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, 1997                          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)

        (407) 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:
         Class A 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, 1997:

             Class A Common Stock, $.10 Par Value - 4,757,131 shares
             -------------------------------------------------------

             Class B Common Stock, $.10 Par Value -   381,338 shares
             -------------------------------------------------------





                                      INDEX

                     SEACOAST BANKING CORPORATION OF FLORIDA



Part I   FINANCIAL INFORMATION                                         PAGE #

Item 1   Financial Statements (Unaudited)

         Condensed consolidated balance sheets -
         September 30, 1997, December 31, 1996 and
         September 30, 1996                                           3 - 4

         Condensed consolidated statements of income -
         Three months ended September 30, 1997 and 1996;
         and nine months ended September 30, 1997 and 1996            5 - 6

         Condensed consolidated statements of cash flows -
         Nine months ended September 30, 1997 and 1996                7 - 9

         Notes to condensed consolidated financial
         statements                                                   10

Item 2   Management's Discussion and Analysis of Financial
         Condition and Results of Operations                          11 - 19


Part II  OTHER INFORMATION

Item 6   Reports on Form 8-K                                          20

SIGNATURES                                                            21

Exhibit  Article 9 - Financial Data Schedule                          22 - 23







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

                                                   Sept. 30,  Dec. 31, Sept. 30,
(Dollars in thousands)                               1997      1996       1996
- --------------------------------------------------------------------------------
ASSETS
    Cash and due from banks                           27354     29358     24042
    Federal funds sold                                    0     80650      5200
 
    Securities:

        At market                                    150360    170530    159519
        At amortized cost (market values:
          $46,608 at Sept. 30, 1997,
          $53,549 at Dec. 31, 1996 &
          $55,340 at Sept. 30, 1996)                  45744     52639     54463
                                                      -----     -----     -----

          TOTAL SECURITIES                           196104    223169    213982

    Loans, net of unearned income                    608539    576324    558014
    Less:  Allowance for loan losses                  (5306)    (5657)    (5154)
                                                      -----     -----     ----- 
          NET LOANS                                  603233    570667    552860

    Bank premises and equipment                       17674     17213     17221
    Other real estate owned                             796      1064       682
    Core deposit intangibles                           1724      1975      2059
    Goodwill                                           3657      3882      3956
    Other assets                                      12200     10523     10679
                                                      -----     -----     -----
                                                     862742    938501    830681
                                                     ======    ======    ======
LIABILITIES & SHAREHOLDERS'
EQUITY

LIABILITIES
    Deposits                                         767264    811493    736813
    Federal funds purchased and securities
        sold under agreements to repurchase,
        maturing within 30 days                       11726     45088     13001
    Other liabilities                                  3658      4925      6350
                                                       ----      ----      ----
                                                     782648    861506    756164




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

                                                  Sept. 30,  Dec. 31,  Sept. 30,
(Dollars in thousands)                              1997       1996      1996
- --------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
  Preferred stock                                       0          0          0
  Class A common stock                                479        465        465
  Class B common stock                                 38         49         49
  Additional paid-in capital                        27114      26936      26725
  Retained earnings                                 54975      52090      51083
  Treasury stock                                    (1637)      (911)     (1038)
                                                   ------     ------     ------
                                                    80969      78629      77284

Securities valuation equity (allowance)              (875)     (1634)     (2767)
                                                   ------     ------     ------
      TOTAL SHAREHOLDERS'
        EQUITY                                      80094      76995      74517
                                                   ------     ------     ------
                                                   862742     938501     830681
                                                   ======     ======     ======

================================================================================

Note:  The balance  sheet at December 31, 1996 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     Nine Months
                                               Ended Sept. 30,   Ended Sept. 30,
                                               ---------------   ---------------
(Dollars in thousands, except per share data)  1997      1996     1997     1996
- --------------------------------------------------------------------------------
Interest and dividends on investment
         securities                              3124     3303     9854    10559
Interest and fees on loans                      12448    11648    37266    33797
Interest on federal funds sold                    234      121     1086      969
                                                  ---      ---     ----      ---
    TOTAL INTEREST INCOME                       15806    15072    48206    45325

