SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q/A

[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, 2003                          No. 0-13660

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

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

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

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

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

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

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

         YES [X]  NO [  ]

Indicate  by check mark  whether the  registrant  is an  accellerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

         YES [X]  NO [  ]

Indicate the number of shares outstanding of each of the registrant's classes of
common stock as of March 31, 2003:

                Common Stock, $.10 Par Value - 13,928,951 shares



Seacost  Banking  Corporation  of Florida (the  "Company")  filed its  Quarterly
Report on Form 10-Q for the quarter  ended March 31, 2003 (the "Form 10-Q") with
the  Securities and Exchange  Commission on May 14, 2003.  This amendment to the
Form 10-Q is being filed to include certain  certifications as separate exhibits
(Exhibits  No.  99-1,  99-2,  99-3,  and  99-4).  In the  original  filing,  the
certifications  herein  referred to as Exhibits No. 99-1 and 99-2 were not filed
as separate documents and the certifications  herein referred to as Exhibits No.
99-3 and 99-4 were inadvertently omitted. For the convenience of the reader, the
Company is refiling the entire Form 10-Q. No modifications have been made to the
Form 10-Q except as described above.





                                      INDEX

                     SEACOAST BANKING CORPORATION OF FLORIDA



Part I   FINANCIAL INFORMATION                                        PAGE #

Item 1   Financial Statements (Unaudited)

             Condensed consolidated balance sheets -
             March 31, 2003 and December 31, 2002                     3 - 4

             Condensed consolidated statements of income
             Three months ended March 31, 2003 and 2002                   5

             Condensed consolidated statements of cash flows -
             Three months ended March 31, 2003 and 2002               6 - 7

             Notes to condensed consolidated financial
             statements                                              8 - 10

Item 2   Management's Discussion and Analysis of Financial
             Condition and Results of Operations                    11 - 25

Item 3   Quantitative and Qualitative Disclosures about Market
             Risk                                                        26

Item 4   Evaluation of Disclosure Controls and Procedures           27 - 29

Part II  OTHER INFORMATION

Item 6   Exhibits and Reports on Form 8-K                                30

SIGNATURES                                                               31







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

Seacoast Banking Corporation of Florida and Subsidiaries

                                                   March 31,       December 31,
(Dollars in thousands)                               2003              2002
--------------------------------------------------------------------------------
ASSETS
    Cash and due from banks                     $   63,534         $   49,571
    Federal funds sold and interest
     bearing deposits                               30,990                251
    Securities:
        Trading (at fair value)                     43,719                  0
        Held for sale (at fair value)              440,185            466,278
        Held for investment (fair values:
          $20,605 at March 31, 2003 and
          $33,168 at December 31, 2002)             19,998             32,181
                                                --------------------------------
          TOTAL SECURITIES                         503,902            498,459

    Loans sold and available for sale               11,696             13,814
    Loans                                          661,536            688,161
    Less:  Allowance for loan losses                (6,546)            (6,826)
                                                --------------------------------
          NET LOANS                                654,990            681,335
    Bank premises and equipment, net                16,036             16,045
    Other assets                                    16,678             21,822
                                                --------------------------------
                                                $1,297,826         $1,281,297
                                                ================================
LIABILITIES
    Deposits                                    $1,060,591         $1,030,540
    Federal funds purchased and securities
     sold under agreements to repurchase,
     maturing within 30 days                        65,241            102,967
    Other borrowings                                65,000             40,000

    Other liabilities                                6,468              7,043
                                                --------------------------------
                                                 1,197,300          1,180,550



SHAREHOLDERS' EQUITY
  Preferred stock, par value $1.00 per share,
    authorized 4,000,000 shares, none issued
    or outstanding                                       0                  0
  Common stock, par value $0.10 per share,
    authorized 22,000,000 shares, issued
    15,549,378 and outstanding 13,928,951
    shares at March 31, 2003, issued 15,549,378
    and outstanding 13,890,001 at December 31,
    2002                                             1,555              1,555
  Additional paid-in capital                        26,994             26,994
  Retained earnings                                 90,533             89,960
  Less: Treasury stock
    1,620,427 shares at March 31, 2003
    1,659,377 shares at December 31, 2002          (17,916)           (18,578)
                                                --------------------------------
                                                   101,166             99,931
Other comprehensive income (loss)                     (640)               816
                                                --------------------------------
      TOTAL SHAREHOLDERS'
        EQUITY                                     100,526            100,747
                                                --------------------------------
                                                $1,297,826         $1,281,297
                                                ================================

--------------------------------------------------------------------------------
Note:  The balance  sheet at December 31, 2002 has been derived from the audited
financial statements at that date. See notes to condensed consolidated financial
statements.





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

                                                          Three Months Ended
                                                               March 31,
--------------------------------------------------------------------------------
(Dollars in thousands, except per share data)            2003            2002
--------------------------------------------------------------------------------
Interest and dividends on securities                 $ 4,074            $ 3,308
Interest and fees on loans                             11,982            14,768
Interest on federal funds sold                             21               285
                                                  ------------------------------
    TOTAL INTEREST INCOME                              16,077            18,361
Interest on deposits                                      903             1,346
Interest on time certificates                           2,701             4,388
Interest on borrowed money                                873               850
                                                  ------------------------------
    TOTAL INTEREST EXPENSE                              4,477             6,584
                                                  ------------------------------
      NET INTEREST INCOME                              11,600            11,777
Provision for loan losses                                   0                 0
                                                  ------------------------------
    NET INTEREST INCOME AFTER PROVISION FOR
      LOAN LOSSES                                      11,600            11,777
Noninterest income
  Securities gains (losses)                            (1,157)               66
  Other income                                          5,371             3,983
                                                  ------------------------------
    TOTAL NONINTEREST INCOME                            4,214             4,049
    TOTAL NONINTEREST EXPENSES                         10,875             9,768
                                                  ------------------------------
      INCOME BEFORE INCOME TAXES                        4,939             6,058
Provision for income taxes                              1,716             2,372
                                                  ------------------------------
      NET INCOME                                      $ 3,223           $ 3,686
                                                  ==============================

--------------------------------------------------------------------------------
PER SHARE COMMON STOCK:
     Net income diluted                                $ 0.23            $ 0.26
     Net income basic                                    0.23              0.26

     Cash dividends declared                             0.11              0.10

Average shares outstanding - Diluted               14,248,755        14,304,921

Average shares outstanding - Basic                 13,923,795        14,007,291
--------------------------------------------------------------------------------
See notes to condensed consolidated financial statements.




