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
             MARCH 31, 1996                         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 March 31, 1996:

             Class A Common Stock, $.10 Par Value - 3,731,621 shares

              Class B Common Stock, $.10 Par Value - 508,623 shares


 1

                                      INDEX
                     SEACOAST BANKING CORPORATION OF FLORIDA





Part I FINANCIAL INFORMATION                                             PAGE #

                                                                     
Item 1     Financial Statements (Unaudited)

           Condensed consolidated balance sheets - March 31, 1996,
           December 31, 1995 and March 31, 1995                          3 - 4

           Condensed consolidated statements of income -
           Three months ended March 31, 1996 and 1995                    5 - 6

           Condensed consolidated statements of cash flows -
           Three months ended March 31, 1996 and 1995                    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     Exhibits and Reports on Form 8-K                                 20

SIGNATURES                                                                  21

Article 9 - Financial Data Schedule                                    22 - 23



 2

Part I.  FINANCIAL INFORMATION
CONDENSED CONSOLIDATED BALANCE SHEETS   (Unaudited)
- -------------------------------------------------------------------------------

Seacoast Banking Corporation of Florida and Subsidiaries




                                                                  March 31,         December 31,        March 31,
(Dollars in thousands)                                              1996                1995              1995
- -----------------------------------------------------------------------------------------------------------------
                                                                                                
ASSETS
    Cash and due from banks                                         21924              56618              25019
    Federal funds sold                                              19100              58400              55750
    Securities:
        At market                                                  169266             159480             107810
        At amortized cost (market values:
          $50,946 at Mar. 31, 1996,
          $55,525 at Dec. 31, 1995 &
          $134,961 at Mar. 31, 1995)                                50137              54158             135749
                                                                   --------------------------------------------
          TOTAL SECURITIES                                         219403             213638             243559

    Loans, net of unearned income                                  431695             414964             303932
    Less:  Allowance for loan losses                                (4197)             (4066)             (3337)
                                                                   --------------------------------------------
          NET LOANS                                                427498             410898             300595
    Bank premises and equipment                                     15911              16104              15159
    Other real estate owned                                           688                889                  0
    Core deposit and other intangibles                               2383               2475                518
    Goodwill                                                         3919               4409                  0
    Other assets                                                     7496               7917               9910
                                                                   --------------------------------------------                
                                                                   718322             771348             650510
                                                                   ============================================

LIABILITIES & SHAREHOLDERS' EQUITY LIABILITIES
    Deposits                                                       641024             660967             581530
    Federal funds purchased and securities
        sold under agreements to repurchase,
        maturing within 30 days                                     10926              43907               8584
    Other liabilities                                                3376               4274               2767
                                                                   --------------------------------------------
                                                                   655326             709148             592881


 3

CONDENSED CONSOLIDATED BALANCE SHEETS (continued)   (Unaudited)
- -------------------------------------------------------------------------------


Seacoast Banking Corporation of Florida and Subsidiaries




                                                                 March 31,            December 31,        March 31,
(Dollars in thousands)                                             1996                   1995              1995
- -------------------------------------------------------------------------------------------------------------------
                                                                                                 
SHAREHOLDERS' EQUITY
  Preferred stock                                                     0                     0                  0
  Class A common stock                                              378                   377                373
  Class B common stock                                               51                    52                 56
  Additional paid-in capital                                      18399                 18612              18520
  Retained earnings                                               46924                 45540              41960
  Treasury stock                                                  (1212)                (1676)                 0
                                                                 -----------------------------------------------
                                                                  64540                 62905              60909
Securities valuation equity (allowance)                           (1544)                 (705)             (3280)
                                                                 -----------------------------------------------

      TOTAL SHAREHOLDERS'
        EQUITY                                                    62996                 62200              57629
                                                                 -----------------------------------------------
                                                                 718322                771348             650510
                                                                 ===============================================

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

<FN>
Note:  The balance  sheet at December 31, 1995 has been derived from the audited  financial  statements  at that
date.  See notes to condensed consolidated financial statements.
</FN>


 4


CONDENSED CONSOLIDATED STATEMENTS OF INCOME   (Unaudited)
- -------------------------------------------------------------------------------


Seacoast Banking Corporation of Florida and Subsidiaries




                                                                                 Three Months Ended
                                                                                      March 31,
                                                                                 ------------------
(Dollars in thousands, except per share data)                                     1996       1995
- ---------------------------------------------------------------------------------------------------
                                                                                      
