UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.   20549
                                  FORM 10-Q/A

(Mark One)

 [X]  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934

              For the quarterly period ended  September 30, 2001
                                              ------------------
                                      OR

 [ ]  TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934

                       Commission File Number:   0-16181
                                                 -------


                                  ABC BANCORP
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)

        GEORGIA                                           58-1456434
------------------------                             ---------------------
(State of incorporation)                             (IRS Employer ID No.)

                    24 SECOND AVE., SE  MOULTRIE, GA 31768
                   ----------------------------------------
                   (Address of principal executive offices)

                                (229) 890-1111
                                --------------
                        (Registrant's telephone number)

     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
                                                -----    -----


There were 9,999,387 shares of Common Stock outstanding as of September 30,
2001.

                                       1


                                  ABC BANCORP
                        QUARTERLY REPORT ON FORM 10-Q/A
                   FOR THE QUARTER ENDED SEPTEMBER 30, 2001


                               TABLE OF CONTENTS


PART I - FINANCIAL INFORMATION

Item                                                                     Page
----                                                                     ----

1.      Financial Statements

          Consolidated Balance Sheets                                       3

          Consolidated Statements of Income and Comprehensive Income        4

          Consolidated Statements of Cash Flows                             6

          Notes to Consolidated Financial Statements                        7

2.      Management's Discussion and Analysis of Financial Condition and
          Results of Operations                                             9

3.      Quantitative and Qualitative Disclosures about Market Risk         13

PART II - OTHER INFORMATION

4.      Submission of Matters to a Vote of Securities Holders              14

6.      Exhibits and Reports on Form 8-K                                   14


        Signature                                                          15

                                       2




                                           ABC BANCORP AND SUBSIDIARIES
                                           CONSOLIDATED BALANCE SHEETS
                                              (Dollars in Thousands)
                                                   (Unaudited)
-----------------------------------------------------------------------------------------------------------------
                                                                             30-Sep                       Dec 31
                                                                              2001                         2000
                                                                           ----------                    --------
                                                                                                   
Assets
------
Cash and due from banks                                                    $   80,925                    $ 43,363
Federal funds sold                                                                802                           -
Securities available for sale, at fair value                                  169,384                     162,105

Loans                                                                         791,433                     587,381
Less allowance for loan losses                                                 14,139                       9,832
                                                                           ----------                    --------
             Loans, net                                                       777,294                     577,549
                                                                           ----------                    --------

Premises and equipment, net                                                    24,138                      19,703
Other assets                                                                   38,628                      23,477
                                                                           ----------                    --------
                                                                           $1,091,171                    $826,197
                                                                           ==========                    ========

Liabilities and Stockholders' Equity
------------------------------------
Deposits
  Noninterest-bearing demand                                               $  106,796                      94,917
  Interest-bearing demand                                                     197,059                     157,086
  Savings                                                                      57,903                      44,169
  Time, $100,000 and over                                                     140,966                     120,670
  Other time                                                                  368,837                     263,043
                                                                           ----------                    --------
            Total deposits                                                    871,561                     679,885
Federal funds purchased & securities sold under
    repurchase agreements                                                       4,544                       2,653
Other borrowings                                                              101,281                      55,350
Other liabilities                                                               8,903                       7,653
                                                                           ----------                    --------
            Total liabilities                                                 986,289                     745,541
                                                                           ----------                    --------


Stockholders' equity
--------------------
  Common stock, par value $1; 30,000,000 shares authorized
    10,790,369 and 9,137,990 shares issued                                     10,790                       9,138
  Surplus                                                                      45,389                      29,237
  Retained earnings                                                            52,275                      48,411
  Accumulated other comprehensive income                                        3,468                         685
  Unearned compensation                                                          (820)                       (595)
                                                                           ----------                    --------
                                                                              111,102                      86,876
  Less cost of shares acquired for the treasury, 790,982                       (6,220)                     (6,220)
                                                                           ----------                    --------
            Total stockholders' equity                                        104,882                      80,656
                                                                           ----------                    --------
                                                                           $1,091,171                    $826,197
                                                                           ==========                    ========

See Notes to Consolidated Financial Statements.


