,000 or 12.8
percent to $88,000. Service charges on deposits increased $60,000 or 4.8 percent
year over year to $1,321,000.

Marine  finance  fees totaled  $189,000,  an increase of $30,000 or 18.9 percent
from third quarter a year ago. The Company's marine financing division (Seacoast
Marine  Finance)  produced  $13.3  million  in luxury  yacht  loans in the third
quarter  compared  to $16.1  million  and $13.8  million in the second and first
quarter of 2002,  respectively.  A total of $11.5  million was sold in the third
quarter 2002 compared to $12.5 million and $11.7 million in the second and first
quarter of 2002,  respectively.  Seacoast Marine Finance is headquartered in Ft.
Lauderdale, Florida with lending professionals in Florida, Texas and California.
The emphasis is on marine loans of $200,000 and greater.  The Company  continues
to look for opportunities to expand its market penetration of its marine finance
business.

Noninterest  income,  excluding gains and losses from securities sales,  totaled
$11,870,000 for the nine-month  period ending September 30, 2002, an increase of
$920,000 or 8.4 percent  from the same  period  last year.  As in the  quarterly
comparison,  the more significant increases were in mortgage banking, check card
interchange  income,  other  deposit  based EFT fees,  marine  finance  fees and
brokerage  commissions and fees,  increasing year over year $522,000,  $189,000,
$66,000,  $144,000  and  $203,000,   respectively.   Year-to-date  trust  income
decreased  $236,000 year over year, as a result of the financial  market turmoil
reducing asset volumes under management.

Gains  (losses)  from the sale of  securities  totaled  ($9,000),  $398,000  and
$66,000  during the  third,  second  and first  quarter  of 2002,  respectively,
compared to $8,000,  $422,000 and $145,000 in each of the same quarters in 2001.
Sales in 2002  were  transacted  to  realize  appreciation  on  securities  that
management  believed had reached their maximum potential total return.  Sales of
investments  in 2001 were  transacted to  restructure  the portfolio for the new
declining interest rate environment.


NONINTEREST EXPENSES

When compared to 2001,  noninterest  expenses for the third quarter increased by
$480,000  or 5.1  percent  to  $9,921,000.  The  Company's  overhead  ratio  has
decreased  over the last several  years.  However,  the 63.1 percent  efficiency
ratio for the third  quarter of 2002 was  slightly  higher than the 62.7 percent
ratio recorded a year ago.

Salaries and wages increased  $148,000 or 3.9 percent to $3,940,000  compared to
the prior year  quarter.  Base  salaries  increased  $173,000 or 5.3 percent and
commissions  were $43,000 or 14.7 percent higher,  but were partially  offset by
declines  of $23,000 in  temporary  services  and  $40,000  in  incentives.  The
increase in base salaries and  commissions  included  $9,000 for staffing of the
new Port St. Lucie  WalMart  branch which opened  October 16, 2002,  $31,000 for
commercial  and  residential  lending  personnel at the Jupiter loan  production
office opened on August 1, 2002, and $18,000 for additional  commercial  lending
personnel at the Company's  Ft. Pierce  location.  Employee  benefits  increased
$133,000 or 14.3 percent to $1,064,000  from the third  quarter of 2001.  Higher
group health  insurance costs were the primary cause, up $76,000 year over year,
but profit sharing and payroll taxes were higher as well, increasing $31,000 and
$26,000, respectively.

Occupancy expenses and furniture and equipment expenses,  on an aggregate basis,
decreased  $34,000  to  $1,334,000,  versus  third  quarter  results  last year.
Depreciation for furniture and equipment was $38,000 lower.

Outsourced  data  processing  costs totaled  $1,183,000 for the third quarter of
2002,  an  increase  of  $53,000 or 4.7  percent  from a year ago.  The  Company
utilizes a third party for its core data  processing  system.  Costs  associated
with this system  increased  $35,000 or 6.2 percent.  Outsourced data processing
costs are directly related to the number of transactions processed, which can be
expected to increase as the  Company's  business  volumes  grow and new products
such as bill pay, internet banking, etc. become more popular.