Interest on deposits                             1653     1609     5200     4738
Interest on time certificates                    4722     4385    14167    13217
Interest on borrowed money                        119      100      513      558
                                                  ---      ---      ---      ---
    TOTAL INTEREST EXPENSE                       6494     6094    19880    18513
                                                 ----     ----    -----    -----
      NET INTEREST INCOME                        9312     8978    28326    26812
Provision for loan losses                         225       59      613      456
                                                  ---       --      ---      ---
    NET INTEREST INCOME AFTER
         PROVISION FOR LOAN LOSSES               9087     8919    27713    26356

Noninterest income
  Securities gains                                 51        8       14       53
  Other income                                   2681     2404     8206     7575
                                                 ----     ----     ----     ----
    TOTAL NONINTEREST INCOME                     2732     2412     8220     7628
    TOTAL NONINTEREST EXPENSES                   8575     8237    26884    23456
                                                 ----     ----    -----    -----
      INCOME BEFORE INCOME TAXES                 3244     3094     9049    10528
Provision for income taxes                       1182     1124     3290     3769
                                                 ----     ----     ----     ----
      NET INCOME                                 2062     1970     5759     6759
                                                 ====     ====     ====     ====
- --------------------------------------------------------------------------------



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

                                                  Three Months     Nine Months
                                               Ended Sept. 30,   Ended Sept. 30,
                                               ---------------   ---------------
(Dollars in thousands, except per share data)  1997      1996     1997     1996
- --------------------------------------------------------------------------------
PER SHARE COMMON STOCK:
     NET INCOME                                0.39      0.38     1.10     1.31
     CASH DIVIDENDS
      DECLARED:
      Class A                                  0.20      0.15     0.60     0.45
      Class B                                  0.18      0.135    0.54     0.405
Average shares outstanding                   5264225   5179695  5240783  5172224
- --------------------------------------------------------------------------------

See notes to condensed consolidated financial statements.



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

                                                      (In thousands of dollars)
Nine Months Ended September 30                                1997         1996
- --------------------------------------------------------------------------------
Increase(Decrease) in Cash and Cash Equivalents
Cash flows from operating activities
  Interest received                                           48561       45449
  Fees and commissions received                                8140        7191
  Interest paid                                              (20210)     (18790)
  Cash paid to suppliers and employees                       (26512)     (20391)
  Income taxes paid                                           (3753)      (4055)
                                                              -----       ----- 
Net cash provided by operating activities                      6226        9404

Cash flows from investing activities
  Maturities of securities held for sale                      21014       44092
  Maturities of securities held for investment                12849        8184
  Proceeds from sale of securities held for sale              64035       37929
  Purchase of securities held for sale                       (63614)     (37820)
  Purchase of securities held for investment                  (5928)      (5011)
  Proceeds from sale of loans                                 30889       65710
  Net new loans and principal repayments                     (64188)    (155702)
  Proceeds from the sale of other real estate owned             610        1003
  Net additions to bank premises and equipment                (1813)      (1328)
  Net change in other assets                                  (1713)        296
                                                              -----         ---
Net cash used in investing activities                         (7859)     (42647)




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

                                                      (In thousands of dollars)
Nine Months Ended September 30                               1997         1996
- --------------------------------------------------------------------------------
Cash flows from financing activities
  Net decrease in deposits                                   (44237)     (28380)
  Net decrease in federal funds purchased and
    securities sold under agreements to
    repurchase                                               (33362)     (30906)
  Exercise of stock options                                     727         307
  Treasury stock issued (acquired)                            (1274)         84
  Dividends paid                                              (2875)      (1889)
                                                              -----       ----- 
Net cash used in financing activities                        (81021)     (60784)
                                                             ------      ------ 
Net decrease in cash and cash equivalents                    (82654)     (94027)
Cash and cash equivalents at beginning of year               110008      123269
                                                             ------      ------
Cash and cash equivalents at end of period                    27354       29242
                                                              =====       =====
- --------------------------------------------------------------------------------