                                       3


                         ABC BANCORP AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                            (Dollars in Thousands)
                                  (Unaudited)
-------------------------------------------------------------------------------


                                                                                   2001                      2000
                                                                             ----------------            --------------
                                                                                                   
Interest income
  Interest and fees on loans                                                           17,509                $   15,038
  Interest on taxable securities                                                   $    2,373                     1,807
  Interest on nontaxable securities                                                       215                       779
  Interest on deposits in other banks                                                     197                       445
  Interest on fed funds sold                                                               16                         -
                                                                             ----------------            --------------
                                                                                       20,310                    18,069
                                                                             ----------------            --------------
Interest expense
  Interest on deposits                                                                  8,244                     7,247
  Interest on fed funds purchased and securities
   sold under agreements to repurchase                                                     32                       146
  Interest on other borrowings                                                            994                     1,185
                                                                             ----------------            --------------
                                                                                        9,270                     8,578
                                                                             ----------------            --------------

                    Net interest income                                                11,040                     9,491
Provision for loan losses                                                               1,281                       303
                                                                             ----------------            --------------
                    Net interest income after provision for loan losses                 9,759                     9,188
                                                                             ----------------            --------------
Other income
  Service charges on deposit accounts                                                   1,945                     1,564
  Other service charges, commissions and fees                                             710                       488
  Other                                                                                   170                       (57)
  Gain on sale of securities                                                               12                         -
                                                                             ----------------            --------------
                                                                                        2,837                     1,995
                                                                             ----------------            --------------
Other expense
  Salaries and employee benefits                                                       4,779                     4,211
  Equipment and occupancy expense                                                      1,394                     1,185
  Other operating expenses                                                             2,488                     2,331
                                                                             ----------------            --------------
                                                                                        8,661                     7,727
                                                                             ----------------            --------------

                    Income before income taxes                                          3,935                     3,456

Applicable income taxes                                                                 1,328                     1,118

                    Net income                                                     $    2,607                $    2,338
                                                                             ----------------            --------------
 Other comprehensive income, net of tax:
  Unrealized holding gains (losses) arising during period, net of tax              $    1,126                $    1,197
  Reclassification adjustment for (gains) losses included
    in net income, net of tax                                                      $       (8)                        -
                                                                             ----------------            --------------
                    Comprehensive income                                           $    3,725                $    3,535
                                                                             ================            ==============
Income per common share-Basic                                                      $     0.27                $     0.28
                                                                             ================            ==============
Income per common share-Diluted                                                    $     0.27                $     0.28
                                                                             ================            ==============
Average shares outstanding                                                          9,729,237                 8,364,468
                                                                             ================            ==============

See Notes to Consolidated Financial Statements.

                                       4


                         ABC BANCORP AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                 NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                            (Dollars in Thousands)
                                  (Unaudited)

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

                                                                               2001                     2000
                                                                            ----------               ----------
                                                                                               
Interest income
  Interest and fees on loans                                                $   48,258               $   42,937
  Interest on taxable securities                                                 6,780                    5,954
  Interest on nontaxable securities                                                675                    1,260
  Interest on deposits in other banks                                              550                      837
  Interest on fed funds sold                                                        44                        -
                                                                            ----------               ----------
                                                                                56,307                   50,988
                                                                            ----------               ----------

Interest expense
  Interest on deposits                                                          23,149                   19,555
  Interest on fed funds purchased and securities
    sold under agreements to repurchase                                            120                      208
  Interest on other borrowings                                                   2,570                    2,691
                                                                            ----------               ----------
                                                                                25,839                   22,454
                                                                            ----------               ----------

      Net interest income                                                       30,468                   28,534
Provision for loan losses                                                        2,497                      952
                                                                            ----------               ----------
      Net interest income after provision for loan losses                       27,971                   27,582
                                                                            ----------               ----------
Other income
  Service charges on deposit accounts                                            5,192                    4,546
  Other service charges, commissions and fees                                    1,849                    1,503
  Other                                                                            316                       63
  Gain on sale of securities                                                        11                        -
                                                                            ----------               ----------
                                                                                 7,368                    6,112
                                                                            ----------               ----------

Other expense
  Salaries and employee benefits                                                13,746                   12,659
  Equipment and occupancy expense                                                3,660                    3,268
  Other operating expenses                                                       7,379                    7,146
                                                                            ----------               ----------
                                                                                24,785                   23,073
                                                                            ----------               ----------

      Income before income taxes                                                10,554                   10,621
Applicable income taxes                                                          3,459                    3,440
                                                                            ----------               ----------