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

                                                         Three Months Ended
                                                               March 31,
--------------------------------------------------------------------------------
(Dollars in thousands, except per share data)             2003           2002
--------------------------------------------------------------------------------
Increase (Decrease) in Cash and Cash Equivalents
Cash flows from operating activities
  Interest received                                     $ 18,399       $ 19,142
  Fees and commissions received                            5,432          4,073
  Interest paid                                           (4,468)        (6,801)
  Cash paid to suppliers and employees                   (12,494)       (10,025)
  Income taxes paid                                          (81)            (2)

                                                     ---------------------------
Net cash provided by operating activities                  6,788          6,387
Cash flows from investing activities
  Proceeds from maturity of securities held for
   sale and trading                                      104,142         67,463
  Proceeds from maturity of securities held for
   investment                                             12,217          1,334
  Proceeds from sale of securities held for sale          57,061         21,571
  Purchase of securities held for sale                  (184,698)      (151,155)
  Net new loans and principal repayments                  28,463         39,334
  Proceeds from the sale of other real estate owned           10              0
  Additions to bank premises and equipment                  (462)          (214)
  Net change in other assets                               5,837            457
                                                     ---------------------------
Net cash provided by (used in) investing activities       22,570        (21,210)
Cash flows from financing activities
  Net increase in deposits                                30,058         25,026
  Net decrease in federal funds purchased and
    repurchase agreements                                (37,726)          (950)
  Net increase in other borrowings                        25,000              0
  Exercise of stock options                                  661            413
  Treasury stock issued (acquired)                        (1,117)            19
  Dividends paid                                          (1,532)        (1,390)
                                                     ---------------------------
Net cash provided by financing activities                 15,344         23,118
                                                     ---------------------------
Net increase in cash and cash equivalents                 44,702          8,295
Cash and cash equivalents at beginning of period          49,822         92,114
                                                     ---------------------------
Cash and cash equivalents at end of period               $94,524       $100,409
                                                     ===========================

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



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)(Unaudited)
Seacoast Banking Corporation of Florida and Subsidiaries
                                                         Three Months Ended
                                                               March 31,
--------------------------------------------------------------------------------
(Dollars in thousands)                                    2003           2002
--------------------------------------------------------------------------------
Reconciliation of Net Income to Cash Provided by
  Operating Activities
Net Income                                               $ 3,223        $ 3,686
Adjustments to reconcile net income to net cash
  provided by operating activities
  Depreciation and amortization                            2,884          1,587
  Securities losses (gains)                                1,157            (66)
  Loss (gain) on sale and write down of foreclosed
    assets                                                    (2)             1
  Loss (gain) on disposition of fixed assets                   4             (5)
  Change in interest receivable                               29           (178)
  Change in interest payable                                   9           (217)
  Change in prepaid expenses                                  76             11
  Change in accrued taxes                                  1,728          2,454
  Change in other liabilities                             (2,320)          (886)
--------------------------------------------------------------------------------
Total adjustments                                          3,565          2,701
                                                     ---------------------------
Net cash provided by operating activities                $ 6,788        $ 6,387
                                                     ===========================

--------------------------------------------------------------------------------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other real estate owned           $  0          $  74
  Market value adjustment to securities                   (2,383)        (2,683)
  Transfers from loans to securities held for sale             0          6,075
--------------------------------------------------------------------------------
See notes to condensed consolidated financial statements.






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

NOTE A - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all
of the  information  and  footnotes  required by generally  accepted  accounting
principles for complete financial statements. In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation  have been included.  Operating  results for the  three-month
period ended March 31, 2003, are not necessarily  indicative of the results that
may be expected for the year ending December 31, 2003. 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, 2002.

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

Trading  Securities:  Securities  classified as trading are carried at estimated
fair values based on quoted market prices or third party sources. Trading income
includes  realized and unrealized gains and losses from trading positions and is
included in securities gains (losses) in the consolidated financial statements.

Loan Commitments:  The Company enters into mortgage forward delivery  contracts,
which are accounted for as free standing derivatives,  to economically hedge its
exposure to changes in interest rates in its mortgage loan origination activity.
The notional amount of the forward delivery contracts, along with the underlying
rate and terms of the contracts,  are equivalent to the unpaid  principal amount
of the mortgage loan commitments being  economically  hedged,  hence the forward
delivery  contracts   effectively  fix  the  forward  sales  price  and  thereby
substantially eliminate interest rate and price risk to the Company.

Mortgage  loan  commitments  can  include  interest  rate  locks  that have been
extended to borrowers who have applied for loan funding and meet certain defined
credit and underwriting  criteria.  The Company  classifies and accounts for the
interest  rate locks as  free-standing  derivatives  with  changes in fair value
included in current earnings.  Gains (losses) on interest rate lock commitments,
which  economically  are  offset by the  mortgage  forward  delivery  contracts,
represent  the change in value from  rate-lock  inception  to the balance  sheet
date. The net gain of these instruments was $337,000.

Hedging  Activities:  Hedging  derivatives that qualify for hedge accounting are
recognized  on the  balance  sheet at fair  value as either  derivative  product
assets  or  liabilities  with an  offset to  either  current  earnings  or other
comprehensive  income,  as  appropriate.  Hedge  ineffectiveness,   if  any,  is



calculated  and recorded in current  earnings.  The Company is exposed to credit
risk in the event of nonperformance by the counterparty which is controlled with
credit monitoring procedures.


NOTE B - COMPREHENSIVE INCOME

Under FASB  Statement  of Financial  Accounting  Standards  No. 130,  "Reporting
Comprehensive  Income,"  the  Company  is  required  to report a measure  of all
changes in equity,  not only  reflecting net income but certain other changes as
well. At March 31, 2003 and 2002, comprehensive income was as follows:

                                                            Three Months Ended
                                                                 March 31,
(Dollars in thousands)                                      2003          2002

Net Income                                                 $3,223        $3,686
Unrealized loss on cash flow hedge (net of tax)               (58)           --
Unrealized gains (losses) on securities (net of tax)       (1,105)       (1,645)
Net reclassification adjustment for prior unrealized
   security gains                                            (293)           --
                                                           -------       -------
Comprehensive Income                                       $1,767        $2,041

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

NOTE C - DERIVATIVE FINANCIAL INSTRUMENTS

Derivative  financial  instruments,  such as  interest  rate  swaps and  forward
contracts are valued at quoted market prices or the discounted cash flow method.
The estimated fair value and carrying value of the Company's interest rate swaps
and financial derivatives, utilized for asset and liability management purposes,
were included in the condensed  consolidated balance sheet at March 31, 2003, as
follows:

                                                 Carrying Value      Fair Value

Derivative Product Assets
    Interest rate swap which qualify for
     hedge accounting                               $200,000           $200,000
    Derivative Contracts which do not qualify
     for hedge accounting                            337,000            337,000

Derivative Product Liabilities
    Cash Flow interest rate swap which does
     qualify for hedge accounting                     92,000             92,000

The above derivative financial instruments had no effect on net interest income.
A total of $92,000 was recorded to other  comprehensive  income, net of taxes of
$34,000.