Costs   associated  with  foreclosed  and  repossessed   asset   management  and
disposition  totaled only  $16,000,  a  reflection  of low  nonperforming  asset
balances  (see  "Nonperforming  Assets") in the third  quarter  2002.  Legal and
professional  costs increased  $84,000 or 29.7 percent to $367,000 when compared
to 2001's  third  quarter,  primarily  a result of legal  costs  related  to the
formation of Seacoast Asset Management, LLC.

Marketing  expenses,  including sales promotion costs, ad agency  production and
printing  costs,  newspaper and radio  advertising,  and other public  relations
costs  associated  with the Company's  efforts to market  products and services,
increased by $42,000 or 9.2 percent to $498,000 when compared to a year ago.

Amortization of goodwill and other intangibles  declined $75,000 or 54.3 percent
to  $63,000  year  over  year,  entirely  due to a change in  accounting.  Under
Statement of Financial  Accounting Standards (SFAS) No. 142, "Goodwill and Other
Intangible Assets," goodwill is no longer amortized as of January 1, 2002.

Other  expenses  increased  $122,000  or 9.5  percent to  $1,412,000.  Impacting
expense in the third quarter were higher expenditures for employment advertising
and referral  fees to third  parties for lending  activities,  up year over year
$31,000 and $19,000, respectively. Remaining expenses were higher, but generally
increased with inflation and growth in business volumes.

Noninterest  expenses for the nine-month  period ending  September 30, 2002 were
$1,549,000  or 5.5 percent  higher,  totaling  $29,691,000.  As in the quarterly
discussion,  the more  significant  changes  year over year were as follows:  1)
salaries and wages increased $684,000 or 6.3 percent,  2) employee benefits grew
$314,000 or 11.0 percent,  3) occupancy  and  furniture  and equipment  expenses
declined  $121,000 or 2.9 percent,  on an aggregate  basis,  4) outsourced  data
processing  costs increased  $317,000 or 9.6 percent,  5) legal and professional
fees grew  $257,000 or 28.9 percent,  6) marketing  expenses were $79,000 or 5.5
percent  higher,  7)  amortization  of goodwill and other  intangibles  declined
$225,000  or 54.3  percent,  and 8) other  expenses  increased  $266,000  or 6.6
percent.


INCOME TAXES

Income  taxes as a percentage  of income  before taxes were 39.1 percent for the
first nine months of this year, compared to 39.3 percent in 2001.


FINANCIAL CONDITION

CAPITAL RESOURCES

The  Company's  ratio of average  shareholders'  equity to average  total assets
during the first nine months of 2002 was 7.95 percent,  compared to 7.79 percent
during the first nine months of 2001. A total of 664,509 stock option shares are
outstanding,  of which 650,509 are exercisable.  During the first nine months of
2002, 66,963 shares were exercised.  The Company also has a Board approved share
repurchase  program  of its  outstanding  Common  stock.  In  treasury  stock at
September 30, 2002, there were 1,649,028 shares totaling  $18,402,000,  compared
to 1,531,158 shares or $16,378,000 a year ago.

The risk-based  capital minimum ratio for total capital to risk-weighted  assets
for "well-capitalized" financial institutions is 10%. At September 30, 2002, the
Company's ratio was 13.62 percent.


LOAN PORTFOLIO

Total loans (net of unearned income and excluding the allowance for loan losses)
were $718,871,000 at September 30, 2002,  $104,336,000 or 12.7 percent less than
at September 30, 2001, and  $66,156,000 or 8.4 percent less than at December 31,
2001.

As part of its ongoing  balance  sheet and interest  rate risk  management,  the
Company  securitized  $6.1  million  of  its  residential  loans  and  sold  the
investment  security in the first quarter of 2002. This transaction and the sale
of current production one to four family loans contributed to the decline in the
Company's loan portfolio. During the first nine months of 2002, $86.4 million in
fixed rate residential mortgage loans were sold compared to $62.4 million during
the first nine months a year ago. The Company also sold $35.7  million in marine
loans (generated by Seacoast Marine  Finance),  compared to $36.8 million in the
first nine months of 2001. Over the past twelve months,  $121.1 million in fixed
rate  residential  loans and $46.2  million in marine loans have been sold.  The
loan sales are without recourse.

