FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549



             Quarterly Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

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


For the Quarterly Period Ended March 31, 1998           Commission File #0-21942


                         FIRST PALM BEACH BANCORP, INC.

             (Exact name of registrant as specified in its charter)


Delaware                                                 65-0418027
(State of Incorporation)                    (I.R.S. Employer Identification No.)
450 South Australian Avenue
West Palm Beach, Florida                                    33401
(Address of principal executive offices)                 (Zip Code)


       Registrant's telephone number, including area code: (561) 655-8511



     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 [ ]

     The number of shares  outstanding of the issuer's  common stock,  par value
$.01 per share, was 5,073,996 at April 30, 1998.







                         FIRST PALM BEACH BANCORP, INC.

                                    FORM 10-Q

                                      Index



                                                                                                                     Page
                                                                                                                    
Safe Harbor Statement Under the Private Securities Litigation
Reform Act of 1995 for Forward-Looking Information......................................................................2

Part I.      Financial Information

Item 1       Financial Statements

             Consolidated Statements of Financial Condition as of
             September 30, 1997 and March 31, 1998 (unaudited)..........................................................3

             Consolidated Statements of Operations for the Three and Six
             Months ended March 31, 1997 and 1998 (unaudited)...........................................................4

             Consolidated Statements of Changes in Stockholders' Equity
             for the Six Months ended March 31, 1997 and 1998 (unaudited)...............................................5

             Consolidated Statements of Cash Flows for the Six Months
             ended March 31, 1997 and 1998 (unaudited)..................................................................7

             Notes to Unaudited Consolidated Financial Statements.......................................................9

Item 2       Management's Discussion and Analysis of Financial
             Condition and Results of Operations.......................................................................12

Item 3       Quantitative and Qualitative Disclosures about Market Risk................................................18

Part II.     Other Information

Item 1       Legal Proceedings.........................................................................................20

Item 2       Changes in Securities and Use of Proceeds.................................................................20

Item 3       Defaults upon Senior Securities...........................................................................20

Item 4       Submission of Matters to a Vote of Security Holders.......................................................20

Item 5       Other Information.........................................................................................20

Item 6       Exhibits and Reports on Form 8-K..........................................................................20

Signature Page.........................................................................................................21

Exhibit Index..........................................................................................................22








Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
for Forward-Looking Information

Information  in this  report  contains  forward-looking  statements  within  the
meaning of the Private Securities Litigation Reform Act of 1995 that are subject
to risks and  uncertainties  that could cause the  Company's  actual  results to
differ materially from those projected in forward-looking statements. The use of
forward-looking  statements  can be  identified  by  statements  that express or
involve discussions as to expectations,  beliefs, plans, objectives, assumptions
or future events or performance (often, but not always, through the use of words
or phrases such as "will likely result," "are expected to," "will continue," "is
anticipated," "estimated," "projection," or "outlook"), are not historical facts
and may be forward-looking.  Such statements involve estimates, assumptions, and
uncertainties   which  include,   but  are  not  limited  to,  overall  business
conditions,  particularly  in the  business  markets  in which  First Palm Beach
Bancorp,  Inc. and its wholly owned  subsidiary,  First Bank of Florida operate;
general  economic  conditions,  changes in interest rates,  deposit flows,  loan
demand, real estate values, and competition;  changes in accounting  principles,
policies,  or  guidelines;  changes  in  legislation  or  regulation;  and other
economic, competitive,  governmental, regulatory, and technological factors that
affect the Company's operations, pricing, products, and services. Other factors,
such as the general  state of the economy,  could also cause  actual  results to
vary  materially  from  the  future  results  covered  in  such  forward-looking
statements.  Accordingly, any such statements are qualified in their entirety by
reference to, and are accompanied by, the above mentioned important factors that
could  cause the  Company's  actual  results  to differ  materially  from  those
contained in the forward-looking  statements of the Company made by or on behalf
of the Company.

All such  factors are  difficult  to predict,  contain  uncertainties  which may
materially affect actual results and are beyond the control of the Company.