NOTE D - EARNINGS PER SHARE DATA

                                                          Three Months Ended
(Dollars in thousands,                                         March 31,
except per share data)                                  2003              2002
Basic:
   Net Income                                          $3,223            $3,686
Average shares outstanding                         13,923,795        14,007,291
Basic EPS                                              $ 0.23            $ 0.26

Diluted:
   Net Income                                          $3,223            $3,686
   Average shares outstanding                      13,923,795        14,007,291
   Net effect of dilutive stock
      Options - based on treasury
       Stock method                                   324,960           297,630

Total                                              14,248,755        14,304,921

Diluted EPS                                            $ 0.23            $ 0.26

NOTE E - ACCOUNTING STANDARDS

In April 2003, the Financial  Accounting Standards Board (FASB) issued SFAS 149,
"Amendment of Statement 133 on Derivative  Instruments and Hedging  Activities,"
which amends and clarifies  financial  accounting  and reporting for  derivative
instruments  and  hedging  activities  under FASB  Statement  133.  The  Company
believes that the effect of the amendments,  generally  effective for after June
30, 2003, will not be material.




Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS

FIRST QUARTER 2003

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

EARNINGS SUMMARY

Net income for the first  quarter of 2003 totaled  $3,223,000 or $0.23 per share
diluted,  lower than the  $4,044,000 or $0.28 per share diluted  recorded in the
fourth  quarter of 2002 and lower than the $3,686,000 or $0.26 per share diluted
reported in the first quarter of 2002. Included in first quarter 2003's earnings
is the impact of investment  securities losses totaling  $1,157,000 or $0.05 per
share  diluted,  reflecting  efforts to  restructure  the  Company's  investment
portfolio for better performance in the current interest rate environment.  Note
that  earnings per share  results for prior  periods  reflect the  three-for-one
stock split on Common Stock  effective July 15, 2002 for  shareholders of record
on July 1, 2002.

Return on average  assets was 1.02  percent and return on average  shareholders'
equity  was 13.07  percent  for the first  quarter of 2003,  compared  to fourth
quarter 2002's performance of 1.32 percent and 16.24 percent,  respectively, and
the prior  year's  first  quarter  results of 1.18  percent  and 15.45  percent,
respectively.


NET INTEREST INCOME

Net  interest  income (on a fully  taxable  equivalent  basis) for 2003  totaled
$11,639,000,  $9,000 or 0.1 percent less than for the fourth quarter of 2002 and
$177,000 or 1.5 percent lower than for the first quarter of 2002.

Net interest  margin on a tax equivalent  basis declined 13 basis points to 3.89
percent for the first  quarter of 2003 from 4.02 percent for the fourth  quarter
of 2002.  Since  December  2000,  the  Federal  Reserve has been  aggressive  in
reducing  short-term  interest  rates.  A 50 basis point  reduction  occurred in
December 2000,  followed by subsequent  reductions  totaling 400 basis points in
2001 and a 50 basis point reduction in November 2002.

During the second half of 2002, the yield curve flattened over 100 basis points.
More recently, during the first quarter of 2003, the yield curve flattened again
and  resulted  in  accelerated  principal  repayments  of loans  and  investment
securities  collateralized by residential  properties.  Management believed that
the  margin  would  decline in the first six months of 2003 in the range of 6-14
basis points. With a flatter yield curve, a negative impact on the margin can be
expected as reinvestment rates are lower.



To manage margin compression, the Company transfered securities with significant
amortizing  premiums  to trading  and  adjusted  carrying  values to fair market
values,  resulting in securities  losses of $1,157,000  for the quarter.  Of the
$503,902,000  in securities  at March 31, 2003,  $43,719,000  are  classified as
trading.  Activity in the Company's  securities portfolio was significant during
the quarter, with maturities and sales of securities of $116.4 million and $57.1
million,  respectively,  and purchases totaling $184.7 million. This compares to
maturities,  sales  and  purchases  in the  first  quarter  a year  ago of $68.8
million, $21.6 million and $151.2 million.  Securities activity during the first
quarter  reflects an effort to invest funds for better  performance,  as well as
manage excess funding and maintain a stable net interest margin.

Higher principal  repayments of loans and investments  combined with deposit and
borrowing  increases  had to be invested in earning  assets at lower rates.  The
yield on earning  assets for the first  quarter of 2003 declined 35 basis points
to 5.39 percent from fourth  quarter 2002.  Decreases in the yield on loans of 9
basis points to 7.05 percent, the yield on securities of 36 basis points to 3.17
percent,  and the yield on federal funds sold of 13 basis points to 1.27 percent
were recorded  during the first quarter of 2003.  Average earning assets for the
first  quarter of 2003  increased  $62,106,000  or 5.4 percent when  compared to
prior year's fourth quarter.  Average loan balances declined  $28,628,000 or 4.0
percent to $690,022,000 and average federal funds sold decreased  $10,278,000 or
60.5% to $6,723,000,  while average investment securities increased $101,012,000
or 24.3  percent  to  $515,974,000.  The  decline  in loans was  principally  in
residential  real estate credits,  reflecting the low interest rate  environment
that has provided  customers the  opportunity to refinance.  Consistent with its
strategy to generate more fee income and reduce  interest rate risks, a majority
of residential mortgage loans were sold servicing released.

The cost of interest-bearing  liabilities in the first quarter of 2003 decreased
30 basis  points  to 1.83  percent  from  fourth  quarter,  with  rates for NOW,
savings,  money  market  accounts,  certificates  of  deposit  (CDs),  and other
borrowings  decreasing  11, 18, 15, 42 and 152 basis points,  respectively.  The
average  balance  for  NOW,  savings  and  money  market  balances  (aggregated)
increased $20,899,000 or 4.5 percent from fourth quarter and noninterest bearing
deposits  increased  $5,850,000 or 3.2 percent,  while  certificates  of deposit
declined  $3,770,000 or 1.0 percent.  Growth in low-cost/no cost funding sources
reflects  the  Company's   longstanding   strategy  of  building  core  customer
relationships and tailoring its products and services to satisfy customer needs.

During the latter part of 2002 and into the first quarter of 2003, the Company's
interest  rate risk  position  shifted to a more  asset  sensitive  profile.  To
mitigate this, on January 3, 2003 the Company swapped fixed rate payments on CDs
with  varying  maturities  beginning  in October 2005 and ending in October 2007
with a notional amount of $54 million to floating (three month LIBOR).  The swap
with terms  identical  to the CD's has been 100  percent  effective  and reduced
interest expense on CDs by $194,000 during the first quarter.  An additional $25
million  floating rate borrowing  (tied to three month LIBOR with a 3-year term)
was acquired on January 30, 2003 from the Federal  Home Loan Bank  (FHLB).  This
funding was invested in securities with 3- to 4-year duration, also reducing the
Company's  recent  exposure to increasing  asset interest rate  sensitivity  and
leveraging to increase future earnings.  A one-year forward contract to swap the



floating rate on the FHLB borrowing to a fixed rate (3.12 percent) was acquired,
based on  projections  that asset  sensitivity  will  decline  in one year.  The
forward  contract  locks the spread in rate between the  borrowing and purchased
securities prospectively. (See Note C for further information)

For the first quarter of 2002,  the net interest  margin was 4.05  percent.  The
yield on average  earning  assets was 6.33 percent and rate on  interest-bearing
liabilities was 2.77 percent.