At  September  30,  2002,  the  Company's  mortgage  loan  balances  secured  by
residential  properties  amounted to $299,844,000 or 41.7 percent of total loans
(versus $399,253,000 or 48.5 percent a year ago). The next largest concentration
was loans  secured by commercial  real estate.  The  Company's  commercial  real
estate  lending  strategy  stresses  quality loan growth from local  businesses,
professionals,  experienced developers and investors. At September 30, 2002, the
Company  had  funded   commercial   real  estate  loans  totaling   $253,634,000
outstanding.  This amount and unfunded  commitments  for commercial  real estate
were comprised of the following types of loans:



(In millions)                         Funded          Unfunded           Total
Office buildings                      $38.4               $--            $38.4
Retail trade                           33.2                .2             33.4
Land development                       35.6              31.0             66.6
Industrial                             28.0               1.2             29.2
Healthcare                             24.4               8.9             33.3
Churches and educational facilities    13.8               0.2             14.0
Recreation                             10.8               1.7             12.5
Multifamily                             5.9               7.2             13.1
Mobile home parks                       5.4                --              5.4
Land                                    5.7               0.9              6.6
Lodging                                 3.5                --              3.5
Restaurant                              2.9                --              2.9
Miscellaneous                          46.0               1.8             47.8
- --------------------------------------------------------------------------------
Total                                $253.6             $53.1           $306.7

The Company  was also a creditor  for  consumer  loans to  individual  customers
(including installment loans, loans for automobiles,  boats, and other personal,
family and household purposes) totaling  $95,172,000 (versus $109,032,000 a year
ago). Also increasing,  commercial and industrial  loans totaled  $37,983,000 at
September  30, 2002,  compared to  $33,846,000  a year ago.  Commercial  lending
activities are directed  principally  towards  businesses whose demand for funds
are  within  the  Company's  lending  limits,  such as  small  to  medium  sized
professional  firms,  retail and wholesale  outlets,  and light  industrial  and
manufacturing  concerns.   Residential  lot  loans  (for  private  and  investor
purposes) totaled $13,797,000, residential construction loans totaled $6,064,000
and home equity lines outstanding totaled $12,111,000 at September 30, 2002.

The Treasure Coast is a residential  community with commercial activity centered
in retail and  service  businesses  serving  the local  residents  and  seasonal
visitors.  Therefore,  real estate mortgage lending is an important component of
the Company's  lending  activities.  Exposure to market interest rate volatility
with respect to mortgage loans is managed by attempting to match  maturities and
re-pricing  opportunities  for assets against  liabilities,  when  possible.  At
September  30, 2002,  approximately  $111 million or 37 percent of the Company's
residential mortgage loan balances were adjustable,  compared to $159 million or
40 percent a year ago.

Of the  approximate  $120 million of new  residential  loans  originated in 2002
($86.4  million  were sold),  $22 million were  adjustable  and $98 million were
fixed rate. Loans secured by residential  properties  having fixed rates totaled
approximately  $189  million at  September  30,  2002,  of which 15- and 30-year
mortgages  totaled  approximately  $80  million and $65  million,  respectively.
Remaining  fixed rate balances were comprised of home  improvement  loans,  most
with  maturities of 10 years or less. In comparison,  15- and 30-year fixed rate
residential  mortgages at September 30, 2001 totaled  approximately $104 million
and $89 million, respectively.

The Company's historical charge-off rates for residential real estate loans have
been minimal,  with $16,000 in net  recoveries for the first nine months of 2002
compared to $7,000 in net  recoveries  for all of 2001.  The  Company  considers
residential mortgages less susceptible to adverse effects from a downturn in the
real estate market.

Fixed  rate and  adjustable  rate  loans  secured  by  commercial  real  estate,
excluding  construction  loans,  totaled  approximately  $97  million  and  $105
million,  respectively,  at September 30, 2002, compared to $124 million and $95
million, respectively, a year ago.

At September  30, 2002,  the Company had  commitments  to make loans  (excluding
unused home equity lines of credit) of $119,440,000,  compared to $92,706,000 at
September 30, 2001.


ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses totaled $6,833,000 at September 30, 2002, $216,000
lower than one year earlier and $201,000 lower than at December 31, 2001. During
the first nine months of 2002, net charge-offs of $120,000 on commercial  loans,
$103,000 on consumer loans, $8,000 on commercial real estate loans and $4,000 on
home equity lines of credit were  partially  offset by recoveries on residential
real estate loans and credit cards of $16,000 and $18,000,  respectively. A year
ago, net charge-offs of $169,000 were recorded during the first nine months.