Interest and dividends on investment securities                                   3345       3957
Interest and fees on loans                                                        9192       6432
Interest on federal funds sold                                                     669        653
                                                                                 ----------------
    TOTAL INTEREST INCOME                                                        13206      11042
Interest on deposits                                                              1318       1375
Interest on time certificates                                                     3851       2967
Interest on borrowed money                                                         281        192
                                                                                 ----------------
    TOTAL INTEREST EXPENSE                                                        5450       4534
                                                                                 ----------------
      NET INTEREST INCOME                                                         7756       6508
Provision for loan losses                                                          150          0
                                                                                 ----------------
    NET INTEREST INCOME AFTER PROVISION FOR
      LOAN LOSSES                                                                 7606       6508
Noninterest income
  Securities gains (losses)                                                         24        (53)
  Other income                                                                    2155       1599
                                                                                 ----------------
    TOTAL NONINTEREST INCOME                                                      2179       1546
    TOTAL NONINTEREST EXPENSES                                                    6634       5865
                                                                                 ----------------
      INCOME BEFORE INCOME TAXES                                                  3151       2189
Provision for income taxes                                                        1140        726
                                                                                 ----------------
      NET INCOME                                                                  2011       1463
                                                                                 ================

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


 5


CONDENSED CONSOLIDATED STATEMENTS OF INCOME   (Unaudited)
- --------------------------------------------------------------------------------


Seacoast Banking Corporation of Florida and Subsidiaries




                                                                 Three Months Ended
                                                                      March 31,
                                                                 ------------------
(Dollars in thousands, except per share data)                    1996        1995
- -----------------------------------------------------------------------------------
                                                                      
PER SHARE COMMON STOCK:
     NET INCOME                                                  0.47        0.34
     CASH DIVIDENDS DECLARED:					  
       Class A                                                   0.150       0.130
       Class B                                                   0.135       0.118
Average shares outstanding                                      4286498     4309763
- -----------------------------------------------------------------------------------


See notes to condensed consolidated financial statements.


 6


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS   (Unaudited)
- ------------------------------------------------------------------------------




Seacoast Banking Corporation of Florida and Subsidiaries                     (In thousands of dollars)
Three Months Ended March 31                                                     1996           1995
- ------------------------------------------------------------------------------------------------------
                                                                                       
Increase(Decrease) in Cash and Cash Equivalents
Cash flows from operating activities
  Interest received                                                            13135          11395
  Fees and commissions received                                                 2156           1599
  Interest paid                                                                (5585)         (4340)
  Cash paid to suppliers and employees                                         (7285)         (6451)
  Income taxes paid                                                              (93)             0
                                                                              ---------------------
Net cash provided by operating activities                                       2328           2203
Cash flows from investing activities
  Proceeds from maturity of securities classified at
    market                                                                     13857          11619
  Proceeds from maturity of securities classified at			 
    amortized cost                                                              4078           1721
  Proceeds from sale of securities classified at market                         3979          19526
  Purchase of securities classified at market                                 (29013)        (16231)
  Net new loans and principal repayments                                      (16857)        (11178)
  Proceeds from the sale of other real estate owned                              311            219
  Sale (purchase) of premises and equipment                                     (216)           125
  Net change in intangible assets                                                417            (59)
  Net change in other assets                                                     418            (78)
                                                                              ---------------------
Net cash provided by (used in) investing activities                           (23026)          5664




 7

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)(Unaudited)
- -------------------------------------------------------------------------------



Seacoast Banking Corporation of Florida and Subsidiaries             (In thousands of dollars)
Three Months Ended March 31                                             1996           1995
- ----------------------------------------------------------------------------------------------
                                                                                 
Cash flows from financing activities
  Net increase in deposits                                             (19938)         21905
  Net decrease in federal funds purchased and
    securities sold under agreements to
    repurchase                                                         (32981)        (36055)
  Sale of common stock -- Employee Stock Purchase Plan
    and Employee Profit -- Sharing Plan                                     0             22
  Exercise of stock options                                               198              0
  Treasury stock (acquired) issued                                         53              0
  Dividends paid                                                         (628)          (550)
                                                                       ---------------------
Net cash used in financing activities                                  (53296)        (14678)
                                                                       ---------------------
Net decrease in cash and cash equivalents                              (73994)         (6811)
Cash and cash equivalents at beginning of year                         115018          87580
                                                                       ---------------------
Cash and cash equivalents at end of period                              41024          80769
                                                                       =====================

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

 8

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)(Unaudited)
- -------------------------------------------------------------------------------