Year over year the mix of earning assets and interest  bearing  liabilities  has
changed.  Loans  (the  highest  yielding  component  of  earning  assets)  as  a
percentage of average  earning  assets totaled 56.9 percent in the first quarter
of 2003 compared to 66.9 percent a year ago,  while  securities  increased  from
27.2 percent to 42.5 percent and federal funds sold  decreased  from 5.9 percent
to 0.6 percent.  While total loans did not  increase as a percentage  of earning
assets, the Company  successfully  changed the mix of loans, with commercial and
consumer  volumes  increasing as a percentage of total loans and lower  yielding
residential  loan balances  declining.  Average CDs (a higher cost  component of
interest-bearing  liabilities) as a percentage of  interest-bearing  liabilities
decreased  to 37.6  percent,  compared to 40.8  percent in the first  quarter of
2002, reflecting diminished funding requirements and allowing for lower rates to
be paid on CDs.  Approximately  $82  million  in CDs  matured  during  the first
quarter of 2003.  An  additional  $77  million in CDs will  mature in the second
quarter of 2003,  providing further opportunity for these volumes to re-price to
lower rates (assuming the Federal Reserve maintains short-term interest rates at
existing levels).  Lower cost interest bearing deposits (NOW,  savings and money
market  balances)  increased  to 48.7 percent of interest  bearing  liabilities,
versus 47.2 percent a year ago,  favorably  affecting  deposit  mix.  Borrowings
(including federal funds purchased,  sweep repurchase  agreements with customers
of the Company's subsidiary,  and other borrowings) increased to 13.7 percent of
interest bearing  liabilities in the first quarter from 12.0 percent a year ago,
reflecting an increase in average  balances  maintained  by customers  utilizing
sweep arrangements and the new FHLB borrowing.


PROVISION FOR LOAN LOSSES

No provisioning  was recorded in the first quarter of 2003 nor in any quarter in
2002  and  2001,  reflecting  the  Company's  exceptional  credit  quality,  low
nonperforming  assets, and slower loan growth. Net charge-offs  totaled $280,000
for the first  quarter of 2003  compared to $124,000  in 2002.  Net  charge-offs
annualized  as a percent of average  loans  were at 0.16  percent  for the first
quarter of 2003,  compared to 0.06 percent for the same quarter in 2002 and 0.03
percent  for the total  year in 2002.  These  ratios  are much  better  than the
banking industry as a whole.

The Company's  loan  portfolio  mix has been  changing.  The Company  intends to
continue to vary its loan portfolio mix by emphasizing  higher yield  commercial
and consumer credits. These changes may result in increased loan loss provisions
should the  increased  exposure  result in greater  inherent  losses in the loan
portfolio.  Besides  loan  mix,  the  overall  level of net  charge-offs  can be
impacted by a decline in economic activity.  Management believes that its credit



granting  process  contains a disciplined  approach that mitigates this risk and
lowers the likelihood of significant  increases in charge-offs and nonperforming
loans during economic slowdowns.

Management  determines  the provision  for loan losses  charged to operations by
constantly analyzing and monitoring  delinquencies,  nonperforming loans and the
level of outstanding  balances for each loan 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. ( See "Nonperforming Assets" and "Allowance for Loan Losses")


NONINTEREST INCOME

Noninterest  income,  excluding gains and losses from securities sales,  totaled
$5,371,000 for the first quarter of 2003, $1,388,000 or 34.8 percent higher than
for the same  period last year.  Noninterest  income was  favorably  impacted by
growth in fee-based businesses. Noninterest income accounted for 31.6 percent of
net revenue in the first quarter, compared to 25.3 percent a year ago.

Market  turmoil  began in late 2000 and  carried  through  into  2001  affecting
brokerage  activities,  with consumers  shifting from the purchase of investment
products to more conservative  deposit products.  Revenues rebounded somewhat in
2002, but for the first quarter of 2003 brokerage commissions and fees decreased
$123,000 or 22.7 percent to $420,000,  year over year. Trust income was lower as
well,  declining  $73,000 or 12.2 percent to $524,000.  Financial markets remain
troubled.  Even so, the Company  believes it can be successful in its efforts to
expand its customer  relationships  through sales of investment  management  and
brokerage products, including insurance. When financial markets improve, revenue
from these products will expand and contribute to future earnings results.

The Company is among the leaders in the production of residential mortgage loans
in its market.  In order to  generate  additional  fee income and better  manage
interest  rate risks,  the  Company  produces  loans for third  party  permanent
investors.  Changes  in the fair  value of  mortgage  loan  interest  rate  lock
commitments granted to customers,  and the related derivative  contracts entered
into with permanent  investors  used to  economically  hedge this exposure,  are
recorded in income.  At March 31,  2003,  a change in fair value of $337,000 was
included in mortgage  banking  fees.  In 2003,  mortgage  banking  fees  totaled
$1,638,000,  an increase of $862,000 or 111.1  percent  more than a year ago for
the first quarter.  The Company  expects to derive further revenue growth in the
future by  increasing  its market  penetration,  market  expansion and expanding
sources of fees  collected  from this  business.  The Company  intends to expand
further into Palm Beach County (Florida's top wealth market, expected to grow at



20 percent over the next ten years).  And, if interest  rates remain  relatively
low,  additional  loan  production is expected to support  ongoing  increases in
mortgage banking fees, assuming the economic environment remains favorable.

Greater  usage of check  cards  during the first  quarter  2003 by core  deposit
customers  and an increased  cardholder  base  increased  interchange  income to
$289,000,  an increase of $66,000 or 29.6 percent from the prior year.  VISA and
Mastercard  have agreed in principle  to a reduction  in check card  interchange
rates effective  August 1, 2003, which most likely will result in lower fees and
income for all financial  institutions.  Other deposit  based  electronic  funds
transfer income increased  $15,000 or 14.9 percent to $116,000.  Service charges
on  deposits  were level year over year at  $1,217,000.  Greater  analysis  fees
collected from commercial customers, a result of reduced earnings credits in the
current interest rate environment, were offset by lower overdraft fees.

Marine finance fees totaled $807,000, an increase of $640,000 from first quarter
a year ago. The Company's  marine financing  division  (Seacoast Marine Finance)
produced  $44.9 million in boat loans,  up $31.1 million year over year. A total
of  $44.5  million  of  production   was  sold.   Seacoast   Marine  Finance  is
headquartered in Ft. Lauderdale,  Florida with lending  professionals in Florida
and California.  The Company  continues to look for  opportunities to expand its
market  penetration  of its marine  finance  business and  recently  added seven
employees  to its  production  team in  California  to fully  serve the  western
markets, including Washington and Oregon.

Losses from the sale of securities totaled $1,157,000 in 2003, compared to gains
of $66,000  in 2002.  Sales of  investments  in early  2003 were  transacted  to
restructure the portfolio for the current  interest rate  environment.  Sales in
the first quarter of 2002 were transacted to realize  appreciation on securities
that management believed had reached their maximum potential total return.