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

                                                       (In thousands of dollars)
Nine Months Ended September 30                                   1997      1996
- --------------------------------------------------------------------------------
Reconciliation of Net Income to Cash Provided by
  Operating Activities
Net Income                                                        5759     6759
Adjustments to reconcile net income to net cash
  provided by operating activities
  Depreciation and amortization                                   2031     1984
  Provision for loan losses                                        613      456
  Gain on sale of securities                                       (14)     (53)
  Gain on sale of loans                                           (157)    (382)
  Loss on sale and writedown of foreclosed
    assets                                                          81       59
  (Gain) loss on disposition of fixed assets                       (69)       7
  Change in interest receivable                                    340       22
  Change in interest payable                                      (330)    (276)
  Change in prepaid expenses                                     (1022)      86
  Change in accrued taxes                                         (154)      32
  Change in other liabilities                                     (852)     710
                                                                  ----      ---

Total adjustments                                                  467     2645
                                                                   ---     ----
Net cash provided by operating activities                         6226     9404
                                                                  ====     ====

- --------------------------------------------------------------------------------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other real estate owned                  423      855
  Transfers from loans to securities held for sale               21015    29702
  Market value adjustment to securities                           1059    (3247)
- --------------------------------------------------------------------------------
See notes to condensed consolidated financial statement.





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 generally accepted accounting principles 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,
1997, are not necessarily indicative of the results that may be expected for the
year ended December 31, 1997. 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, 1996.

NOTE B - ACQUISITION

On May 30,  1997,  the Company  acquired  Port St. Lucie  National  Bank Holding
Corporation  and its  subsidiaries,  Port St.  Lucie  National  Bank and  Spirit
Mortgage.  The  transaction  was treated as a pooling of interests and the prior
year financial results have been restated accordingly.







Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS


THIRD QUARTER 1997

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

The Company acquired Port St. Lucie National Bank Holding Corporation on May 30,
1997, and its  subsidiaries,  Port St. Lucie National Bank and Spirit  Mortgage.
The transaction was accounted for as a pooling of interests and, as such,  prior
period   financial   results  have  been   restated.   Additional   deposits  of
approximately $116.0 million and loans of $93.7 million were recorded at May 30,
1997,  and over 10,000 new banking  customers  were  acquired.  The  acquisition
increased the Company's  subsidiary  bank market share in Port St. Lucie to over
30 percent, creating the largest bank in the city of Port St. Lucie and rivaling
the 36 percent share in the Company's dominant Stuart/Martin County market.

During  the second  quarter of 1997,  the  Company  took a charge of  $1,467,000
($928,000  after taxes or $0.17 per share) related to the termination of certain
contracts,  a consolidation of facilities and other one-time expenses related to
the merger.  For the nine month period ended  September  30, 1997,  an aggregate
charge of $1,542,000  ($975,000 after taxes or $0.18 per share) was recorded for
merger related expenditures.

Net income  for the third  quarter  of 1997  totalled  $2,062,000  or $0.39 per
share, compared with $1,970,000 or $0.38 per share in the third quarter of 1996.

Return on average  assets was 0.94  percent and return on average  shareholders'
equity was 10.02 percent for the third quarter of 1997, compared to 0.95 percent
and 10.18 percent, respectively, for the third quarter of 1996.

NET INTEREST INCOME

Total average earning assets increased $38 million since September 30, 1996 with
the yield  declining by four basis points to 7.73 percent.  Net loans  increased
$45 million during the last twelve months,  while the yield declined by 12 basis
points to 8.34  percent.  The yield decline was primarily due to a change in the
mix of the loan portfolio as lower yielding  residential  real estate loans grew
faster than higher yielding  commercial loans. Also, in general,  interest rates
have been slightly lower for loan products in the company's  markets as a result
of intense competition for high quality loans.