                                        2





                         PART I - FINANCIAL INFORMATION
                         FIRST PALM BEACH BANCORP, INC.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                 (IN THOUSANDS)


                                                                                                    September 30,       March 31,
                                                                                                        1997              1998
                                                                                                   ---------------   ---------------
                                                                                                                       (Unaudited)
                                                                                                               
Assets
Cash and amounts due from depository institutions.............................................     $        21,123   $        29,170
Interest earning deposits.....................................................................              78,806           144,477
                                                                                                   ---------------   ---------------
     Total cash and cash equivalents..........................................................              99,929           173,647
Securities available-for-sale.................................................................              59,468            50,471
Securities held-to-maturity...................................................................              14,988             6,992
Mortgage-backed and related securities available-for-sale.....................................             208,342           262,622
Mortgage-backed and related securities held-to-maturity.......................................             213,303           194,091
Loans receivable - net of allowance for loan losses...........................................           1,144,100         1,034,024
Real estate owned, at fair value..............................................................               1,795             2,199
Repossessed automobiles, at estimated fair value..............................................                 474               388
Office properties and equipment, net..........................................................              28,313            28,573
Federal Home Loan Bank stock, at cost.........................................................              18,296            19,045
Accrued interest receivable...................................................................               9,879             9,519
Goodwill......................................................................................               2,631             2,534
Deferred income taxes.........................................................................                   3                65
Other assets..................................................................................               6,902             7,200
                                                                                                   ---------------   ---------------
     Total assets.............................................................................     $     1,808,423   $     1,791,370
                                                                                                   ===============   ===============

Liabilities and Stockholders' Equity
Deposit accounts..............................................................................     $     1,229,279   $     1,281,229
Advances from Federal Home Loan Bank..........................................................             365,925           320,875
Securities sold under agreements to repurchase................................................              28,946                --
Senior debentures - net of unamortized issuance costs.........................................              33,839            33,881
Advances by borrowers for taxes and insurance.................................................              17,866             8,185
Other liabilities.............................................................................              19,538            30,156
                                                                                                   ---------------   ---------------
     Total liabilities........................................................................     $     1,695,393   $     1,674,326

Stockholders' equity:
Preferred stock ($.01 par value) authorized 1,000,000 shares; none outstanding................                  --                --
Common stock ($.01 par value) authorized 10,000,000 shares; issued 5,496,375 shares;
   outstanding 5,047,746 and 5,057,746 (net of treasury stock) at September 30, 1997
   and March 31, 1998, respectively...........................................................                  55                55
Additional paid-in capital....................................................................              53,521            54,234
Retained earnings, substantially restricted...................................................              71,397            74,027
Treasury stock, at cost (448,629 shares at September 30, 1997 and 438,629 shares at
   March 31, 1998)............................................................................             (9,825)           (9,606)
Common stock purchased by:
Employee stock ownership plan.................................................................               (955)             (531)
Recognition and retention plans...............................................................               (117)              (57)
Unrealized decrease in fair value on available-for-sale securities (net of applicable
   income taxes)..............................................................................             (1,046)           (1,078)
                                                                                                   ---------------   ---------------
Total stockholders' equity....................................................................             113,030           117,044
                                                                                                   ---------------   ---------------

Total liabilities and stockholders' equity....................................................     $     1,808,423   $     1,791,370
                                                                                                   ===============   ===============




These  financial  statements  should  be read in  conjunction  with the Notes to
Unaudited Consolidated Financial Statements herein and the Notes to Consolidated
Financial Statements  appearing in First Palm Beach Bancorp,  Inc.'s 1997 Annual
Report to Stockholders.

                                        3





                         FIRST PALM BEACH BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)


                                                                     Three Months Ended                   Six Months Ended
                                                             ----------------------------------  -----------------------------------
                                                              March 31, 1997    March 31, 1998    March 31, 1997     March 31, 1998
                                                             ----------------  ----------------  ----------------   ----------------
                                                                                                        
Interest Income:
Loans.....................................................   $         21,613  $         23,066  $         42,680   $         45,973
Securities available-for-sale.............................              1,036             1,099             3,091              2,497
Securities held-to-maturity...............................                344               109               612                255
Mortgage-backed and related securities available-for-sale.              2,000             4,451             3,312              8,316
Mortgage-backed and related securities held-to-maturity...              2,341             3,554             4,439              7,299
Trading securities........................................                 --               155                --                239
Other.....................................................                174               362               362                713
                                                             ----------------  ----------------  ----------------   ----------------
     Total interest income................................             27,508            32,796            54,496             65,292
                                                             ----------------  ----------------  ----------------   ----------------