NONINTEREST EXPENSES

When compared to 2002,  noninterest  expenses for the first quarter increased by
$1,107,000  or 11.3 percent to  $10,875,000.  The Company's  overhead  ratio has
decreased over the last several years. The 63.9 percent efficiency ratio for the
first quarter of 2003 was slightly higher than the 62.6 percent ratio recorded a
year ago.

Salaries and wages increased $399,000 or 10.6 percent to $4,159,000  compared to
the prior year  quarter.  Commissions  on revenue  from  mortgage  banking  were
$76,000  higher  year over year and base  salaries  increased  $383,000  or 11.6
percent.  The increase in base salaries included $68,000 for branch personnel in
two new offices opened in Palm Beach County in January of this year, $38,000 for
commercial  lending  personnel at the loan production  office opened in Jupiter,
Florida in August 2002,  $32,000 for the Port St. Lucie,  Florida WalMart office
opened in October  2002,  and $79,000 for  personnel in California in the marine
finance division added in November 2002. Employee benefits increased $168,000 or



16.0  percent  to  $1,216,000  from the  first  quarter  of 2002.  Group  health
insurance  costs were the primary  cause for the  increase in 2003,  up $148,000
year over year.

Occupancy expenses and furniture and equipment expenses,  on an aggregate basis,
increased  $129,000 or 9.5 percent to $1,493,000,  versus first quarter  results
last year.  Costs related to new  locations,  specifically  the new branches and
loan  production  office in Palm Beach County,  an office in California  and the
Port St. Lucie WalMart,  added $136,000 to occupancy  expenses and furniture and
equipment expenses in 2003 versus a year ago.

Outsourced  data  processing  costs totaled  $1,286,000 for the first quarter of
2003,  an  increase  of  $40,000 or 3.2  percent  from a year ago.  The  Company
utilizes third parties for its core data processing system and merchant services
processing.  Outsourced data processing costs are directly related to the number
of  transactions  processed,  which can be expected to increase as the Company's
business volumes grow and new products such as bill pay, internet banking,  etc.
become more popular.

Costs   associated  with  foreclosed  and  repossessed   asset   management  and
disposition  totaled only  $10,000,  a  reflection  of low  nonperforming  asset
balances  (see  "Nonperforming  Assets") in the first  quarter  2003.  Legal and
professional  costs increased  $83,000 or 25.5 percent to $408,000 when compared
to March 31, 2002.  Additional  legal costs and accounting  fees associated with
the  establishment of a Real Estate  Investment Trust (REIT) to more efficiently
manage real estate assets and to reduce the Company's effective tax rate and tax
provisioning  were the primary cause for the increase in legal and  professional
fees for the first quarter.

Marketing  expenses,  including sales promotion costs, ad agency  production and
printing  costs,  newspaper and radio  advertising,  and other public  relations
costs  associated  with the Company's  efforts to market  products and services,
increased  by $37,000 or 7.2  percent to $550,000  when  compared to a year ago.
Included in first quarter costs were grand opening  expenditures for the two new
branches in Palm Beach County.

Amortization of other intangibles remained level at $63,000.

Other expenses  increased  $255,000 or 17.8 percent to  $1,690,000.  The primary
increase was in  subcontractor  fees paid to marine  finance  solicitors,  which
increased by $148,000 from a year ago,  principally due to the addition of sales
staff in California.


INCOME TAXES

Income  taxes as a percentage  of income  before taxes were 34.7 percent for the
first  quarter of this year,  compared  to 39.2  percent in 2002.  Beginning  in
January 2003 the Company formed a subsidiary and transferred certain real estate
assets to a real estate  investment  trust  (REIT).  As a result,  the Company's
state income tax liability was reduced.



FINANCIAL CONDITION

CAPITAL RESOURCES

The  Company's  ratio of average  shareholders'  equity to average  total assets
during the first  quarter of 2003 was 7.81  percent,  compared  to 7.67  percent
during the first  quarter of 2002.  The  Company  manages the size of its equity
through a program of share  repurchases  of its  outstanding  Common  stock.  In
treasury  stock  at  March  31,  2003,  there  were  1,620,427  shares  totaling
$17,916,000, compared to 1,533,504 shares or $16,440,000 a year ago.

The risk-based  capital minimum ratio for total capital to risk-weighted  assets
for  "well-capitalized"  financial  institutions  is 10%. At March 31, 2003, the
Company's ratio was 13.95 percent.

LOAN PORTFOLIO

Total loans (net of unearned income and excluding the allowance for loan losses)
were  $661,536,000  at March 31, 2003,  $92,999,000 or 12.3 percent less than at
March 31, 2002,  and  $26,625,000 or 3.9 percent less than at December 31, 2002.
Higher  prepayments of the residential  mortgage loans has resulted in a decline
in loan portfolio.

At March 31, 2003, the Company's  mortgage loan balances  secured by residential
properties  amounted to  $237,613,000  or 35.9  percent of total  loans  (versus
$330,730,000 or 43.8 percent a year ago).

During the first  quarter  of 2003,  $64.1  million  in fixed  rate  residential
mortgage  loans were sold,  compared to $37.0 million during the first quarter a
year ago. The Company  also sold $44.5  million in marine  loans  (generated  by
Seacoast  Marine  Finance),  compared to $11.7  million in the first  quarter of
2002.  Over the past twelve  months,  $164.6  million in fixed rate  residential
loans and  $113.9  million in marine  loans  have been sold.  The loan sales are
without recourse.

The company's  loan  portfolio  secured by commercial  real estate has increased
4.9% over the last twelve (12) months.

The Company's  commercial  real estate lending  strategy  stresses  quality loan
growth  from  local  businesses,   professionals,   experienced  developers  and
investors.  At March 31,  2003,  the Company had funded  commercial  real estate
loans totaling  $263,637,000 or 39.9 percent of total loans (versus $251,267,000
or 33.3  percent a year  ago).  At March 31,  2003,  this  amount  and  unfunded
commitments  for commercial real estate were comprised of the following types of
loans:



(In millions)                           Funded         Unfunded          Total
--------------------------------------------------------------------------------
Office buildings                        $ 38.8           $  --           $ 38.8
Retail trade                              34.5             1.8             36.3
Land development                          36.8            26.6             63.4
Industrial                                27.3             3.7             31.0
Healthcare                                26.1             3.8             29.9
Churches and educational facilities       13.6             0.4             14.0
Recreation                                11.8             0.5             12.3
Multifamily                                7.4             5.2             12.6
Mobile home parks                          4.0              --              4.0
Land                                       5.9             1.0              6.9
Lodging                                    3.4              --              3.4
Restaurant                                 3.4             0.1              3.5
Miscellaneous                             50.6             5.9             56.5
--------------------------------------------------------------------------------
Total                                   $263.6           $49.0           $312.6

Also increasing,  commercial and industrial  loans totaled  $41,809,000 at March
31, 2003,  compared to $38,779,000 a year ago. Commercial lending activities are
directed  principally  towards  businesses whose demand for funds are within the
Company's  lending  limits,  such as small to medium sized  professional  firms,
retail and wholesale outlets,  and light industrial and manufacturing  concerns.
Residential lot loans (for private and investor  purposes) totaled  $12,528,000,
residential  construction  loans  totaled  $12,071,000  and  home  equity  lines
outstanding totaled $11,390,000 at March 31, 2003.