      Net income                                                            $    7,095               $    7,181
                                                                            ----------               ----------

Other comprehensive income, net of tax:
  Unrealized holding gains (losses) arising during period, net of tax       $    2,790                      869

  Reclassification adjustment for (gains) losses included
    in net income, net of tax                                               $       (7)                       -
                                                                            ----------               ----------
      Comprehensive income                                                  $    9,878               $    8,050
                                                                            ==========               ==========

Income per common share-Basic                                               $     0.79               $     0.85
                                                                            ==========               ==========

Income per common share-Diluted                                             $     0.79               $     0.84
                                                                            ==========               ==========

Average shares outstanding                                                   8,949,696                8,498,246
                                                                            ==========               ==========


See Notes to Consolidated Financial Statements.

                                       5


                         ABC BANCORP AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                 NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                            (Dollars in Thousands)
                                  (Unaudited)
  -----------------------------------------------------------------------------



                                                                                            2001                     2000
                                                                                        ------------            ---------------
                                                                                                          
OPERATING ACTIVITIES
  Net Income                                                                                $  7,095                   $  7,181
                                                                                        ------------            ---------------
  Adjustments to reconcile net income to net cash
    provided by operating activities:
        Depreciation                                                                           1,885                      1,575
        Provision for loan losses                                                              2,497                        952
        Amortization of intangible assets                                                        785                        244
        Other prepaids, deferrals and accruals, net                                            2,926                     (1,353)
                                                                                        ------------            ---------------
           Total adjustments                                                                   8,093                      1,418
                                                                                        ------------            ---------------

           Net cash provided by operating activities                                          15,188                      8,599
                                                                                        ------------            ---------------
INVESTING ACTIVITIES
  Proceeds from maturities of investment securities                                           74,610                     10,922
  Purchase of investment securities                                                          (41,812)                   (27,191)
  Proceeds from sales of securities available for sale                                            40                          -
  Increase in loans                                                                          (66,221)                   (58,726)
  Net cash received from acquisitions                                                         12,421                          -
  Decrease in federal funds                                                                    7,940                          -
  Purchase of premises and equipment                                                          (1,177)                    (2,095)
                                                                                        ------------            ---------------

           Net cash used in investing activities                                             (14,199)                   (77,090)
                                                                                        ------------            ---------------
FINANCING ACTIVITIES
  Net increase (decrease) in deposits                                                          1,474                     10,216
  Net increase in repurchase agreements                                                        1,891                     13,687
  Increase (decrease) in long-term borrowings                                                 39,719                     11,950
  Increase (decrease) in other borrowings                                                     (2,819)                   (11,634)
  Dividends paid                                                                              (3,260)                    (2,873)
  Acquisition stock issue cost                                                                  (432)
  Purchase treasury stock                                                                          -                     (4,162)
                                                                                        ------------            ---------------
           Net cash provided by (used in) financing activities                                36,573                     17,184
                                                                                        ------------            ---------------
  Net increase (decrease) in cash and due from banks                                        $ 37,562                   $(51,307)

  Cash and due from banks at beginning of period                                              43,363                     80,130
                                                                                        ------------            ---------------

  Cash and due from banks at end of period                                                  $ 80,925                   $ 28,823
                                                                                        ============            ===============

See Notes to Consolidated Financial statements.


                                       6


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accounting and reporting policies of ABC Bancorp and subsidiaries ("the
Company") conform to accounting principles generally accepted in the United
States of America and to general practices within the banking industry. The
interim consolidated financial statements included herein are unaudited, but
reflect all adjustments which, in the opinion of management, are necessary for a
fair presentation of the consolidated financial position and results of
operations for the interim periods presented. All adjustments reflected in the
interim financial statements are of a normal, recurring nature. Such financial
statements should be read in conjunction with the financial statements and notes
thereto and the report of independent auditors included in the Company's
Form 10-K Annual Report for the year ended December 31, 2000. The results of
operations for the nine months ended September 30, 2001 are not necessarily
indicative of the results to be expected for the full year.

NOTE 2.  MERGERS AND ACQUISITIONS

     On April 13, 2001, ABC Bancorp issued 347,504 common shares and
$3,229 million in cash to acquire Tri-County Bank. Tri-County Bank had
approximately $49 million in assets at the date of acquisition and is
headquartered in Trenton, Florida. The acquisition has been accounted for as a
purchase and results of operations of Tri-County Bank since the date of
acquisition are included in the consolidated financial statements. The total
amount of excess cost recorded on the books was $1.6 million. The allocation of
excess cost between intangible assets and goodwill has not been finalized
because appropriate documentation of fair values has not been obtained.