Offsetting  the growth in the loan  portfolio  was a decline  in the  investment
portfolio  and federal funds sold of $6 million  since  September 30, 1996.  The
combined yield in these assets improved seven basis points to 6.18 percent.

The cost of interest bearing liabilities increased only four basis points in the
last twelve months to 3.81 percent while  outstandings grew by $32 million.  The
increase is a result of deposit growth from new branches, offset by some natural
deposit declines that occur immediately after an acquisition as customers adjust
their combined relationships.  Noninterest bearing deposits increased $8 million
since the third quarter of 1996.

As a result of the above volume and rate  changes,  the  company's  net interest
margin  declined  eight basis point to 4.57 percent from one year earlier.  This
margin  compared to 4.62 percent for the second  quarter and 4.59 percent in the
first quarter of 1997.

PROVISION FOR LOAN LOSSES

A provision of $225,000 was recorded in the third quarter of this year, compared
to $59,000 in 1996.  Net  charge-offs  for the third quarter  totaled  $370,000,
compared to net charge offs of $55,000 for the third  quarter last year and net
charge-offs of $160,000 and $434,000 for the first and second  quarters of 1997,
respectively.  Net charge-offs  annualized as a percent of average loans totaled
0.22 percent for the first nine months of 1997,  compared to net  charge-offs of
0.05 percent for the same period in 1996.  Although the net charge-offs ratio is
higher  than one year  earlier,  the  level is still  among  the  lowest  in the
industry.  The higher level of net  charge-offs in the second and third quarters
of 1997 is directly  attributable to the acquired loan  portfolio.  The acquired
loan charge-offs were identified and reserved for prior to the acquisition.

Management  determines  the  provision  for  loan  losses  which is  charged  to
operations by constantly analyzing and monitoring  delinquencies,  nonperforming
loans and the level of outstanding  balances for each loan category,  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.

NONINTEREST INCOME

Noninterest income,  excluding gains and losses from securities sales, increased
$277,000 or 11.5 percent to $2,681,000 in the third quarter compared to one year
earlier.

The  largest  increase in  noninterest  income  occurred  in service  charges on
deposits which  increased  $317,000 or 36.9 percent  compared to prior year. The
increase can be largely  attributed  to the  repricing of certain  services,  in
particular overdraft fees which were increased






37.5 percent (from $20 to $27.50),  and additional  business volumes in five new
branch locations  established over the last twelve months,  four in Indian River
County (South Vero Square, Vero Walmart,  and Oak Point opening in May, June and
July of 1997,  Sebastian  in the third  quarter of 1996),  and one in St.  Lucie
County (Nettles Island which opened in January of this year).

Trust income grew $56,000 or 11.1 percent,  and brokerage  commissions  and fees
remained  relatively  unchanged  from the  previous  year.  The flat  growth  in
brokerage  commissions  and fees can be attributed to replacing two  experienced
brokers.  The Company  expects  future growth in brokerage and trust services as
these financial products will likely remain in demand.

Noninterest  income,  excluding gains and losses from securities  sales, for the
first nine months of 1997  increased  8.3  percent,  with  increases  in service
charges on deposits and trust income.  As indicated  above for the quarter,  the
increase in service  charges on  deposits is related to internal  growth and the
repricing of certain services.

NONINTEREST EXPENSES

When compared to 1996,  noninterest  expenses for the third quarter increased by
$338,000  or 4.1  percent  to  $8,575,000  and for  the  nine  months  increased
$3,428,000 or 14.6 percent to  $26,884,000.  Expenses  totaling  $1,542,000 were
incurred  related to the termination of certain  contracts,  a consolidation  of
facilities and other one-time  expenses related to the May 30, 1997 acquisition.
Without the effect of these expenses, noninterest expenses increased 8.0 percent
year-to-date when compared to prior year.