The Company  was also a creditor  for  consumer  loans to  individual  customers
(including installment loans, loans for automobiles,  boats, and other personal,
family and household  purposes) totaling  $82,010,000 (versus $99,946,000 a year
ago).

The Treasure Coast is a residential  community with commercial activity centered
in retail and  service  businesses  serving  the local  residents  and  seasonal
visitors.  Real estate mortgage lending is 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  re-pricing
opportunities  for assets against  liabilities  and through loan sales. At March
31, 2003,  approximately $100 million or 42 percent of the Company's residential
mortgage loan balances were adjustable, compared to $123 million or 37 percent a
year ago.

Approximately  $70.2  million of new  residential  loans were  originated in the
first  quarter 2003 and $64.1 million were sold.  Loans  secured by  residential
properties  having fixed rates totaled  approximately  $137 million at March 31,
2003, of which 15- and 30-year mortgages  totaled  approximately $62 million and
$43 million, respectively.  Remaining fixed rate balances were comprised of home
improvement loans, most with maturities of 10 years or less. In comparison,  15-



and  30-year  fixed  rate  residential  mortgages  at  March  31,  2002  totaled
approximately $91 million and $74 million, respectively.

The Company's historical charge-off rates for residential real estate loans have
been  minimal,  with  $9,000 in net  recoveries  for the first  quarter  of 2003
compared to $22,000 in net  recoveries  for all of 2002.  The Company  considers
residential mortgages less susceptible to adverse effects from a downturn in the
real estate market.

Fixed  rate and  adjustable  rate  loans  secured  by  commercial  real  estate,
excluding  construction  loans,  totaled  approximately  $90  million  and  $114
million,  respectively,  at March 31,  2003,  compared  to $105  million and $93
million, respectively, a year ago.

At March 31, 2003, the Company had commitments to make loans  (excluding  unused
home equity lines of credit) of $136,242,000,  compared to $100,732,000 at March
31, 2002.

ALLOWANCE FOR LOAN LOSSES

The allowance  for loan losses  totaled  $6,546,000 at March 31, 2003,  $364,000
lower than one year earlier and $280,000 lower than at December 31, 2002. During
the first quarter of 2003, net  charge-offs of $181,000 on commercial  loans and
$131,000 on consumer  loans were  partially  offset by recoveries on residential
real estate loans,  commercial  real estate  loans,  and credit cards of $9,000,
$12,000, and $10,000, respectively. A year ago, net charge-offs of $124,000 were
recorded during the first quarter.

Although the allowance  balance  declined  $364,000 over the last twelve months,
the ratio of the allowance for loan losses to net loans outstanding  increased 7
basis points to 0.99  percent at March 31, 2003.  This ratio was 0.92 percent at
March 31, 2002 and 0.99  percent at December 31, 2002.  The  allowance  for loan
losses as a percentage  of  nonaccrual  loans and loans 90 days or more past due
was 344.2 percent at March 31, 2003,  compared to 447.0 percent at the same date
in 2002.

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

These  performance  results are attributed to  conservative,  long-standing  and
consistently  applied loan credit policies and to a  knowledgeable,  experienced
and stable staff. The allowance for loan losses represents management's estimate
of an amount  adequate in relation to the risk of future losses  inherent in the
loan portfolio.

Concentration of credit risk may affect the level of the allowance and typically
involve loans to one  borrower,  an  affiliated  group of  borrowers,  borrowers
engaged in or dependent  upon the same industry,  or a group of borrowers  whose
loans are predicated on the same type of collateral.  The Company's  significant



concentration  of credit is a collateral  concentration of loans secured by real
estate. At March 31, 2003, the Company had $537 million in loans secured by real
estate,  representing  81.2  percent of total  loans,  down  slightly  from 81.6
percent at March 31, 2002.  In addition,  the Company is subject to a geographic
concentration  of credit because it operates in southeastern  Florida.  Although
not material  enough to constitute a significant  concentration  of credit risk,
the Company  has  meaningful  credit  exposure  to real  estate  developers  and
investors.  Levels  of  exposure  to  this  industry  group,  together  with  an
assessment of current  trends and expected  future  financial  performance,  are
carefully  analyzed in order to determine an adequate  allowance level.  Problem
loan  activity for this  exposure  needs to be  evaluated  over the long term to
include all economic cycles when determining an adequate allowance level.

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

NONPERFORMING ASSETS

At March  31,  2003,  the  Company's  ratio  of  nonperforming  assets  to loans
outstanding plus other real estate owned ("OREO") was 0.29 percent,  compared to
0.22 percent one year earlier.

At March 31, 2003,  there were $1,000 in accruing loans past due 90 days or more
and no OREO was  outstanding.  In 2002 on the same date,  there were  $69,000 in
accruing  loans  past due 90 days or more and OREO  balances  of  $192,000  were
outstanding.

Nonaccrual loans totaled $1,901,000 at March 31, 2003,  compared to a balance of
$1,478,000 at March 31, 2002.  Nonaccrual  loans  outstanding  at March 31, 2003
that were performing with respect to payments totaled $1,225,000. 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,
2003, 73 percent is secured with real estate, the remainder by other collateral.
Management  does not expect  significant  losses for which an allowance for loan
losses has not been provided  associated with the ultimate  realization of these
assets.

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



SECURITIES

At  March  31,  2003,  the  Company  had  $43,719,000  or 8.7  percent  of total
securities  designated  as  trading,  $440,185,000  or  87.4  percent  of  total
securities available for sale and securities held to maturity were carried at an
amortized cost of $19,998,000, representing 3.9 percent of total securities. The
Company's securities portfolio increased $140,339,000 or 38.6 percent from March
31, 2002 and  $5,443,000 or 1.1 percent from December 31, 2002.  Maturities  and
sales of  securities  of $116.4  million and $57.1  million,  respectively,  and
purchases  totaling $184.7 million were  transacted  during the first quarter of
2003.  Securities  activity  reflects  an effort to  restructure  the  Company's
investment  portfolio  for  better  performance  in the  current  interest  rate
environment.  The  restructuring  was necessary due to increased  prepayments of
collateralized  mortgage  obligations,  which  resulted  in  unacceptable  asset
sensitivity,  accelerated  premium  amortization  and a  decline  in  investment
portfolio yield.

Management  controls  the  Company's  interest  rate risk by  maintaining  a low
average  duration for the  securities  portfolio and with  securities  returning
principal monthly that can be reinvested. At March 31, 2003, the duration of the
portfolio was 1.8 years.