     On June 29, 2001, Tri-County Bank purchased the Newberry, Florida branch of
Republic Security Bank.  The transaction included all consumer and business
deposit accounts (approximately $20 million currently) and associated lines of
credit, along with real property and certain fixed assets.   The total amount of
excess cost recorded on the books amounted to $1.2 million.  The allocation of
excess costs between intangible assets and goodwill has not been finalized
because appropriate documentation of fair values has not been obtained.

     On July 23, 2001, ABC Bancorp acquired Golden Isles Financial Holdings,
Inc. and its wholly-owned Subsidiary, The First Bank of Brunswick, by issuing
1,241,204 common shares and $10.2 million in cash.  Golden Isles Financial
Holdings had approximately $150 million in assets at the date of acquisition and
is headquartered in Brunswick, Georgia.  The acquisition has been accounted for
as a purchase and the results of operations of Golden Isles Financial Holdings
since the date of acquisition are included in the consolidated financial
statements.  For the three months ended September 30, 2001, other operating
expense included $70,000 for amortization of other intangible assets related to
this acquisition.  These amortization charges are subject to adjustment pending
the completion of the allocation among amortizable intangible assets and non-
amortizable goodwill arising from this acquisition.

     In connection with the Golden Isles acquisition, net assets acquired
amounted to $12.1 million for which a total consideration of $24.7 million was
paid. The amount of excess cost recorded on the books amounted to $12.6 million.
The allocation of excess costs between intangible assets and goodwill has not
been finalized because appropriate documentation of fair values has not been
obtained. For purposes of the pro forma consolidated results of operations
presented below, it has been assumed that 50% of the excess cost will be
allocated to intangible assets to be amortized on a straight-line basis over a

                                       7


period of 15 years and that 50% will be allocated to goodwill. The pro forma
results of operations for all periods presented do not reflect any impairment of
goodwill.

     Unaudited pro forma consolidated results of operations for the three months
and the nine months ended September 30, 2001 and 2000 as though Golden Isles had
been acquired as of January 1, 2000 follow:



                                                    Three             Nine             Three            Nine
                                                    Months           Months           Months           Months
                                                    Ended             Ended            Ended            Ended
                                               --------------    -------------    -------------    -------------
                                                      September 30, 2001                 September 30, 2000
                                               -------------------------------    ------------------------------
                                                          (Dollars in Thousands, Except Per Share Data)
                                               -----------------------------------------------------------------
                                                                                        
        Net interest income                      $  11,180         $  32,913        $  10,696        $  32,190

        Net income                               $     324         $   4,646        $   2,418        $   7,481

        Earnings per share:
          Basic                                  $     .03         $     .47        $     .25        $     .77
          Diluted                                $     .03         $     .47        $     .25        $     .77


NOTE 3.  PRONOUNCEMENTS ISSUED NOT YET ADOPTED

     In July, 2001, the Financial Accounting Standards Board issued two
statements - Statement 141, Business Combinations, and Statement 142, Goodwill
and Other Intangible Assets, which will potentially impact the Company's
accounting for its reported goodwill and other intangible assets.


Statement 141:
     .  Eliminates the pooling method for accounting for business combinations.

     .  Requires that intangible assets that meet certain criteria be reported
        separately from goodwill.

     .  Requires negative goodwill arising from a business combination to be
        recorded as an extraordinary gain.

Statement 142:
     .  Eliminates the amortization of goodwill and other intangibles that are
        determined to have an indefinite life.

     .  Requires, at a minimum, annual impairment tests for goodwill and other
        intangible assets that are determined to have an indefinite life.

Upon adoption of these Statements, the Company is required to:
     .  Re-evaluate goodwill and other intangible assets that arose from
        business combinations entered into before July 1, 2001. If the recorded
        other intangible assets do not meet the criteria for recognition, they
        should be reclassified to goodwill. Similarly, if there are other
        intangible assets that meet the criteria for recognition but were not
        separately recorded from goodwill, they should be reclassified from
        goodwill.

     .  Reassess the useful lives of intangible assets and adjust the remaining
        amortization periods accordingly.