Interest Expense:
Deposits..................................................             14,045            15,241            27,840             30,388
Advances from Federal Home Loan Bank......................              2,371             5,440             4,994             10,781
Securities sold under agreements to repurchase............                146                91               295                279
Senior debentures.........................................                 --               967                --              1,934
                                                             ----------------  ----------------  ----------------   ----------------
   Total interest expense.................................             16,562            21,739            33,129             43,382
                                                             ----------------  ----------------  ----------------   ----------------
   Net interest income....................................             10,946            11,057            21,367             21,910
Provision for loan losses.................................                567             2,883             1,369              3,851
                                                             ----------------  ----------------  ----------------   ----------------
   Net interest income after provision for loan losses....             10,379             8,174            19,998             18,059
                                                             ----------------  ----------------  ----------------   ----------------

Other Income:
Servicing income and other fees...........................                953             1,104             1,955              2,211
Net gain on sale of loans and mortgage-backed and related
   securities.............................................                397             2,865               927              3,457
Net gain on sale of securities available-for-sale.........                193               209               193                395
Net realized and unrealized gain (loss) on trading
   securities.............................................                136             (492)               136                204
Miscellaneous.............................................                454               952               828              1,745
                                                             ----------------  ----------------  ----------------   ----------------
   Total other income.....................................              2,133             4,638             4,039              8,012
                                                             ----------------  ----------------  ----------------   ----------------

Other Expenses:
Employee compensation and benefits........................              4,758             5,311             8,842             10,803
Occupancy and equipment...................................              1,563             1,783             2,957              3,623
Federal deposit insurance premium.........................                183               289               595                486
Provision for losses and net losses on sale of real estate
   owned..................................................                 90                97                52                192
Advertising and promotion.................................                310               342               682                571
Miscellaneous.............................................              1,812             1,496             3,326              3,091
                                                             ----------------  ----------------  ----------------   ----------------
   Total other expenses...................................              8,716             9,318            16,454             18,766
                                                             ----------------  ----------------  ----------------   ----------------

Income before provision for income taxes..................              3,796             3,494             7,583              7,305

Provision for income taxes................................              1,520             1,408             3,034              2,905
                                                             ----------------  ----------------  ----------------   ----------------

   Net income.............................................   $          2,276  $          2,086  $          4,549   $          4,400
                                                             ================  ================  ================   ================
Earnings per share:
   Basic..................................................   $           0.47  $           0.42  $           0.93   $           0.89
   Diluted................................................   $           0.46  $           0.40  $           0.91   $           0.85



These  financial  statement  should  be read in  conjunction  with the  Notes to
Unaudited Consolidated Financial Statements herein and the Notes to Consolidated
Financial Statements  appearing in First Palm Beach Bancorp,  Inc.'s 1997 Annual
Report to Stockholders.

                                        4





                         FIRST PALM BEACH BANCORP, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                                                        Unrealized
                                                                                  Common     Common   Gain (Loss) In
                                              Additional                          Stock      Stock     Fair Value on       Total
                                      Common    Paid-in   Retained   Treasury   Purchased  Purchased  Available-for-   Stockholders'
                                      Stock     Capital   Earnings     Stock     by ESOP     by RRP   Sale Securities     Equity
                                      ------  ----------  --------  ----------  ---------  ---------  ---------------  -------------
                                                                                               
Six months ended March 31, 1997

Balance at September 30, 1996.........$   55  $   52,891  $ 65,064  $  (8,660)  $ (1,769)  $   (161)  $       (1,995)  $     105,425

Net income............................    --          --     4,549          --         --         --               --          4,549
Accretion of unrealized gain
  on securities and mortgage-
  backed and related securities
  transferred from available-
  for-sale to held-to-maturity,
  net of income taxes.................    --          --        --          --         --         --             (17)           (17)
Change in unrealized losses on
  securities available-for-sale
  and mortgage-backed and
  related securities available-
  for-sale, net of income taxes.......    --          --        --          --         --         --          (1,454)        (1,454)
Amortization of deferred
  compensation, Employee Stock
  Ownership Plan and Recognition
  and Retention Plans.................    --         396        --          --        398       (16)               --            778
Purchase of Treasury Stock at
  cost (114,000 shares)...............    --          --        --     (2,668)         --         --               --        (2,668)
Exercise of stock options by
  certain directors and
  employees...........................    --       (359)        --         662         --         --               --            303
Declaration of dividends of
  $0.30 per share.....................    --          --   (1,512)          --         --         --               --        (1,512)
                                      ------  ----------  --------  ----------  ---------  ---------  ---------------  -------------