Salaries and wages increased 5.4 percent,  compared to the same quarter of 1996,
but increased 10.2 percent year-to-date.  The Company has expanded its telephone
banking  center and added five new branches over the past twelve  months.  These
efforts  have  provided the Company  with a  tremendous  opportunity  for future
growth in loans,  deposits and other  products to better  leverage the Company's
capital  position  and  improve  earnings  in the  future.  Likewise,  occupancy
expenses and furniture and equipment expenses, on an aggregate basis,  increased
for the same reasons employment costs grew.

When compared to last year,  marketing  expenses  increased 34.1 percent for the
third quarter of 1997 and 24.7 percent for the nine months ending  September 30,
1997,  primarily  as a  result  of  increases  in  sales  promotion,  ad  agency
production, printing and media costs, and public relations costs associated with
the expanded branch  distribution  mentioned  above.  The other expense category
increased 21.2 percent or $382,000 in the third  quarter.  The increase in other
expense was caused by incremental  costs  associated with new branch  facilities
and by related technology implemented to enhance communications between existing
branches and the Company's main office  headquarters.  In addition,  the Company
incurred costs associated with development of teller and sales platform software
being contracted by an unrelated third party. Development,  which was originally
scheduled to be  completed  by August 31,  1997,  was delayed as a result of the
acquisition.






At September 30, 1997, the Company has capitalized approximately $510,000 of the
development  fees and costs.  A total of $450,000 in costs  associated  with the
development   have  been   expensed  in  the  third   quarter  as  a  result  of
inefficiencies caused by the acquisiton and other technology matters. The teller
software  is  completed  and will be  installed  in the  Company's  twenty-three
branches in the fourth  quarter.  The Company  and its vendor  estimate  that an
additional  $250,000 will be incurred to complete the sales platform software in
the fourth quarter of 1997. The Company plans to delay the implementation of the
sales  software  until  after  the first  quarter  in 1998 in order to avoid the
branches'   busiest  time  of  the  year.  The  Company  believes  delaying  the
implementation  will enhance the  installation,  but will not eliminate the risk
that  additional  costs may be incurred  before the software is  operational  in
1998.  When complete the sales  software cost will total  $410,000.  The Company
bears all the risk and costs  associated  with the successful  completion of the
software.

INCOME TAXES

Income  taxes  as  a  percentage  of  income  before  taxes  were  36.4  percent
year-to-date,  compared to 35.8 percent in 1996. The increase in rate reflects a
higher rate of  provisioning  for state  income  taxes,  a result of lower state
intangible taxes paid to the State of Florida that can be taken as a credit.  In
addition,  lower levels of  tax-exempt  interest  income have  contributed  to a
higher effective tax rate.

FINANCIAL CONDITION

CAPITAL RESOURCES

Earnings  retained by the Company  during 1997 and over the prior twelve  months
have increased the Company's capital ratio to 9.28 percent from 8.97 percent.

The risk-based capital minimum ratio of total capital to risk-weighted assets is
8 percent.  At  September  30, 1997,  the  Company's  ratio of total  capital to
risk-weighted  assets was 15.22 percent and its ratio of Tier 1 capital to total
adjusted assets was 8.70 percent.

LOAN PORTFOLIO

The Company's  loan activity is generally  confined to customers  located within
the market area known as the Treasure Coast of Florida.  This area is located on
the  southeastern  coast of Florida above Palm Beach County and extends north to
Brevard County.

Total loans (net of unearned income and excluding the allowance for loan losses)
were $608,539,000 at September 30, 1997, $50,525,000 or 9.1 percent more than at
September  30, 1996,  and  $32,215,000  or 5.6 percent more than at December 31,
1996.  During  the  first  nine  months of 1997,  $51.7  million  of fixed  rate
residential mortgages were securitized or sold.

At  September  30,  1997,  the  company's  mortgage  loan  balances  secured  by
residential  properties amounted to $332,386,000 or 54.6 percent of total loans.
The next largest concentration was loans secured by commercial real estate which
totaled $141,553,000 or 23.3 percent.