     .  Write-off any remaining negative goodwill.

     The Company has not yet completed its full assessment of the effects of
these new pronouncements on its financial statements and so is uncertain as to
the impact.  The standards generally are required to be implemented by the
Company in its 2002 financial statements.

                                       8


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

     Liquidity management involves the matching of the cash flow requirements of
customers, who may be either depositors desiring to withdraw funds or borrowers
needing assurance that sufficient funds will be available to meet their credit
needs, and the ability of ABC Bancorp and its subsidiaries (the "Company") to
meet those needs.  The Company strives to maintain an adequate liquidity
position by managing the balances and maturities of interest-earning assets and
interest-bearing liabilities so that the balance it has in short-term
investments at any given time will adequately cover any reasonably anticipated
immediate need for funds.  Additionally, the subsidiary Banks (the "Banks")
maintain relationships with correspondent banks which could provide funds to
them on short notice, if needed.

     The liquidity and capital resources of the Company are monitored
continuously by the Company's Board-authorized Asset and Liability Management
Committee, and on a periodic basis by state and federal regulatory authorities.
As determined under guidelines established by these regulatory authorities, the
Company's and the Banks' liquidity ratios at September 30, 2001 were considered
satisfactory. At that date, the Banks' short-term investments were adequate to
cover any reasonably anticipated immediate need for funds. The Company is aware
of no events or trends likely to result in a material change in liquidity.
During the nine months ended September 30, 2001, total capital increased
$24,226,000 to $104,852,000. Of this increase, $3,958,000 resulted from the
purchase of Tri-County Bank, $13,199,000 resulted from the purchase of Golden
Isles Financial Holdings, Inc., $3,835,000 from the retention of earnings (net
of $3,260,000 dividends paid to shareholders), $451,000 for the accrual for
grants of restricted shares as incentive to certain employees, and $2,783,000 in
other comprehensive income, net of taxes.

     At September 30, 2001, ABC had binding commitments for capital expenditures
of approximately $350,000.  The Company anticipates that approximately $350,000
will be required for capital expenditures during the remainder of 2001.
Additional expenditures may be required for other mergers and acquisitions.

Results of Operations

     The Company's results of operations are determined by its ability to
effectively manage interest income and expense, to minimize loan and investment
losses, to generate noninterest income and to control noninterest expense.
Since interest rates are determined by market forces and economic conditions
beyond the control of the Company, the ability to generate net interest income
is dependent upon the Banks' ability to obtain an adequate spread between the
rate earned on interest-earning assets and the rate paid on interest-bearing
liabilities.  Thus, the key performance measure for net interest income is the
interest margin or net yield, which is taxable-equivalent net interest income
divided by average earning assets.

                                       9


Results of Operations (Continued)

     The primary component of consolidated earnings is net interest income, or
the difference between interest income on interest-earning assets and interest
paid on interest-bearing liabilities. The net interest margin is net interest
income expressed as a percentage of average interest-earning assets. Interest-
earning assets consist of loans, investment securities and Federal funds sold.
Interest-bearing liabilities consist of deposits and borrowings, such as Federal
funds purchased, securities sold under repurchase agreements and Federal Home
Loan Bank advances. A portion of interest income is earned on tax-exempt
investments, such as state and municipal bonds, and on loans to states and
municipalities. This tax-exempt income and its resultant yields are stated on a
taxable-equivalent basis in order to be comparable to taxable investments and
loans.

Comparison of Statements of Income

     The net interest margin on a taxable-equivalent basis was 4.91% and 5.40%
during the nine months ended September 30, 2001 and 2000, respectively, a
decrease of 49 basis points. These variances are attributable to fluctuations in
the average rates charged and fees earned on loans and the average rates paid on
deposit accounts.  Several decreases in key interest rates by the Federal
Reserve Bank during the nine-month period also attributed to the decrease in net
interest margin, because the rate of yield on certain variable-rate assets
decreased immediately, whereas most interest-bearing liabilities are fixed-rate,
and thus rates could not be decreased until maturity.

     Net interest income was $30.47 million as compared to $28.53 million during
the nine months ended September 30, 2001 and 2000, respectively, representing an
increase of  6.80%. Of this increase, 41.70% related to the acquisition of Tri-
County Bank, and 51.55% related to the acquisition of Golden Isles.