Balance at March 31, 1997.............$   55  $   52,928  $ 68,101  $ (10,666)  $ (1,371)  $   (177)  $       (3,466)  $     105,404
                                      ======  ==========  ========  ==========  =========  =========  ===============  =============


                                                                     (Continued)

                                        5





                         FIRST PALM BEACH BANCORP, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                                                        Unrealized
                                                                                  Common     Common   Gain (Loss) In
                                              Additional                          Stock      Stock     Fair Value on       Total
                                      Common    Paid-in   Retained   Treasury   Purchased  Purchased  Available-for-   Stockholders'
                                      Stock     Capital   Earnings     Stock     by ESOP     by RRP   Sale Securities     Equity
                                      ------  ----------  --------  ----------  ---------  ---------  ---------------  -------------
                                                                                               
Six months ended March 31, 1998

Balance at September 30, 1997.........$   55  $   53,521  $ 71,397  $  (9,825)  $   (955)  $   (117)  $       (1,046)  $     113,030

Net income............................    --          --     4,400          --         --         --               --          4,400
Accretion of unrealized gain
  on securities and mortgage-
  backed and related securities
  transferred from available-
  for-sale to held-to-maturity,
  net of income taxes.................    --          --        --          --         --         --                2              2
Change in unrealized losses on
  securities available-for-sale
  and mortgage-backed and
  related securities available-
  for-sale, net of income taxes.......    --          --        --          --         --         --             (34)           (34)
Amortization of deferred
  compensation, Employee Stock
  Ownership Plan and Recognition
  and Retention Plans.................    --         655        --          --        424         60               --          1,139
Exercise of stock options by
  certain directors and
  employees...........................    --          58        --         219         --         --               --            277
Declaration of dividends of
  $0.35 per share.....................    --          --   (1,770)          --         --         --               --        (1,770)
                                      ------  ----------  --------  ----------  ---------  ---------  ---------------  -------------

Balance at March 31, 1998.............$   55  $   54,234  $ 74,027  $  (9,606)  $   (531)  $    (57)  $       (1,078)  $     117,044
                                      ======  ==========  ========  ==========  =========  =========  ===============  =============



These  financial  statements  should  be read in  conjunction  with the Notes to
Unaudited Consolidated Financial Statements herein and the Notes to Consolidated
Financial Statements  appearing in First Palm Beach Bancorp,  Inc.'s 1997 Annual
Report.

                                        6





                         FIRST PALM BEACH BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                                                       For the Six Months Ended
                                                                                                      March 31,         March 31,
                                                                                                        1997              1998
                                                                                                   ---------------   ---------------
                                                                                                               