Seacoast Banking Corporation of Florida and Subsidiaries                          (In thousands of dollars)
Three Months Ended March 31                                                         1996           1995
- -----------------------------------------------------------------------------------------------------------
                                                                                             
Reconciliation of Net Income to Cash Provided by
  Operating Activities						  
Net Income                                                                          2011           1463
Adjustments to reconcile net income to net cash
  provided by operating activities
  Depreciation and amortization                                                      571            605
  Provision for loan losses                                                          150              0
  Loss on sale of securities                                                         (24)            53
  Loss (gain) on sale and writedown of foreclosed
    assets                                                                            25            (54)
  Loss on disposition of fixed assets                                                  5             28
  Change in interest receivable                                                      (73)           208
  Change in interest payable                                                        (135)           194
  Change in prepaid expenses                                                        (166)          (730)
  Change in accrued taxes                                                           1147            913
  Change in other liabilities                                                      (1183)          (477)
- -------------------------------------------------------------------------------------------------------
Total adjustments                                                                    317            740
                                                                                   --------------------
Net cash provided by operating activities                                           2328           2203
                                                                                   ====================

- -------------------------------------------------------------------------------------------------------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other real estate owned                                    135              0
  Market value adjustment to securities                                            (1392)          1560
  Transfer from securities held for sale to held
    for investment                                                                     0          10049
- -------------------------------------------------------------------------------------------------------


See notes to condensed consolidated financial statement.


 9


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 three month  period  ended March 31,
1996, are not necessarily indicative of the results that may be expected for the
year ended December 31, 1996. 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, 1995.

NOTE B - CONTINGENT LIABILITIES

Various   claims  and  lawsuits   are  pending   against  the  Company  and  its
subsidiaries. Although the amount of any ultimate liability with respect to such
matters cannot be determined,  in the opinion of management,  after consultation
with legal counsel,  those claims and other  lawsuits,  when resolved,  will not
have a material  adverse effect on the consolidated  financial  condition of the
Company and it's subsidiaries.

NOTE C - ACQUISITION

On April 14, 1995,  the Company  acquired  American Bank Capital  Corporation of
Florida and its subsidiary,  American Bank of Martin County. The transaction was
treated as a purchase with the Company  paying $9.3 million.  At March 31, 1996,
goodwill and core deposit intangible  related to this transaction  totalled $3.9
million and $1.9 million, respectively.

NOTE D - SECURITIZATION

At the end of May 1996, the Company  anticipates  completion of a securitization
of $26.7 million in  residential  fixed rate mortgage  loans,  $12.5 million and
$14.2  million in 15- and 30-year  mortgages,  respectively.  The newly  created
securities will be classified as available for sale in the Company's  securities
portfolio.

 10


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS


FIRST QUARTER 1996

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

Earnings  (since April 14, 1995) have been  impacted by the  acquisition  of $62
million  in  deposits  and  $46  million  in  loans  of  American  Bank  Capital
Corporation of Florida  (American) and its  subsidiary,  American Bank of Martin
County. The company's  subsidiary,  First National Bank and Trust Company of the
Treasure  Coast,  now has  seventeen  branches  with the  addition of one branch
resulting from the  acquisition.  Earnings were also favorably  impacted by loan
growth and improved trust and brokerage fees and commissions.

Net income for the first quarter of 1996 totalled $2,011,000 or $0.47 per share,
compared  with  $1,463,000  or $0.34 per share in the first  quarter of 1995 and
$1,893,000 or $0.44 per share in the fourth quarter of 1995.

Return on average  assets was 1.09  percent and return on average  shareholders'
equity  was 12.56  percent  for the first  quarter  of 1996,  compared  to first
quarter 1995's performance of 0.92 percent and 9.82 percent,  respectively,  and
the prior  year's  fourth  quarter  results of 1.06  percent and 12.00  percent,
respectively.


NET INTEREST INCOME

Earnings  in the first  three  months of 1996  benefited  from an  improved  net
interest margin.  On a tax equivalent basis the margin increased to 4.56 percent
from 4.29  percent  for the fourth  quarter  of 1995.  Excess  liquidity  in the
banking  industry  permitted a decrease in deposit rates,  with average weighted
rates for all deposit categories declining in the first quarter of 1996 compared
to fourth quarter:  NOW, savings,  money market and certificate of deposit rates
decreased 13, 8, 24 and 17 basis points, respectively.  The average rate paid on
total interest-bearing  liabilities decreased 20 basis points to 3.72 percent in
the current  quarter  from 3.92  percent in the fourth  quarter.  Enhancing  the
margin since fourth  quarter of 1995 was an increase in the yield on loans of 21
basis points,  resulting from improved loan demand and the periodic repricing of
adjustable  rate  mortgages.  Overall,  the  yield  on  average  earning  assets
increased 8 basis points to 7.73 percent.