     The provision for loan losses is a charge to earnings in the current period
to replenish the allowance for loan losses and maintain it at the level
management determines is adequate. The provision for loan losses charged to
earnings amounted to $2,497,000 and $952,000 during the nine months ended
September 30, 2001 and 2000. Additional provision for loan losses was recorded
during the second and third quarters of 2001 to reserve against possible losses
in loans that were identified by the Company as having deteriorated in quality.
Such loans were also reclassified as non-performing assets.

     The allowance for loan losses represents a reserve for potential losses in
the loan portfolio. The adequacy of the allowance for loan losses is evaluated
quarterly based on a review of all significant loans, with a particular emphasis
on non-accruing, past due and other loans that management believes require
attention. Another factor used in determining the adequacy of the reserve is
management's judgment about factors affecting loan quality and assumptions about
the local and national economy.

     The allowance for loan losses totaled $14.1 million and $9.8 million as of
September 30, 2001 and December 31, 2000, respectively, with $3.5 million of the
increase attributable to acquisitions.  The allowance for loan losses as a
percentage of total loans was 1.79% and 1.67% as of September 30, 2001 and
December 31, 2000, respectively.

     Non-performing assets were $13.8 million and $6.1 as of September 30, 2001
and December 31, 2000, respectively, with $3.1 million of the increase
attributable to acquisitions. The ratio of non-performing assets as a percentage
of the loan loss reserve was 98% and 62% as of September 30, 2001 and
December 31, 2000, respectively.

     Management considers the allowance for loan losses as of September 30, 2001
adequate to cover potential losses in the loan portfolio.

                                       10


     Following is a comparison of noninterest income for the nine months ended
September 30, 2001 and 2000 (dollars in thousands).

                                                          Nine Months Ended
                                                             September 30,
                                                          -----------------
                                                           2001       2000
                                                          ------     ------
         Service charges on deposits                      $5,192     $4,546
         Other service charges, commissions and fees       1,849      1,503
         Other income                                        316         63
         Gain on sale of securities                           11          -
                                                          ------     ------
           Total noninterest income                       $7,368     $6,112
                                                          ======     ======

     Total noninterest income for the nine months ended September 30, 2001 was
$1,256,000 higher than during the same period in 2000. Service charges on
deposit accounts accounted for the majority of the increase at $646,000 of which
$142,000 related to the acquisition of Tri-County Bank, and $105,000 related to
the acquisition of Golden Isles. Other service charges, commissions and fees
increased because of enhanced income from the Company's retail division,
particularly mortgage financing. Other income was higher due to several
nonrecurring property disposal gains being recognized during 2001.

     Following is an analysis of noninterest expense for the nine months ended
September 30, 2001 and 2000 (dollars in thousands).

                                                         Nine Months Ended
                                                           September 30,
                                                         ------------------
                                                           2001       2000
                                                         -------    -------
         Salaries and employee benefits                  $13,746    $12,659
         Occupancy and equipment expense                   3,660      3,268
         Other expense                                     7,379      7,146
                                                         -------    -------
           Total noninterest expense                     $24,785    $23,073
                                                         =======    =======

Comparison of Statements of Income (Continued)

     Total noninterest expense for the nine months ended September 30, 2001 was
$1,712,000 higher than during the same period in 2000, of  which $567,000
related to the acquisition of Tri-County Bank, and $800,000 related to the
acquisition of Golden Isles.

     Salaries and employee benefits for the nine months ended September 30, 2001
were $1,087,000 or 8.58% higher than during the same period in 2000. The
acquisition of Tri-County Bank accounted for $335,000, the acquisition of Golden
Isles accounted for $445,000 of the increase and the remaining $307,000 related
to normal increases in salaries and employee benefits.

                                       11


     Following is a condensed summary of net income during the nine months ended
September 30, 2001 and 2000 (dollars in thousands).

                                                      Nine Months Ended
                                                        September 30,
                                                 ----------------------------
                                                  2001                 2000
                                                 -------              -------
         Net interest income                     $30,468              $28,534
         Provision for loan losses                 2,497                  952
         Other income                              7,368                6,112
         Other expense                            24,785               23,073
                                                 -------              -------
           Income before income taxes             10,554               10,621
         Applicable income taxes                   3,459                3,440
                                                 -------              -------
             Net income                          $ 7,095              $ 7,181
                                                 =======              =======

     Net income decreased $86,000 or 1.20% to $7,095,000 for the nine months
ended September 30, 2001 as compared to $7,181,000 for the nine months ended
September 30, 2000. Net interest income of ABC and its subsidiaries increased
$1,934,000, the provision for loan losses increased by $1,545,000 and all other
noninterest expense increased by $1,712,000.