Cash flow from (for) operating activities:
   Net income.................................................................................     $         4,549   $         4,400
   Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation.............................................................................                 793             1,250
     Employee Stock Ownership Plan and Recognition and Retention Plan compensation expense....                 778             1,139
     Amortization of Senior Debentures' issuance cost.........................................                  --               123
     Accretion of discounts, amortization of premiums, and other deferred yield items.........               (328)               269
     Amortization of goodwill.................................................................                  97                97
     Provision for loan losses................................................................               1,369             3,851
     Provision for losses and net losses on sales of real estate owned........................                  52               192
     Net realized and unrealized (gain) on trading securities.................................               (136)             (204)
   Purchase of trading securities.............................................................            (24,126)         (148,431)
   Sale of trading securities.................................................................              19,433           148,373
     Net gain on sale of:
       Loans..................................................................................               (423)           (2,391)
       Mortgage-backed and related securities available-for-sale..............................               (504)           (1,089)
       Securities available-for-sale..........................................................               (193)             (395)
       Property and equipment.................................................................                  --             (161)
     (Increase) decrease in accrued interest receivable.......................................             (1,127)               288
     Increase in other assets.................................................................               (386)             (298)
     Increase (decrease) in other liabilities - net of change in dividends payable and
       deferred taxes.........................................................................             (3,837)            10,490
                                                                                                   ---------------   ---------------
         Net cash (used for) provided by operating activities.................................             (3,989)            17,503
                                                                                                   ---------------   ---------------
Cash flow from (for) investing activities:
   Loan originations and principal payments on loans..........................................            (83,490)          (45,729)
   Principal payments received on mortgage-backed and related securities......................              26,258            29,485
   Purchases of:
     Loans....................................................................................             (1,036)           (9,598)
     Mortgage-backed and related securities held-to-maturity..................................            (32,713)                --
     Mortgage-backed and related securities available-for-sale................................            (91,639)         (167,304)
     Securities held-to-maturity..............................................................            (15,413)                --
     Securities available-for-sale............................................................            (88,641)          (40,918)
     Office properties and equipment..........................................................             (6,694)           (1,972)
   Proceeds from sales of:
     Loans....................................................................................              27,747           160,881
     Mortgage-backed and related securities available-for-sale................................              31,990           103,125
     Securities available-for-sale............................................................              43,483            50,113
     Repossessed automobiles..................................................................               7,793             1,981
     Real estate acquired in settlement of loans..............................................               1,260               814
     Office properties and equipment..........................................................                  --               623
   (Purchase) Sale of Federal Home Loan Bank stock............................................                   4             (749)
   Proceeds from maturities of securities.....................................................              37,797            10,000
   Other investing activities.................................................................             (4,051)           (1,445)
                                                                                                   ---------------   ---------------
     Net cash (used for) provided by investing activities.....................................           (147,345)            89,307
                                                                                                   ---------------   ---------------

                                                                                                                         (Continued)






                                                                  7





                         FIRST PALM BEACH BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                                                                       For the Six Months Ended
                                                                                                      March 31,         March 31,
                                                                                                        1997              1998
                                                                                                   ---------------   ---------------
                                                                                                               
Cash flow from (for) financing activities:
   Purchase of treasury stock at cost.........................................................             (2,668)                --
   Exercise of stock options..................................................................                 303               277
   Net increase (decrease) in:
     NOW accounts, demand deposits, and savings accounts......................................              22,440            59,543
     Certificates of deposit..................................................................              57,845           (7,593)
     Advances from Federal Home Loan Bank.....................................................                (50)          (45,050)
     Securities sold under agreement to repurchase............................................                  --          (28,946)
     Advances by borrowers for taxes and insurance............................................             (7,423)           (9,681)
     Dividends paid on stock..................................................................             (1,270)           (1,642)
                                                                                                   ---------------   ---------------
       Net cash (used for) provided by financing activities...................................              69,177          (33,092)
                                                                                                   ---------------   ---------------

Net (decrease) increase in cash and cash equivalents..........................................            (82,157)            73,718

Cash and cash equivalents, beginning of period................................................             161,413            99,929
                                                                                                   ---------------   ---------------

Cash and cash equivalents, end of period......................................................     $        79,256   $       173,647
                                                                                                   ===============   ===============

Supplemental disclosure of cash flows

   Supplemental disclosure of cash flow information:
     Cash paid for income taxes...............................................................     $           155   $         1,550
                                                                                                   ===============   ===============

     Cash paid for interest on deposits and other borrowings..................................     $        34,291   $        43,835
                                                                                                   ===============   ===============

   Supplemental schedule of noncash investing and financing activities:
     Repossessed automobiles acquired in settlement of loans..................................     $         9,306   $         4,639
                                                                                                   =============== = ===============
     Real estate acquired in settlement of loans..............................................     $         1,585   $         1,568
                                                                                                   =============== = ===============

   Changes in unrealized loss on available-for-sale securities, net of income taxes...........     $         1,471   $            32
                                                                                                   ===============   ===============



These  financial  statements  should  be read in  conjunction  with the Notes to
Unaudited Consolidated Financial Statements herein and the Notes to Consolidated
Financial Statements  appearing in First Palm Beach Bancorp,  Inc.'s 1997 Annual
Report to Stockholders.