 11

For the first  quarter a year ago,  the net  interest  margin  recorded was 4.49
percent.  A yield  on  average  earning  assets  of  7.57  percent  and  rate on
interest-bearing liabilities of 3.58 percent was recorded.

Average  earning assets for the first quarter of 1996  increased  $95,173,000 or
15.9  percent to  $691,982,000,  compared to prior  year's  first  quarter.  The
acquisition of American and enhanced loan demand provided a $123,943,000 or 41.7
percent increase in average loans to $421,476,000. Average investment securities
declined  $34,267,000  or 13.5 percent,  while  average  federal funds sold grew
$5,497,000  to  $50,047,000.  The level of  federal  funds sold is  expected  to
decline  as  anticipated  loan  growth is funded  and  deposits  decline as they
normally do in the summer season.

The mix of earning assets has had a favorable  impact on the margin.  Loans (the
highest yielding component of earning assets) as a percentage of average earning
assets increased to 60.9 percent in the first quarter of 1996,  compared to 49.9
percent a year ago. Average  certificates of deposit (the highest cost component
of interest-bearing liabilities) as a percentage of interest-bearing liabilities
increased  slightly  to 48.1  percent,  compared  to 46.9  percent  in the first
quarter of 1995.  Favorably  affecting  the mix of  deposits  was an increase in
average  noninterest-bearing  demand  deposits of $17,753,000 or 26.9 percent to
$83,672,000.

If loan  demand  continues  at its  current  pace  as a  result  of the  economy
remaining  firm,  and local  competition  allows rates paid for core deposits to
remain low, the net interest margin should continue at a level commensurate with
first quarter results over the remainder of 1996.


PROVISION FOR LOAN LOSSES

A provision of $150,000 was recorded in the first quarter of this year, compared
to no  provisioning in the first quarter of 1995 and $125,000 in provisioning in
the fourth  quarter of 1995.  Net  charge-offs  for the first  quarter  declined
slightly from $36,000 last year to $19,000 in 1996. Net  charge-offs  annualized
as a percent of average  loans  totalled  0.02 percent for the first  quarter of
1996, compared to 0.05 percent in 1995 for the same period.

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.

 12

NONINTEREST INCOME

Noninterest income, excluding gains and losses from securities sales, increased
$556,000 or 34.8 percent to $2,155,000 compared to one year earlier.

The largest increase in noninterest income occurred in brokerage commissions and
fees which  increased  $212,000  or 70.9  percent  compared  to prior  year.  In
addition,  trust income grew $117,000 or 28.2 percent.  Results  during the last
three  quarters of 1995 and in the first  quarter of 1996  indicate an improving
trend and renewed  interest by consumers in the  financial  markets.  Additional
sales staff in trust and the repricing of trust  services in mid-1995  favorably
impacted results. The company intends to continue to emphasize its brokerage and
trust  services to both existing and new  customers,  as  expectations  are that
financial markets will remain robust in 1996.

Another significant  increase occurred in service charges on deposits which rose
$164,000  or 32.9  percent  to  $663,000,  a  result  of  internal  growth,  the
acquisition of American and certain services being repriced.


NONINTEREST EXPENSES

When compared to 1995,  noninterest  expenses for the first quarter increased by
$769,000 or 13.1 percent to $6,634,000, including the impact of the acquisition.

Salaries and wages increased  $286,000 or 12.3 percent from the first quarter of
1995, and employee benefits grew $217,000 or 48.0 percent. Additional employment
costs in lending,  trust and  brokerage  have been incurred over the last twelve
months.  However,  revenue  growth has  exceeded  the  increase in salaries  and
employee  benefits,  and resulted in the company's  overhead ratio  declining to
66.3 percent in the first quarter of 1996 compared to 71.5 percent a year ago.

Occupancy expenses and furniture and equipment expenses,  on an aggregate basis,
decreased  $53,000 or 5.0 percent versus first quarter  results last year,  even
though a branch  was  added as a result  of the  acquisition.  The  premium  for
Federal Deposit  Insurance  Corporation  ("FDIC")  insurance was $168,000 lower,
reflecting  action by the FDIC to lower premium  rates,  effective in the second
half of 1995 and first quarter of 1996.