Comparison of Balance Sheets

     Total assets increased by $265 million, or 32.07% to $1,091 million at
September 30, 2001 from $826 million at December 31, 2000. Approximately $66
million of this increase related to the acquisition of the Tri-County Bank and
the Newberry branch, and approximately $150 million of this increase related to
the acquisition of Golden Isles.

     Total earning assets increased by $255 million, or 33.77%, to $1,010
million at September 30, 2001 from $755 million at December 31, 2000. Of this
increase, approximately $66 million related to the acquisition of the Tri-County
Bank and the Newberry branch, and approximately $141 million related to the
acquisition of Golden Isles.

     Total loans, net of the allowance for loan losses, increased by $199
million, or 34.43% to $777 million at September 30, 2001 from $578 million at
December 31, 2000. Approximately $33 million of this increase related to the
acquisition of the Tri-County Bank and the Newberry branch, and approximately
$109 related to the acquisition of Golden Isles.

     Total deposits increased by $192 million, or 28.24% to $872 million at
September 30, 2001 from $680 million at December 31, 2000. Approximately 12.25%
and 13.96% of deposits were noninterest-bearing as of September 30, 2001 and
December 31, 2000, respectively. Approximately $63 million of

                                       12


this increase related to the acquisition of the Tri-County Bank and the Newberry
branch, and approximately $129 million related to the acquisition of Golden
Isles.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is exposed only to U. S. dollar interest rate changes and,
accordingly, the Company manages exposure by considering the possible changes in
the net interest margin.  The Company does not have any trading instruments nor
does it classify any portion of the investment portfolio as held for trading.
The Company does not engage in any hedging activities or enter into any
derivative instruments with a higher degree of risk than mortgage backed
securities which are commonly pass through securities.  Finally, the Company has
no exposure to foreign currency exchange rate risk, commodity price risk, and
other market risks.

     Interest rates play a major part in the net interest income of a financial
institution.  The sensitivity to rate changes is known as "interest rate risk."
The repricing of interest earning assets and interest-bearing liabilities can
influence the changes in net interest income.  As part of the Company's
asset/liability management program, the timing of repriced assets and
liabilities is referred to as Gap management.  It is the policy of the Company
to maintain a Gap ratio in the one-year time horizon of .80 to 1.20

     The Company uses simulation analysis to monitor changes in net interest
income due to changes in market interest rates. The simulation of rising,
declining and flat interest rate scenarios allows management to monitor and
adjust interest rate sensitivity to minimize the impact of market interest rate
swings. The analysis of the impact on net interest income over a twelve month
period is subjected to a gradual 200 basis point increase or decrease in market
rates on net interest income and is monitored on a quarterly basis. The most
recent simulation model projects net interest income would increase 4.52% if
rates rise gradually over the next year. On the other hand, the model projects
net interest income to decrease 6.81% if rates decline over the next year.

                                       13


Part II.  Other Information

Item 4.  Submission of Matters to a Vote of Securities Holders

     There were no matters submitted to a vote of securities holders during the
quarter ended September 30, 2001.


Item 6.  Exhibits and Reports on Form 8-K

A.  Exhibits --

          Exhibit 10.1          Executive Employment Agreement with
                                W. Edwin Lane, Jr. dated as of August 21, 2001.

B.  ABC has filed a Current Report on Form 8-K, dated July 23, 2001, concerning
    its acquisition by merger of Golden Isles Financial Holdings, Inc. ("Golden
    Isles"). The Current Report on Form 8-K was filed under Item 2 of Form 8-K,
    and no financial information concerning ABC or Golden Isles was required to
    be filed therewith.

                                       14


                                   SIGNATURE

     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:



                                         ABC BANCORP

         11/01/01                        /s/ W. EDWIN LANE, JR.
---------------------------              ---------------------------------------
           Date                          W. EDWIN LANE, JR.
                                         EXECUTIVE VICE PRESIDENT AND
                                          CHIEF FINANCIAL OFFICER
                                         (Duly authorized officer and principal
                                          financial/accounting officer)

                                       15