                                        8





                         FIRST PALM BEACH BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                AT AND FOR THE THREE AND SIX MONTH PERIODS ENDED
                             MARCH 31, 1997 AND 1998


(1)       Basis of Presentation

          First Palm Beach  Bancorp,  Inc. (the  "Company") was organized in May
          1993 as the holding  company for First Bank of Florida  (the  "Bank"),
          formerly  First  Federal  Savings  and  Loan  Association  of the Palm
          Beaches,  in connection with the Bank's conversion (the  "Conversion")
          from a federally  chartered  mutual savings and loan  association to a
          federally  chartered  stock  savings  and loan  association.  The Bank
          changed its name from First Federal  Savings and Loan  Association  of
          the Palm Beaches to First Bank of Florida on October 15, 1996.

          The unaudited  consolidated  financial statements include the accounts
          of First Palm Beach Bancorp, Inc. (the "Company") and its wholly-owned
          subsidiary,  First  Bank of  Florida  (the  "Bank"),  and  the  Bank's
          wholly-owned  subsidiaries - The Big First,  Inc.,  Retail  Investment
          Corporation,  First Corporate Center,  Inc., and First Bank of Florida
          Mortgage Corporation.  Material intercompany accounts and transactions
          have been eliminated in financial statement consolidation.

          The accompanying unaudited consolidated financial statements have been
          prepared in accordance with Generally Accepted  Accounting  Principles
          (GAAP) for interim financial  information and with the instructions to
          Form 10-Q and  Article  10 of  Regulation  S-X of the  Securities  and
          Exchange  Commission.  Accordingly,  they  do not  include  all of the
          information  and  footnotes  required by GAAP for  complete  financial
          statements.  In the opinion of  management,  all material  adjustments
          (consisting of only normal  recurring  accruals)  necessary for a fair
          presentation  have been included.  The results of operations and other
          data for the six  months  ended  March  31,  1998 are not  necessarily
          indicative  of results that may be expected for the entire fiscal year
          ending September 30, 1998.

          The  preparation  of  financial  statements  in  conformity  with GAAP
          requires  management to make estimates and assumptions that affect the
          reported   amounts  of  assets  and   liabilities  and  disclosure  of
          contingent  assets  and  liabilities  at the  date  of  the  financial
          statements  and the reported  amounts of revenues and expenses  during
          the  reporting   period.   Actual  results  could  differ  from  those
          estimates.  Areas  in  the  accompanying  financial  statements  where
          estimates are significant  include the allowance for loan losses,  and
          the carrying value of real estate owned.

          Certain  amounts  in  the  March  31,  1997  and  September  30,  1997
          consolidated financial statements have been reclassified to conform to
          the presentation for March 31, 1998.

(2)       New Accounting Pronouncements

          In June 1997, the Financial Accounting Standards Board ("FASB") issued
          Statement  of  Financial   Accounting  Standards  No.  130  "Reporting
          Comprehensive  Income," which requires that an enterprise  report,  by
          major  components and as a single total,  the change in its net assets
          during the period  from  nonowner  sources;  and No. 131  "Disclosures
          about  Segments  of an  Enterprise  and  Related  Information,"  which
          establishes annual and interim reporting standards for an enterprise's
          operating  segments  and  related   disclosures  about  its  products,
          services,  geographic  areas, and major  customers.  Adoption of these
          statements  will  not  impact  the  Company's  consolidated  financial
          position,  results of operations or cash flows, and any effect will be
          limited to the form and content of its  disclosures.  Both  statements
          are effective for fiscal years beginning after December 15, 1997, with
          earlier application permitted.

                                        9





(3)       Earnings Per Share

          The Company  adopted the  provisions  of SFAS No. 128,  "Earnings  per
          Share" as of  December  31,  1997,  and  restated  all  prior  periods
          presented.  The  statement  is designed to make the earnings per share
          computation  comparable to International  Accounting  Standards and is
          effective for  financial  statements  issued for periods  ending after
          December  15,  1997.  Basic  earnings  per share  were  determined  by
          dividing net income for the period by the weighted  average  number of
          shares of common stock outstanding,  excluding unallocated shares held
          by the  ESOP.  Diluted  earnings  per  share  reflects  the  potential
          dilutions  that could occur if securities or other  contracts to issue
          common stock were exercised or converted into common stock or resulted
          in the  issuance of common  stock that then shared in the  earnings of
          the Bank.  Diluted  earnings per share were determined by dividing net
          income  for the  period by the  weighted  average  number of shares of
          common  stock  outstanding  and  potential  common  stock  outstanding
          excluding  unallocated  shares  held by the ESOP and  Recognition  and
          Retention Plan shares.