Although the allowance  balance declined  $216,000 over the last 12 months,  the
ratio of the  allowance  for loan  losses to net loans  outstanding  increased 9
basis points to 0.95 percent at September 30, 2002.  This ratio was 0.86 percent
at September  30, 2001 and 0.90 percent at December 31, 2001.  The allowance for
loan losses as a percentage of  nonaccrual  loans and loans 90 days or more past
due was 292.6  percent at September  30, 2002,  compared to 372.6 percent at the
same date in 2001.

The model  utilized to analyze the  adequacy  of the  allowance  for loan losses
takes into account such factors as credit quality, loan concentrations, internal
controls, audit results, staff turnover, local market economics and loan growth.
The resulting  allowance is reflective of the  subsidiary  bank's  favorable and
consistent delinquency trends,  historical loss performance,  and the decline in
loans  outstanding  over the last twelve months.  The size of the allowance also
reflects the large amount of  residential  real estate loans held by the Company
whose  historical  charge-offs  and  delinquencies  have been  favorable and the
growth in commercial real estate loans over the last few years.

Concentration  of  credit  risk,   discussed  under  "Loan  Portfolio"  of  this
discussion and analysis, also impacts the level of the allowance. Concentrations
typically  involve  loans to one  borrower,  an  affiliated  group of borrowers,
borrowers  engaged  in or  dependent  upon  the  same  industry,  or a group  of
borrowers  whose  loans  are  predicated  on the same  type of  collateral.  The
Company's significant  concentration of credit is a collateral  concentration of
loans  secured by real  estate.  At  September  30,  2002,  the Company had $585
million in loans  secured by real  estate,  representing  81.4  percent of total
loans,  down slightly from 82.6 percent at September 30, 2001. In addition,  the
Company is subject to a geographic  concentration  of credit because it operates
in  southeastern   Florida.   Although  not  material  enough  to  constitute  a
significant  concentration  of credit risk,  the Company has  meaningful  credit
exposure to real estate  developers  and  investors.  Levels of exposure to this
industry  group,  together  with an  assessment  of current  trends and expected
future financial  performance,  are carefully  analyzed in order to determine an
adequate  allowance  level.  Problem loan activity for this exposure needs to be
evaluated over the long term to include all economic cycles when  determining an
adequate allowance level.

While it is the  Company's  policy to charge off in the current  period loans in
which a loss is considered probable, there are additional risks of future losses
that cannot be quantified precisely or attributed to particular loans or classes
of loans.  Because  these  risks  include  the state of the  economy  as well as
conditions  affecting  individual   borrowers,   management's  judgment  of  the
allowance  is  necessarily  approximate  and  imprecise.  It is also  subject to
regulatory  examinations and determinations as to adequacy,  which may take into
account such factors as the methodology used to calculate the allowance for loan
losses and the size of the allowance for loan losses in comparison to a group of
peer companies identified by the regulatory agencies.

At year-end 2001, the Company's  allowance for loan losses equated to 12.2 times
average charge-offs for the last three years. In contrast, the allowance equated
to  approximately  two  times  charge-offs  in the  early  1990's  when  Florida
experienced  a real estate  economic  decline.  In assessing the adequacy of the
allowance,  management  relies  predominantly  on its ongoing review of the loan
portfolio,  which is  undertaken  both to ascertain  whether  there are probable
losses  that must be charged off and to assess the risk  characteristics  of the
portfolio in aggregate.  This review considers the judgments of management,  and
also those of bank regulatory agencies that review the loan portfolio as part of
their regular examination process.


NONPERFORMING ASSETS

At September 30, 2002,  the  Company's  ratio of  nonperforming  assets to loans
outstanding plus other real estate owned ("OREO") was 0.34 percent,  compared to
0.24 percent one year earlier.

At September 30, 2002, there were no accruing loans past due 90 days or more and
OREO of $119,000 was  outstanding.  In 2001 on the same date, there were $27,000
in accruing  loans past due 90 days or more and OREO  balances of $131,000  were
outstanding.