The Company  was also a creditor  for  consumer  loans to  individual  customers
(primarily secured by motor vehicles) totaling $65,403,000,  commercial loans of
$31,776,000,  construction  loans of $15,578,000 (of which  approximately  $10.5
million  is   residential   construction),   home  equity  lines  of  credit  of
$12,958,000, and unsecured credit cards of $8,591,000.

All loans and  commitments  for one-to-four  family  residential  properties and
commercial  real estate are generally  secured with first  mortgages on property
with the amount  loaned at  inception  to the fair value of the  property not to
exceed 80 percent.  Nearly all residential real estate loans are made upon terms
and  conditions  that would make such loans  eligible for resale  under  Federal
National Mortgage Association ("FNMA") or Federal Home Loan Mortgage Corporation
("FHLMC") guidelines.

Real estate mortgage lending (particularly  residential  properties) is expected
to remain an important segment of the Company's lending activities. At September
30, 1997,  approximately $188 million or 57 percent of the Company's residential
mortgage loan balances were adjustable.  Of the $188 million,  $185 million were
adjustable  rate 15- or 30-year  mortgage loans ("ARMs") that reprice based upon
the one year constant maturity United States Treasury Index plus a margin. These
15- and  30-year  ARMs  generally  consist of three  types:  1) those  repricing
annually by up to one percent with a four percent cap over the life of the loan,
of which balances of approximately $27 million were outstanding at September 30,
1997, 2) those limited to a two percent per annum increase and a six percent cap
over the life of the  loan,  of which  approximately  $71  million  in  balances
existed at September 30, 1997,  and 3) those that have a fixed rate for a period
of three,  five or seven  years,  at the end of which they are  limited to a two
percent per annum  increase and a four percent cap over the life of the loan, of
which  approximately  $87 million were  outstanding at September 30, 1997. Loans
secured by residential  mortgages having fixed rates totaled  approximately $144
million at September  30, 1997, of which 15- and 30-year  mortgages  totaled $70
million  and $42  million,  respectively.  Remaining  fixed rate  balances  were
comprised of home improvement loans with maturities less than 15 years.

The Company's historical charge off rates for residential real estate loans have
been minimal.

At September  30, 1997,  the Company had  commitments  to make loans  (excluding
unused  home  equity  lines of credit and  credit  card  lines) of  $29,658,000,
compared to $32,629,000 at September 30, 1996.

The Company  attempts to manage its real estate  exposure  risk by limiting  the
aggregate size of its commercial real estate  portfolio,  currently 23.3 percent
of total loans,  and by making  commercial  real estate loans primarily on owner
occupied  properties.  The  remainder  of the  real  estate  loan  portfolio  is
residential  mortgages to individuals,  and home equity loans, which the Company
considers less susceptible to adverse effects from a downturn in the real estate
market, especially given the area's large percentage of retired persons.




ALLOWANCE FOR LOAN LOSSES

Net losses on credit cards and installment  loans totaled $361,000 and $186,000,
respectively,  for the first  nine  months of 1997,  compared  to net  losses of
$164,000 and  $61,000,  respectively,  in 1996.  Current and  historical  credit
losses  arising  from real  estate  lending  transactions  continue  to  compare
favorably with the Company's peer group.  Net losses of $35,000 for  residential
real estate were recorded in 1997,  versus  $20,000 a year ago. Net  charge-offs
recorded for commercial real estate loans of $27,000 in the first nine months of
1997 compared with the prior year when net  recoveries of $24,000 were received.
Net  charge-offs  for  commercial  loans of $355,000 in the first nine months of
1997 compared to $25,000 in recoveries in 1996.

The ratio of the  allowance  for loan losses to net loans  outstanding  was 0.87
percent at  September  30, 1997.  This ratio was 0.92  percent at September  30,
1996.  The allowance  for loan losses as a percentage  of  nonaccrual  loans and
loans 90 days or more past due was 207 percent at September  30, 1997,  compared
to 168 percent at the same date in 1996.