          The following is a reconciliation  of the numerator and denominator of
          basic and diluted earnings per share for the three month and six month
          periods ended March 31, 1998.



                                                             Three Months Ended                 Six Months Ended
                                                                  March 31,                         March 31,
                                                            1997             1998             1997             1998
                                                       --------------   --------------   --------------   --------------
                                                                                              
Numerator:
   Net Income (in thousands)......................     $        2,276   $        2,086   $        4,549   $        4,400
                                                       ==============   ==============   ==============   ==============
Denominator:
   Average shares common stock outstanding utilized
   in the calculation of basic earnings per share.          4,850,524        4,966,996        4,873,632        4,951,876
   Potential common stock due to the dilutive effect of
   stock options..................................            134,109          199,667          129,796          202,053
                                                       --------------   --------------   --------------   --------------
   Average shares outstanding utilized in the               4,984,633        5,166,663        5,003,428        5,153,929
   calculation of diluted earnings per share......
                                                       ==============   ==============   ==============   ==============


(4)       Commitments and Contingencies

          Commitments  to  originate  loans of $38.5  million at March 31,  1998
          represent  the total  principal  amounts  which the Bank plans to fund
          within the normal  commitment period of 60 to 90 days. As of March 31,
          1998 the Bank had $52.4  million in  commitments  to fund  undisbursed
          balances of loans  previously  closed.  As of March 31, 1998, the Bank
          had $13.0  million in  commitments  to  purchase  securities  and $3.2
          million in commitments to purchase loans.

(5)       Allowance for Loan Losses; Impaired Loans

          An analysis of the  changes in the  allowance  for loan losses for the
          six months  ended March 31, 1998 and fiscal year ended  September  30,
          1997, is as follows:


                                              Fiscal Year Ended        Six Months Ended
                                             September 30, 1997         March 31, 1998
                                            ---------------------   ----------------------
                                 (In thousands)
                                                              
Balance at beginning of period..........    $              11,855   $                6,046
Current provision.......................                    3,281                    3,851
Charge-offs - net.......................                  (9,090)                  (3,565)
                                            ---------------------   ----------------------
Ending balance..........................    $               6,046   $                6,332
                                            =====================   ======================



                                       10





          At March 31, 1998,  and September 30, 1997 the Bank's  impaired  loans
          consisted of the following:


                                                                         September 30, 1997        March 31, 1998
                                                                       ----------------------   ---------------------
                                                                                       (In thousands)
                                                                                          
Impaired loan balances..........................................       $                1,267   $               2,287
Related allowance for loan losses...............................       $                  349   $                 430
Average recorded investment in impaired loans...................       $                4,924   $               1,498
Interest income recognized during impairment period.............       $                  921   $                  32



                                       11





                         FIRST PALM BEACH BANCORP, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

THIS  DISCUSSION AND ANALYSIS  SHOULD BE READ IN  CONJUNCTION  WITH THE NOTES TO
UNAUDITED   CONSOLIDATED   FINANCIAL   STATEMENTS   CONTAINED  HEREIN  AND  WITH
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS  APPEARING IN FIRST PALM BEACH BANCORP,  INC.'S 1997 ANNUAL REPORT TO
STOCKHOLDERS.

General

First Palm Beach Bancorp,  Inc. (the "Company") was organized in May 1993 as the
holding  company for First Bank of Florida (the "Bank"),  formerly First Federal
Savings and Loan Association of the Palm Beaches,  in connection with the Bank's
conversion (the "Conversion") from a federally chartered mutual savings and loan
association to a federally  chartered  stock savings and loan  association.  The
Bank changed its name from First  Federal  Savings and Loan  Association  of the
Palm  Beaches  to First Bank of Florida on  October  15,  1996.  The  Company is
headquartered in West Palm Beach, Florida.

The  Company's  consolidated  results of operation  are  primarily  those of its
wholly owned subsidiary, the Bank.