Unrealized net securities losses of $442,000 at March 31, 2003,  compared to net
gains of $236,000 at March 31, 2002 and  $2,320,000  at  December  31,  2002.  A
shifting  yield curve  affected  the market  value of the  securities  portfolio
during the quarter.

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


DEPOSITS AND BORROWINGS

Total deposits  increased  $20,421,000 or 2.0 percent to $1,060,591,000 at March
31,  2003,  compared to one year  earlier.  Certificates  of deposits  decreased
$13,656,000 or 3.5 percent to  $373,626,000  over the past twelve months,  lower
cost  interest  bearing  deposits  (NOW,  savings  and money  markets  deposits)
increased  $16,869,000 or 3.6 percent to $490,976,000,  and noninterest  bearing
demand  deposits  increased  $17,208,000  or 9.6  percent to  $195,989,000.  The
Company's  success in  marketing  desirable  products  in this  environment,  in
particular its tiered money market and Money Manager product offerings, enhanced
growth in lower cost interest bearing deposits.

Repurchase   agreement  balances  decreased  over  the  past  twelve  months  by
$5,513,000  or  7.8  percent  to  $65,241,000  at  March  31,  2003.  Repurchase
agreements are offered by the Company's  subsidiary bank to select customers who
wish to sweep  excess  balances on a daily basis for  investment  purposes.  The
number of sweep repurchase accounts declined from 109 a year ago to 101 at March
31, 2003, with some customers closing sweep repurchase  relationships due to the
low  interest  rate  environment  and  diminished  benefit of  utilizing a sweep



repurchase  agreement,  and choosing to maintain balances in traditional deposit
products.

During the first quarter of 2003, a $25 million  adjustable  rate borrowing tied
to LIBOR with a three-year term (maturing on January 30, 2006) was acquired.  As
a result,  at March 31, 2003,  other borrowings were $25,000,000 or 62.5 percent
higher than a year ago.  Totaling  $65,000,000,  these  borrowings  are entirely
comprised of funding from the Federal Home Loan Bank (FHLB).

INTEREST RATE SENSITIVITY

Fluctuations  in rates may  result in changes  in the fair  market  value of the
Company's financial  instruments,  cash flows and net interest income. This risk
is managed  using  simulation  modeling to  calculate  a most likely  impact for
interest rate risk utilizing estimated loan and deposit growth. The objective is
to optimize the Company's financial position, liquidity, and net interest income
while limiting their volatility.

Senior management  regularly reviews the overall interest rate risk position and
evaluates  strategies  to manage the risk.  The Company has  determined  that an
acceptable  level of  interest  rate risk  would be for net  interest  income to
fluctuate no more than 6 percent given a parallel  change in interest  rates (up
or down) of 200 basis points.  The Company's  most recent ALCO model  simulation
indicated net interest income would decrease 2.0 percent if interest rates would
gradually  rise 200 basis points over the next twelve months.  While  management
places a lower probability on significant rate declines after the 50 basis point
reduction  on November 6, 2002,  the model  simulation  indicates  net  interest
income would  decrease  0.1 percent and 2.3 percent over the next twelve  months
given  a  gradual  decline  in  interest  rates  of 100 and  200  basis  points,
respectively.  It has been  the  Company's  experience  that  non-maturity  core
deposit  balances are stable and subjected to limited  re-pricing  when interest
rates increase or decrease within a range of 200 basis points.

On March 31, 2003,  the Company had a negative gap position based on contractual
and  prepayment  assumptions  for  the  next  twelve  months,  with  a  negative
cumulative interest rate sensitivity gap as a percentage of total earning assets
of 3.4 percent.

The  computations  of  interest  rate risk do not  necessarily  include  certain
actions  management  may undertake to manage this risk in response to changes in
interest rates.  Derivative financial instruments,  such as interest rate swaps,
options,  caps, floors, futures and forward contracts are utilized as components
of the Company's risk management profile.


CRITICAL ACCOUNTING ESTIMATES

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



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

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

Allowance and Provision for Loan Losses

The information contained on pages 13-14 and 17-20 related to the "Provision for
Loan Losses",  "Loan Portfolio",  "Allowance for Loan Losses" and "Nonperforming
Assets" is intended to describe the known trends, events and uncertainties which
could materially impact the company's accounting estimates.

Securities Trading and Available for Sale

The fair value of trading securities at March 31, 2003 was $43,719,000. The fair
value of the  available  for sale  portfolio  at March  31,  2003 was less  than
historical amortized cost,  producing unrealized losses of $1,049,000.  The fair
value of each security was obtained from independent pricing sources utilized by
many financial institutions. However, actual values can only be determined in an
arms-length  transaction between a willing buyer and seller which can, and often
do,  vary from  these  reported  values.  Furthermore,  significant  changes  in
recorded values due to changes in actual and perceived  economic  conditions can
occur rapidly,  producing  greater  unrealized  losses in the available for sale
portfolio and realized losses for the trading portfolio.

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

Value of Goodwill

Beginning January,  1, 2002, the Company's goodwill is no longer amortized,  but
tested  for  impairment.  The  amount  of  goodwill  at March 31,  2003  totaled
approximately  $2.5 million and was acquired in 1995 as a result of the purchase
of a community  bank within the  Company's  dominant  market.  The Company has a
commercial bank deposit market share of approximately 35 percent in this market,
which had a population increase of over 25 percent during the past ten years.




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

The  population  is forecast by the Bureau of Economic and Business  Research at
the University of Florida to continue to grow at a 20 percent plus rate over the
next ten years.  Our highly  visible local market  orientation,  combined with a
wide range of products and services and favorable demographics,  has resulted in
increasing  profitability  in  all of  the  Company's  markets.  There  is  data
available  indicating  that both the products and customers  serviced have grown
since the acquisition,  which is attributable to the increased profitability and
supports the goodwill value at March 31, 2003.

Mortgage Servicing Rights

A large portion of the Company's loan  production  involves loans for 1-4 family
residential properties. As part of its efforts to manage interest rate risk, the
Company   securitizes   pools  of  loans  and  creates  U.S.   Agency-guaranteed
mortgage-backed  securities.  As part of the  agreement  with  the  agency,  the
Company is paid a servicing  fee to manage the loan and collect the monthly loan
payments. In accordance with FAS No. 140, the Company records an asset (mortgage
servicing  rights) at the fair value of those  rights.  At March 31,  2003,  the
total  estimated fair value of those rights was $538,000.  The fair value of the
mortgage servicing rights is based on judgments, assumptions and estimates as to
the period the fee will be collected,  current and future  interest  rates,  and
loan foreclosures. These judgments, assumptions and estimates are initially made
at the time of securitization  and reviewed at least quarterly.  Impairment,  if
any, is recognized  through a valuation  allowance and charged  against  current
earnings.