NONPERFORMING ASSETS

At September 30, 1997,  the  Company's  ratio of  nonperforming  assets to loans
outstanding  plus other real  estate  owned was 0.53  percent,  compared to 0.66
percent one year earlier.

At September 30, 1997,  accruing  loans past due 90 days or more of $112,000 and
OREO of $796,000 were  outstanding.  In 1996 on the same date,  $73,000 in loans
were past due 90 days or more and $682,000 in OREO balances were outstanding.

Nonaccrual loans totaled $2,450,000 at September 30, 1997, compared to a balance
of $2,986,000 at September 30, 1996. All of the nonaccrual loans  outstanding at
September 30, 1997 were performing (current with respect to payments),  with the
exception of nine loans  aggregating  to  $582,000.  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, 1997,
approximately  81 percent is secured with real  estate,  13 percent by the Small
Business  Administration  (SBA), the remainder by other  collateral.  Management
does not expect  significant  losses for which an allowance  for loan losses has
not been provided associated with the ultimate realization of these assets.

SECURITIES

Debt  securities that the Company has the intent and ability to hold to maturity
are carried at amortized cost. All other  securities are carried at market value
and are available for sale. At September 30, 1997, the Company had  $150,360,000
or 76.7 percent of total  securities  available for sale and securities  held to
maturity were carried at an amortized  cost of  $45,744,000,  representing  23.3
percent of total securities.

The Company's  securities  portfolio  decreased  $17,878,000  from September 30,
1996.  The  securities  portfolio  as a  percentage  of earning  assets was 24.4
percent at September 30, 1997,





compared to 27.5  percent  one year ago.  This  decline is  directly  related to
growth in the loan  portfolio  and changes to the  portfolio mix which have been
transacted or pending.

Year-to-date 1997,  proceeds of $64.0 million from securities sales and maturing
funds of $33.9 million were derived.  Sales in 1997 were transacted to fund loan
growth,  offset the impact of seasonal declines in deposits which normally occur
in the summer, and to reduce the Company's sensitivity to possible interest rate
increases.  Securities  purchases of $69.5  million were  transacted in 1997. Of
this  total,  $21.0  million was 15- and 30-year  fixed rate  residential  loans
securitized and  transferred  from the Company's loan portfolio to the available
for sale securities portfolio.

Company management  considers the overall quality of the securities portfolio to
be high. The securities  portfolio had an unrealized net loss of $158,000 or 0.1
percent of  amortized  cost at  September  30,  1997,  compared to a net loss of
$2,942,000 or 1.4 percent of amortized  cost at September 30, 1996.  While rates
have  remained  low,  a shifting  U.S.  Treasury  curve  caused a  reduction  in
unrealized  depreciation.  No securities are held which are not traded in liquid
markets or that meet Federal Financial Institution Examination Council ("FFIEC")
definition of a high risk investment.

DEPOSITS

Total deposits increased $30,451,000 or 4.1 percent to $767,264,000 at September
30,  1997,  compared  to one year  earlier.  Certificates  of deposit  increased
$12,662,000 or 3.7 percent to  $354,515,000  over the past twelve months.  Lower
cost  interest  bearing  deposits  (NOW,  savings  and money  markets  deposits)
increased to a lesser  degree,  by  $4,257,000  or 1.4 percent to  $298,714,000.
Impacting deposit mix favorably,  noninterest  bearing demand deposits increased
$13,532,000 or 13.5 percent to $114,035,000.

With the  possibility  that interest  rates may increase  further as a result of
Federal  Reserve  action,   heightened   interest  by  consumers  to  invest  in
certificates of deposit as an alternative investment vehicle may occur.

INTEREST RATE SENSITIVITY

Interest rate  movements and  deregulation  of interest rates have made managing
the Company's interest rate sensitivity  increasingly  important.  The Company's
Asset/Liability  Management  Committee  (ALCO) is  responsible  for managing the
Company's  exposure to changes in market interest rates. The committee  attempts
to maintain  stable net  interest  margins by  generally  matching the volume of
assets and liabilities maturing, or subject to repricing, and by adjusting rates
to market conditions and changing interest rates.