Legal and professional  fees increased  $34,000 to $181,000 and costs associated
with foreclosed and repossessed  asset management  totalled only $33,000.  These
results (on an annualized basis) are consistent with recorded results for all of
1995 and the level of activity with respect to problem asset management.

Amortization  of  intangible  assets  increased  $144,000 or 685.7  percent as a
result  of  the  acquisition  of  American,   for  which  the  company  recorded
amortizable assets for goodwill and core deposit  intangible.  The other expense
category increased $245,000 or 18.8 percent in 1996 year over year. The increase
was primarily caused by higher electronic data processing expenses and increased
business volumes.

 13

INCOME TAXES

Income  taxes as a percentage  of income  before taxes were 36.2 percent for the
first  quarter of this year,  compared to 33.2 percent in 1995.  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,  amortization  of  goodwill  related  to the  acquisition
disallowed for tax purposes and 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 the first quarter of 1996 and over the
prior twelve months have provided the company with continued  improvement in its
capital ratios. The company's ratio of average  shareholders'  equity to average
total assets during the first quarter of 1996 was 8.69 percent, compared to 9.40
percent  during  the first  quarter  of 1995  (prior to the  acquisition  of $69
million in assets from American).

Regulatory  agencies have  implemented  a risk-based  capital  framework  with a
minimum ratio of total capital to  risk-weighted  assets of 8 percent.  At March
31, 1996,  the company's  ratio of total capital to  risk-weighted  assets under
these  risk-based  rules was 15.30  percent  and its ratio of Tier 1 capital  to
total adjusted assets was 7.71 percent.  In comparison,  these ratios were 19.48
percent and 9.13 percent, respectively, at March 31, 1995.


LOAN PORTFOLIO

All of the company's loan activity is with customers  located within its defined
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  $431,695,000 at March 31, 1996,  $127,763,000 or 42.0 percent more than at
March 31, 1995,  and  $16,731,000 or 4.0 percent more than at December 31, 1995.
Approximately  $46 million of the increase year over year is directly related to
the purchase of American.

At March 31, 1996, the company's  mortgage loan balances  secured by residential
properties  amounted to  $236,713,000  or 54.8 percent of total loans.  The next
largest concentration was loans secured by commercial real estate which totalled
$105,691,000 or 24.5 percent. The company was also a creditor for consumer loans
to  individual   customers  (primarily  secured  by  motor  vehicles)  totalling
$44,097,000,  commercial  loans of  $16,280,000,  home equity lines of credit of
$10,231,000, and unsecured credit cards of $7,501,000.

 14

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.  Exposure to
market  interest rate  volatility  with respect to mortgage  loans is managed by
attempting to match  maturities and repricing  opportunities  for assets against
liabilities,  when possible. At March 31, 1996, approximately $139 million or 59
percent  of  the  company's   mortgage  loan  balances  secured  by  residential
properties  were  adjustable,  of which $134 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 two 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  $37 million  were  outstanding  at March 31,  1996,  and 2) those
limited to a two percent per annum  increase  and a four or six percent cap over
the life of the loan, of which  approximately $97 million in balances existed at
March 31, 1996.

The company's historical charge-off rates for residential real estate loans have
been minimal,  with charge-offs of $9,000 for the first quarter of 1996 compared
to $31,000 for all of 1995.

At March 31, 1996, the company had commitments to make loans  (excluding  unused
home equity lines of credit and credit card lines) of  $19,007,000,  compared to
$16,497,000 at March 31, 1995.

The company attempts to reduce its exposure to the risk of the local real estate
market by limiting the aggregate size of its commercial  real estate  portfolio,
currently  24.5 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  residential  real estate  totalled  $50,000 and
$9,000, respectively, for the first three months of 1996, compared to net losses
of $61,000 and $26,000,  respectively,  in 1995.  Current and historical  credit
losses  arising  from real  estate  lending  transactions  continue  to  compare
favorably with the company's peer group. Net recoveries  recorded for commercial
real estate loans and installment loans of $28,000 and $3,000, respectively,  in
the first quarter of 1996  compared  with the prior year when net  recoveries of
$28,000 and $20,000, respectively,  were reported. Net recoveries for commercial
loans of $9,000 in the first quarter of 1996 compared to $3,000 in recoveries in
1995.