Nonaccrual loans totaled $2,335,000 at September 30, 2002, compared to a balance
of $1,865,000 at September 30, 2001.  Nonaccrual loans  outstanding at September
30, 2002 that were performing  with respect to payments  totaled  $913,000.  The
performing  loans were  placed on  nonaccrual  status  because  the  Company has
determined  that the collection of principal or interest in accordance  with the
terms of such loans is uncertain.  Of the amount reported in nonaccrual loans at
September  30, 2002,  75 percent is secured with real estate,  the  remainder by
other collateral.

Nonperforming assets are subject to changes in the economy,  both nationally and
locally,  changes in monetary  and fiscal  policies,  and changes in  conditions
affecting various borrowers from the Company's subsidiary bank. No assurance can
be given  that  nonperforming  assets  will not in fact  increase  or  otherwise
change.


SECURITIES

At September  30, 2002,  the Company had  $344,637,000  or 93.6 percent of total
securities  available for sale and  securities  held to maturity at an amortized
cost of $23,419,000, representing 6.4 percent of total securities. The Company's
securities  portfolio increased  $115,753,000 or 45.9 percent from September 30,
2001 and  $64,045,000  or 21.1 percent from  December 31, 2001.  Maturities  and
sales of  securities  of $209.3  million and $37.3  million,  respectively,  and
purchases  totaling $313.9 million were transacted  during the first nine months
of 2002.  Securities  activity  reflects  an effort to invest  funds for  better
performance as well as for the likely  potential of an increasing  interest rate
environment in the future.

Management  controls the Company's  overall  interest rate risk by maintaining a
low average  duration for the securities  portfolio  through the  acquisition of
securities returning principal monthly that can be reinvested.  At September 30,
2002, the duration of the portfolio was approximately 1.0 years.

Unrealized  net  securities  gains  totaled  $3,106,000  at September  30, 2002,
compared to net gains of  $4,004,000  at September  30, 2001 and  $3,041,000  at
December 31, 2001.  The Federal  Reserve did not alter interest rates during the
first nine months of 2002.

Company management  considers the overall quality of the securities portfolio to
be high. No securities are held which are not traded in liquid markets.


DEPOSITS / BORROWINGS

Total  deposits  increased  $29,945,000  or 3.1  percent  to  $1,006,953,000  at
September  30,  2002,  compared  to one year  earlier.  Certificates  of deposit
decreased  $38,168,000  or 9.2  percent  to  $378,647,000  over the past  twelve
months,  lower cost interest  bearing  deposits (NOW,  savings and money markets
deposits) increased $47,361,000 or 11.7 percent to $450,975,000, and noninterest
bearing demand deposits  increased  $20,752,000 or 13.3 percent to $177,331,000.
Lower interest rates, an uncertain economic  environment,  and recent turmoil in
financial  markets have aided growth in deposits as customers seek the stability
of bank  products.  The  Company's  believes its success in marketing  desirable
products in this environment,  such as its tiered money market and Money Manager
product offerings, enhanced growth in lower cost interest bearing deposits.

Repurchase agreement balances decreased over the past 12 months by $4,691,000 or
11.6 percent to  $35,855,000  at September 30, 2002.  Repurchase  agreements are
offered by the Company's  subsidiary bank to select  customers who wish to sweep
excess  balances on a daily basis for investment  purposes.  The number of sweep
repurchase  accounts  declined from 120 a year ago to 100 at September 30, 2002,
with  some  customers  closing  sweep  repurchase  relationships  due to the low
interest rate environment and diminished benefit of utilizing a sweep repurchase
agreement, and choosing to maintain balances in traditional deposit products.

At  September  30,  2002,  other  borrowings  were the same  year  over  year at
$40,000,000,  entirely  comprised  of funding  from the  Federal  Home Loan Bank
(FHLB).


INTEREST RATE SENSITIVITY

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. This
risk is measured using simulation modeling to calculate a most likely impact for
interest rate risk utilizing estimated loan and deposit growth. The objective is
to optimize the Company's financial position, liquidity, and net interest income
while limiting their volatility.