LIQUIDITY MANAGEMENT

Contractual  maturities  for assets and  liabilities  are reviewed to adequately
maintain  current  and  expected  future  liquidity  requirements.   Sources  of
liquidity,  both  anticipated  and  unanticipated,   are  maintained  through  a
portfolio of high quality marketable assets, such as residential mortgage loans,
securities  available for sale and federal funds sold. The Company has access to
federal  funds and Federal  Home Loan Bank (FHLB) 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, 2003,  the Company had
available lines of credit of $90,600,000. The Company had $327,351,000 of United
States Treasury and Government  agency securities and mortgage backed securities
not pledged and  available  for use under  repurchase  agreements.  At March 31,
2002, the amount of securities available and not pledged was $244,486,000.

Liquidity,  as  measured  in the form of cash and  cash  equivalents  (including
federal  funds  sold),  totaled  $94,524,000  at March 31,  2003 as  compared to
$100,409,000  at March 31, 2002.  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.  The Company believes its
liquidity to be strong and stable.


EFFECTS OF INFLATION AND CHANGING PRICES

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

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



SPECIAL CAUTIONARY NOTICE REGARDING FORWARD LOOKING STATEMENTS

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

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

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

All written or oral forward-looking  statements  attributable to the Company are
expressly  qualified  in their  entirety by this  Cautionary  Notice  including,
without  limitation,  those risks and uncertainties,  described in the Company's
annual report on Form 10-K for the year ended  December 31, 2002 under  "Special
Cautionary  Notice Regarding Forward Looking  Statements",  and otherwise in the
Company's  Securities and Exchange  Commission  (SEC) reports and filings.  Such
reports are available upon request from Seacoast, or from the SEC, including the
SEC's website at http://www.sec.gov.





Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See Management's discussion and analysis "Interest Rate Sensitivity".

Market risk refers to potential  losses arising from changes in interest  rates,
and other relevant market rates or prices.

Interest rate risk,  defined as the exposure of net interest income and Economic
Value of Equity (EVE) to adverse  movements  in interest  rates,  is  Seacoast's
primary  market risk,  and mainly arises from the structure of the balance sheet
(non-trading  activities).  Seacoast  is  also  exposed  to  market  risk in its
investing activities.  The Asset and Liability Management Committee (ALCO) meets
regularly  and is  responsible  for  reviewing  the  interest  rate  sensitivity
position of the Company and establishing  policies to monitor and limit exposure
to  interest  rate risk.  The  policies  established  by ALCO are  reviewed  and
approved by the Company's Board of Directors.  The primary goal of interest rate
risk  management  is to control  exposure to interest  rate risk,  within policy
limits  approved by the Board.  These limits  reflect  Seacoast's  tolerance for
interest rate risk over short-term and long-term horizons.

Seacoast also performs valuation  analysis,  which is used for discerning levels
of risk present in the balance sheet that might not be taken into account in the
net interest income simulation analysis.  Whereas net interest income simulation
highlights  exposures over a relatively short time horizon,  valuation  analysis
incorporates  all cash flows over the  estimated  remaining  life of all balance
sheet  positions.  The  valuation of the balance  sheet,  at a point in time, is
defined as the discounted present value of asset cash flows minus the discounted
value of  liability  cash flows,  the net of which is  referred  to as EVE.  The
sensitivity of EVE to changes in the level of interest rates is a measure of the
longer-term  repricing risk and options risk embedded in the balance  sheet.  In
contrast to the net interest  income  simulation,  which assumes  interest rates
will change over a period of time, EVE uses instantaneous  changes in rates. EVE
values only the  current  balance  sheet,  and does not  incorporate  the growth
assumptions that are used in the net interest income  simulation  model. As with
the net  interest  income  simulation  model,  assumptions  about the timing and
variability  of  balance  sheet  cash flows are  critical  in the EVE  analysis.
Particularly  important are the assumptions driving prepayments and the expected
changes in balances and pricing of the indeterminate  deposit portfolios.  As of
March 31, 2003, an instantaneous  100 basis point increase in rates is estimated
to  increase  the EVE 6.0%  versus  the EVE in a  stable  rate  environment.  An
instantaneous 100 basis point decrease in rates is estimated to decrease the EVE
12.7% versus the EVE in a stable rate environment.

While  an  instantaneous  and  severe  shift in  interest  rates is used in this
analysis to provide an estimate of exposure under an extremely adverse scenario,
a gradual shift in interest  rates would have a much more modest  impact.  Since
EVE measures the discounted present value of cash flows over the estimated lives
of instruments, the change in EVE does not directly correlate to the degree that
earnings  would be impacted over a shorter time horizon,  i.e.,  the next fiscal



year.  Further,  EVE does not take into account  factors such as future  balance
sheet growth, changes in product mix, changes in yield curve relationships,  and
changing  product  spreads that could  mitigate the adverse impact of changes in
interest rates.

Item 4.  EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The  management  of the Company  including  Mr.  Dennis S. Hudson,  III as Chief
Executive  Officer  and Mr.  William  R. Hahl as Chief  Financial  Officer  have
evaluated  the  Company's  disclosure  controls  and  procedures.   Under  rules
promulgated by the SEC,  disclosure controls and procedures are defined as those
"controls  or other  procedures  of an issuer  that are  designed to ensure that
information  required  to be  disclosed  by the issuer in the  reports  filed or
submitted by it under the Exchange Act is recorded,  processed,  summarized  and
reported,  within  the time  periods  specified  in the  Commission's  rules and
forms."  Based  on the  evaluation  of the  company's  disclosure  controls  and
procedures,  it was determined  that such controls and procedures were effective
as of May 13, 2003, the date of the conclusion of the evaluation.

Further,  there were no significant changes in the internal controls or in other
factors that could  significantly  affect these controls after May 13, 2003, the
date of the conclusion of the evaluation of disclosure controls and procedures.






Part II  OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

     Exhibit  31.1  Certification  of the Chief  Executive  Officer  Pursuant to
     Section 302 of the Sarbanes-Oxley Act of 2002.

     Exhibit  31.2  Certification  of the Chief  Financial  Officer  Pursuant to
     Section 302 of the Sarbanes-Oxley Act of 2002.

     Exhibit 32.1  Certification  of the Chief Executive  Officer Pursuant to 18
     U.S.C. Section 1350, Adopted Pursuant to Section 906 of the Sarbanes- Oxley
     Act of 2002.

     Exhibit 32.2  Certification  of the Chief Financial  Officer Pursuant to 18
     U.S.C.  Section 1350, Adopted Pursuant to Section 906 of the Sarbanes-Oxley
     Act of 2002.

No reports  on Form 8-K were filed for the  thre-month  period  ended  march 31,
2003.





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





August 19, 2003                          /s/ Dennis S. Hudson, III
                                         -------------------------
                                         DENNIS S. HUDSON, III
                                         President & Chief Executive Officer


August 19, 2003                          /s/ William R. Hahl
                                         -------------------
                                         WILLIAM R. HAHL
                                         Executive Vice President &
                                         Chief Financial Officer