 15

The ratio of the  allowance  for loan losses to net loans  outstanding  was 0.97
percent at March 31, 1996.  This ratio was 1.10  percent at March 31, 1995.  The
allowance for loan losses as a percentage of nonaccrual  loans and loans 90 days
or more past due was 90.9 percent at March 31, 1996, compared to 95.2 percent at
the same date in 1995.


NONPERFORMING ASSETS

At March  31,  1996,  the  company's  ratio  of  nonperforming  assets  to loans
outstanding plus other real estate owned ("OREO") was 1.20 percent,  compared to
1.15 percent one year earlier and 1.44 percent at December 31, 1995.

At March 31, 1996,  accruing loans past due 90 days or more of $135,000 and OREO
of $688,000 were  outstanding.  In 1995 on the same date, no loans were past due
90 days or more and no OREO  balances  were  outstanding.  At December 31, 1995,
$134,000 and $889,000 in past due loans and OREO were outstanding, respectively.

Nonaccrual loans totalled $4,481,000 at March 31, 1996, compared to a balance of
$3,506,000  at March 31, 1995 and  $5,105,000  at December 31, 1995.  All of the
nonaccrual  loans  outstanding at March 31, 1996 were  performing  (current with
respect  to  payments),  with  the  exception  of  seven  loans  aggregating  to
$1,305,000.  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 March 31,  1996,  95.7 percent is secured with real estate,
the remainder is ninety percent guaranteed by the Small Business  Administration
("SBA").  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 March 31, 1996, the company had  $169,266,000  or
77.1  percent of total  securities  available  for sale and  securities  held to
maturity were carried at an amortized  cost of  $50,137,000,  representing  22.9
percent of total securities.

 16

The company's  securities  portfolio decreased  $24,156,000 from March 31, 1995.
The  securities  portfolio as a percentage of earning assets was 32.7 percent at
March 31, 1996,  compared to 40.4 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.

During the first quarter of 1996, proceeds of $4.0 million from securities sales
and maturing funds of $17.9 million were derived.  Securities purchases of $29.0
million  were  transacted:  $9.0 million in fixed rate  collateralized  mortgage
obligations  with an  average  duration  of 2.0 years and $20.0  million in U.S.
Treasury securities with 2-, 3- and 5-year maturity terms (weighted average term
of 3.7 years) were acquired.

Company management  considers the overall quality of the securities portfolio to
be high. The securities  portfolio had an unrealized net loss of $896,000 or 0.4
percent  of  amortized  cost  at  March  31,  1996,  compared  to a net  gain of
$1,056,000 or 0.5 percent of amortized cost at December 31, 1995, and a net loss
of $3,003,000 or 1.2 percent of amortized  cost at March 31, 1995. 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.
The  company  does not have any assets  which  would be defined as a  derivative
security.


DEPOSITS

Total deposits  increased  $59,494,000 or 10.2 percent to  $641,024,000 at March
31,  1996,  compared  to one year  earlier.  Certificates  of deposit  increased
$15,322,000 or 5.8 percent to $279,104,000 over the past twelve months and lower
cost  interest  bearing  deposits  (NOW,  savings  and money  markets  deposits)
increased  $28,237,000  or 11.4  percent to  $276,350,000.  Noninterest  bearing
demand deposits increased $15,935,000 or 22.9 percent to $85,570,000.

Approximately  $62 million in deposits were obtained as a result of the purchase
of American.  The commercial bank deposits acquired were primarily core deposits
with  interest  rates paid and  characteristics  very  similar to the  company's
existing customer accounts.


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).

 17

On March 31, 1996,  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 27.5 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.  Therefore,  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.  At March
31, 1996, net interest  income would decline 6.6 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

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 March  31,  1996,  the  company  had  federal  funds  lines of credit
available  and  unused of  $37,500,000  and had  $118,225,000  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),  totalled  $41,024,000  at March 31,  1996 as compared to
$80,769,000  at March 31, 1995.  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.

 18

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 1996,  the cash flow from  operations of $2,328,000 was $125,000
higher  than  during the same  period of 1995.  Cash flows  from  investing  and
financing   activities  reflect  the  increase  in  loan  and  deposit  balances
experienced.


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 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.


 19


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
         March 31, 1996.


 20

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





May 14, 1996                            /s/ Dennis S. Hudson, II
                                        DENNIS S. HUDSON, III
                                        Executive Vice President &
                                        Chief Operating Officer


May 14, 1996                            /s/ William R. Hahl
                                        WILLIAM R. HAHL
                                        Senior Vice President &
                                        Chief Financial Officer



 21