Senior management  regularly  reviews the Company's  interest rate risk position
and evaluates  strategies to manage the risk. The Company has determined that an
acceptable  level of  interest  rate risk  would be for net  interest  income to
fluctuate no more than 6 percent given a parallel  change in interest  rates (up
or down) of 200 basis points.  The Company's  most recent ALCO model  simulation
indicated net interest income would increase 2.8 percent if interest rates would
gradually rise 200 basis points over the next 12 months. While management places
a lower  probability  on further  rate  declines  after the last 50 basis  point
reduction  on November 6, 2002,  the model  simulation  indicates  net  interest
income  would  decrease  2.7% and 7.2% over the next 12  months  given a gradual
decline in interest rates of 100 and 200 basis points respectively.  It has been
the Company's  experience that non-maturity core deposit balances are stable and
subjected to limited  re-pricing when interest rates increase or decrease within
a range of 200 basis points.

On  September  30,  2002,  the  Company  had a negative  gap  position  based on
contractual  and  prepayment  assumptions  for the next  twelve  months,  with a
negative  cumulative  interest  rate  sensitivity  gap as a percentage  of total
earning assets of 2.1 percent.

The  computations of interest rate risk do not  necessarily  include all actions
management  may undertake to manage this risk in response to changes in interest
rates.  Derivative financial instruments,  such as interest rate swaps, options,
caps,  floors,  futures  and  forward  contracts  can  and  may be  utilized  as
components  of the  Company's  risk  management  profile.  The Company  does not
presently  use interest rate  protection  products in managing its interest rate
sensitivity.


CRITICAL ACCOUNTING ESTIMATES

Management after  consultation  with the audit committee  believes that the most
critical  accounting  estimates which may affect the Company's  financial status
and  involve the most  complex,  subjective  and  ambiguous  assessments  are as
follows:

         The allowance and provision for loan losses, securities available for
         sale valuation and accounting, the value of goodwill, and the fair
         market value of mortgage servicing rights at acquisition and any
         impairment of that value.

Disclosures intended to facilitate a reader's  understanding of the possible and
likely events or  uncertainties  known to management which could have a material
impact on the reported financial  information of the Company related to the most
critical accounting estimates are as follows:

Allowance and Provision for Loan Losses

The  information  contained on pages 13 and 16-19 related to the  "Provision for
Loan Losses",  "Loan Portfolio",  "Allowance for Loan Losses" and "Nonperforming
Assets" is intended to describe the known trends, events and uncertainties which
could materially impact the company's accounting estimates.

Securities Available for Sale

The fair  value of the  Available  for Sale  portfolio  at  September  30,  2002
exceeded historical  amortized cost,  producing  unrealized gains of $2,233,000.
The fair value of each security was obtained from  independent  pricing  sources
utilized by many  financial  institutions.  However,  actual  values can only be
determined  in an  arms-length  transaction  between a willing  buyer and seller
which  can,  and  often  do,  vary  from  these  reported  values.  Furthermore,
significant  changes in recorded  values due to changes in actual and  perceived
economic conditions can occur rapidly,  eliminating reported gains and producing
unrealized losses.

The credit  quality of the  Company's  security  holdings is such that  negative
changes in the fair values,  as a result of  unforeseen  deteriorating  economic
conditions,  should only be  temporary.  Further,  management  believes that the
Company's  other sources of liquidity,  as well as the cash flow from  principal
and interest  payments  from the  securities  portfolios,  reduces the risk that
losses  would be realized as a result of needed  liquidity  from the  securities
portfolio.

Value of Goodwill

Beginning  January,  1, 2002, the Company's  goodwill is no longer be amortized,
but tested for impairment.  The amount of goodwill at September 30, 2002 totaled
approximately  $2.5 million and was acquired in 1995 as a result of the purchase
of a community  bank within the  Company's  dominant  market.  The Company has a
commercial bank deposit market share of approximately 35 percent in this market,
which had a population increase of over 25 percent during the past ten years.

The  assessment  as to the  continued  value for  goodwill  involves  judgments,
assumptions and estimates regarding the future.

The  population  is forecast by the Bureau of Economic and Business  Research at
the University of Florida to continue to grow at a 20 percent plus rate over the
next ten years.  Our highly  visible local market  orientation,  combined with a
wide range of products and services and favorable demographics,  has resulted in
increasing  profitability  in  all of  the  Company's  markets.  There  is  data
available  indicating  that both the products and customers  serviced have grown
since the acquisition,  which is attributable to the increased profitability and
supports the goodwill value at September 30, 2002.