Interest rate exposure is managed by monitoring the relationship between earning
assets and interest bearing  liabilities,  focusing  primarily on those that are
rate sensitive.  Rate sensitive assets and liabilities are those that reprice at
market interest rates within a relatively short period, defined here as one year
or less.





The  difference  between rate sensitive  assets and rate  sensitive  liabilities
represents the Company's interest  sensitivity gap, which may be either positive
(assets exceed liabilities) or negative (liabilities exceed assets).

On  September  30,  1997,  the  Company  had a negative  gap  position  based on
contractual  maturities and prepayment  assumptions  for the next twelve months,
with a negative  cumulative  interest  rate  sensitivity  gap as a percentage of
total  earning  assets of 24.5  percent.  This means that the  Company's  assets
reprice more slowly than its deposits. In a declining interest rate environment,
the cost of the Company's deposits and other liabilities may be expected to fall
faster than the interest received on its earning assets, thus increasing the net
interest spread.  If interest rates generally  increase,  the negative gap means
that the interest  received on earning  assets may be expected to increase  more
slowly than the interest paid on the Company's liabilities, therefore decreasing
the net interest spread.

It has been the Company's  experience that deposit  balances for NOW and savings
accounts  are stable and  subjected to limited  repricing  when  interest  rates
increase or decrease within a range of 200 basis points. The Company's ALCO uses
model  simulation  to manage and  measure its  interest  rate  sensitivity.  The
Company has determined  that an acceptable  level of interest rate risk would be
for net interest  income to fluctuate no more than 30 percent given an immediate
change  in  interest  rates  (up or  down)  of 200  basis  points.  Based on the
Company's most recent ALCO model simulations,  net interest income would decline
5.8 percent if interest rates would immediately rise 200 basis points.

The Company does not presently use interest rate protection products in managing
its interest rate sensitivity.

LIQUIDITY MANAGEMENT

The  objective  of  liquidity  management  is  to  ensure  the  availability  of
sufficient  cash flows to meet all  financial  commitments  and to capitalize on
opportunities  for business  expansion.  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, 1997, the
Company  had federal  funds lines of credit  available  of  $45,500,000  and had
$105,594,000  of United States  Treasury and  Government  agency  securities and
mortgage  backed  securities not pledged and available for use under  repurchase
agreements.

Liquidity,  as  measured  in the form of cash and  cash  equivalents  (including
federal funds sold),  totaled  $27,354,000  at September 30, 1997 as compared to
$29,242,000 at September 30, 1996. 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.




As is typical of financial  institutions,  cash flows from investing  activities
(primarily in loans and  securities)  and from financial  activities  (primarily
through deposit  generation and short term borrowings)  exceeded cash flows from
operations.  In 1997, the cash flow from operations of $6,266,000 was $3,178,000
lower  than  during the same  period of 1996.  Cash  flows  from  investing  and
financing   activities   reflect  the  change  in  loan  and  deposit   balances
experienced.

YEAR 2000 COMPLIANCE

The Company may decide to replace certain existing  software as a result of year
2000  compliance.  Depending  on the  alternative  chosen,  the  Company  may be
required to  write-off  certain  capitalized  software.  The amounts of any such
write-off is not currently determinable.

IMPACT OF INFLATION AND CHANGING PRICES

The financial  statements 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 levels of inflation.  However, inflation affects financial institutions'
increased  cost for 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.







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, 1997.




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, 1997                    /s/ Dennis S. Hudson, III
- -----------------                    -------------------------
                                     DENNIS S. HUDSON, III
                                     Executive Vice President & 
                                     Chief Operating Officer


November 14, 1997                    /s/ William R. Hahl
- -----------------                    -------------------
                                     WILLIAM R. HAHL
                                     Senior Vice President &
                                     Chief Financial Officer