Mortgage Servicing Rights

A large portion of the Company's loan  production  involves loans for 1-4 family
residential properties. As part of its efforts to manage interest rate risk, the
Company   securitizes   pools  of  loans  and  creates  U.S.   Agency-guaranteed
mortgage-backed  securities.  As part of the  agreement  with  the  agency,  the
Company is paid a servicing  fee to manage the loan and collect the monthly loan
payments. In accordance with FAS No. 140, the Company records an asset (mortgage
servicing  rights) at the fair value of those rights. At September 30, 2002, the
total  estimated fair value of those rights was $724,000.  The fair value of the
mortgage servicing rights is based on judgments, assumptions and estimates as to
the period the fee will be collected,  current and future  interest  rates,  and
loan foreclosures. These judgments, assumptions and estimates are initially made
at the time of securitization  and reviewed at least quarterly.  Impairment,  if
any, is recognized  through a valuation  allowance and charged  against  current
earnings.


LIQUIDITY MANAGEMENT

Contractual  maturities  for assets and  liabilities  are reviewed to adequately
maintain  current  and  expected  future  liquidity  requirements.   Sources  of
liquidity,  both  anticipated  and  unanticipated,   are  maintained  through  a
portfolio of high quality marketable assets, such as residential mortgage loans,
securities  available for sale and federal funds sold. The Company has access to
federal funds lines of credit and is able to provide short term financing of its
activities by selling, under an agreement to repurchase,  United States Treasury
and Government  agency securities not pledged to secure public deposits or trust
funds.  At September  30,  2002,  the Company had  available  lines of credit of
$137,500,000.  The Company also had  $282,043,000  of United States Treasury and
Government  agency  securities  and mortgage  backed  securities not pledged and
available for use under repurchase agreements. At September 30, 2001, the amount
of securities available and not pledged was $173,607,000.

Liquidity,  as  measured  in the form of cash and  cash  equivalents  (including
federal funds sold),  totaled  $61,457,000  at September 30, 2002 as compared to
$45,428,000 at September 30, 2001. Cash and cash  equivalents vary with seasonal
deposit movements and are generally higher in the winter than in the summer, and
vary with the level of principal repayments and investment activity occurring in
the Company's securities portfolio and loan portfolio.


IMPACT OF INFLATION AND CHANGING PRICES

The financial  statements and related  financial data presented herein have been
prepared in accordance  with generally  accepted  accounting  principles,  which
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of money, over time, due to inflation.

Unlike most industrial companies, virtually all of the assets and liabilities of
a financial institution are monetary in nature. As a result, interest rates have
a more  significant  impact on a financial  institution's  performance  than the
general level of inflation.  However,  inflation affects financial institutions'
increased  cost of  goods  and  services  purchased,  the cost of  salaries  and
benefits,  occupancy expense, and similar items. Inflation and related increases
in interest rates  generally  decrease the market value of investments and loans
held and may adversely affect liquidity,  earnings,  and  shareholders'  equity.
Mortgage  originations and refinancings tend to slow as interest rates increase,
and likely will  reduce the  Company's  earnings  from such  activities  and the
income from the sale of residential mortgage loans in the secondary market.


SPECIAL CAUTIONARY NOTICE REGARDING FORWARD LOOKING STATEMENTS

This discussion and analysis contains  "forward-looking  statements"  within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities Exchange Act of 1934.

Forward-looking  statements,  including  statements with respect to our beliefs,
plans, objectives, goals, expectations, anticipations, estimates and intentions,
involve known and unknown risks,  uncertainties and other factors,  which may be
beyond our  control,  and which may cause the  actual  results,  performance  or
achievements  of Seacoast  Banking  Corporation  of Florida  ("Seacoast"  or the
"Company")  to be  materially  different  from future  results,  performance  or
achievements expressed or implied by such forward-looking statements. You should
not expect us to update any forward-looking statements.

You can identify these forward-looking  statements through our use of words such
as  "may",  "will",  "anticipate",   "assume",  "should",  "indicate",  "would",
"believe",   "contemplate",   "expect",  "estimate",   "continue",  "point  to",
"project",  "may",  "intend",  or other  similar  words and  expressions  of the
future. These forward-looking statements may not be realized due to a variety of
factors,   including,   without  limitation:  the  effects  of  future  economic
conditions;  governmental  monetary and fiscal policies,  as well as legislative
and regulatory changes;  the risks of changes in interest rates on the level and
composition  of  deposits,  loan  demand,  and the  values  of loan  collateral,
securities, and interest sensitive assets and liabilities;  interest rate risks;
the  effects of  competition  from other  commercial  banks,  thrifts,  mortgage
banking firms, consumer finance companies,  credit unions,  securities brokerage
firms,  insurance  companies,  money  market  and other  mutual  funds and other
financial  institutions  operating in the Company's  market area and  elsewhere,
including  institutions operating regionally,  nationally,  and internationally,
together  with such  competitors  offering  bank  products and services by mail,
telephone,  computer and the Internet; the failure of assumptions underlying the
establishment of reserves for possible loan losses, and the risks of mergers and
acquisitions,  including,  without  limitation,  the  related  costs,  including
integrating operations as part of these transactions, and the failure to achieve
the  expected   gains,   revenue  growth  and/or   expense   savings  from  such
transactions.

All written or oral forward-looking  statements  attributable to the Company are
expressly  qualified  in their  entirety by this  Cautionary  Notice  including,
without  limitation,  those risks and uncertainties,  described in the Company's
annual report on Form 10-K for the year ended  December 31, 2001 under  "Special
Cautionary  Notice Regarding Forward Looking  Statements",  and otherwise in the
Company's  Securities and Exchange  Commission  (SEC) reports and filings.  Such
reports are available upon request from Seacoast, or from the SEC, including the
SEC's website at http://www.sec.gov.


Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See Management's Discussion and Analysis "Interest Rate Sensitivity".

Item 4. EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The  management  of the Company  including  Mr.  Dennis S. Hudson,  III as Chief
Executive  Officer  and Mr.  William  R. Hahl as Chief  Financial  Officer  have
evaluated  the  Company's  disclosure  controls  and  procedures.   Under  rules
promulgated by The SEC,  disclosure controls and procedures are defined as those
"controls  or other  procedures  of an issuer  that are  designed to ensure that
information  required  to be  disclosed  by the issuer in the  reports  filed or
submitted by it under the Exchange Act is recorded,  processed,  summarized  and
reported,  within  the time  periods  specified  in the  Commission's  rules and
forms."  Based  on the  evaluation  of the  Company's  disclosure  controls  and
procedures,  it was determined  that such controls and procedures were effective
as of November 13, 2002, the date of the conclusion of the evaluation.

Further,  there were no significant changes in the internal controls or in other
factors that could significantly  affect these controls after November 13, 2002,
the  date  of the  conclusion  of the  evaluation  of  disclosure  controls  and
procedures.


                                 CERTIFICATION

I, Dennis S. Hudson, III, certify that:

1.   I have  reviewed  this  quarterly  report on Form 10-Q of Seacoast  Banking
     Corporation of Florida;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying officers  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a.   designed  such  disclosure  controls  and procedures  to  ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b.   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c.   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a.   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date:  November 14, 2002



______________________________________
/s/ Dennis S. Hudson, III
President & Chief Executive Officer


                                 CERTIFICATION

I, William R. Hahl, certify that:

1.   I have  reviewed  this  quarterly  report on Form 10-Q of Seacoast  Banking
     Corporation of Florida;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and  I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a.   designed  such  disclosure  controls  and procedures  to  ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b.   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c.   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a.   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date:  November 14, 2002



______________________________________
/s/ William R. Hahl
Chief Financial Officer






Part II  OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

         No reports on Form 8-K were filed for the three-month period ended
September 30, 2002.






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.



                                      SEACOAST BANKING CORPORATION OF FLORIDA





November 14, 2002                     /s/ Dennis S. Hudson, III
- -----------------                     ----------------------------------
                                      DENNIS S. HUDSON, III
                                      President &
                                      Chief Executive Officer


November 14, 2002                     /s/ William R. Hahl
- -----------------                     ---------------------------------
                                      WILLIAM R. HAHL
                                      Executive Vice President &
                                      Chief Financial Officer