The Bank's principal  business has been, and continues to be,  attracting retail
deposits from the general  public and investing  those  deposits,  together with
funds generated from operations and borrowings, primarily in one-to-four family,
owner-occupied,  residential  mortgage loans,  consumer  loans,  and to a lesser
extent,   construction  loans,   commercial  real  estate  loans,   multi-family
residential  mortgage loans, and other commercial  loans. In addition,  the Bank
invests in mortgage-backed securities,  securities issued by the U.S. Government
and government  agencies,  and other  investments  permitted by federal laws and
regulations.  The  Bank is a member  of the FHLB  system  and its  deposits  are
insured to the applicable  limits by the Federal Deposit  Insurance  Corporation
(the  "FDIC").  The Bank is  subject  to  regulation  by the  Office  of  Thrift
Supervision  (the  "OTS") as its  chartering  agency and the FDIC as its deposit
insurer.

At March 31, 1998, the Bank had 50 full-service  branches in Palm Beach, Martin,
Broward, Dade and Lee Counties, Florida. Two loan production offices are located
in Palm Beach  County and one loan  production  office is in Lee  County.  As of
March 31, 1998,  the Bank  operated  four of its  full-service  branches  inside
Winn-Dixie supermarkets and nineteen inside Albertson's supermarkets. During the
quarter ended March 31, 1998, the Bank opened two full-service  branches, one of
which  is a  supermarket  branch.  The Bank has  completed  construction  on one
additional  Albertson's branch and is in the process of reviewing two additional
leases. The Bank may open additional  supermarket branches at Albertson's in the
future.

The Company's  results of operations  depend  primarily on net interest  income,
which is the  difference  between  the  interest  income  earned on its loan and
investment portfolio,  and its cost of funds, consisting of the interest paid on
deposits and  borrowings.  Net interest  income is impacted by the provision for
loan losses.  The Company's  operating  results are also  affected,  to a lesser
extent,  by fee  income  and by gains or losses  on the sale of  loans,  trading
securities,  securities and mortgage-backed securities  available-for-sale,  and
real estate  owned,  as well as  operating  expenses.  The  Company's  operating
expenses consist primarily of employee compensation and benefits,  occupancy and
equipment  expenses,  FDIC  insurance  premiums,   advertising  and  promotional
expenses and other general and administrative expenses. The Company's results of
operations are also  significantly  affected by general economic and competitive
conditions,  particularly  changes in market  interest  rates and U.S.  Treasury
yield  curves,  and to a lesser  extent by  government  policies  and actions of
regulatory authorities.

                                       12





Liquidity and Capital Resources

The Bank's most liquid assets are cash, amounts due from depository institutions
and interest-bearing  deposits.  The levels of these assets depend on the Bank's
lending, investing, operating and deposit activities during any given period. At
March  31,  1998,  cash,  and  amounts  due  from  depository  institutions  and
interest-earning deposits totaled $173.6 million.

The Bank's  primary  sources of funds are deposits,  proceeds from principal and
interest payments on loans,  proceeds from the amortization,  maturing and sales
of securities,  advances from the FHLB and securities  sold under  agreements to
repurchase  ("reverse  repurchase  agreements").  On June 30, 1997,  the Company
issued $35  million of 10.35%  Series A Senior  Debentures  Due 2002  ("Series A
Debentures").  The net  proceeds of the  debenture  issuance  are being used for
general corporate  purposes,  including a contribution of $25 million of the net
proceeds to the Bank. On December 23, 1997 the Company  completed an exchange of
all of the  outstanding  Series A Debentures for Series B Debentures,  which are
registered  under the  Securities  Act of 1933,  as amended,  and are  otherwise
identical to the Series A  Debentures.  Liquidated  damages  provided for in the
Series A  Debentures  for failure to so  register  the Series B  Debentures  are
therefore not applicable. While maturity and scheduled amortization of loans and
securities  are  predictable  sources of funds,  deposit  inflows  and  mortgage
prepayments are greatly influenced by local market conditions,  general interest
rates and regulatory changes.

The  primary   investing   activities  of  the  Bank  are  the   origination  of
single-family  mortgage  loans and the  purchase  of  mortgage-backed  and other
securities.  A primary  component  of the Bank's  current  strategic  plan is to
increase its  originations  of mortgage and consumer loans,  excluding  indirect
automobile  loans.  At September 30, 1996,  the Bank  discontinued  its indirect
automobile  lending  program,  which produced  delinquency  rates and a level of
repossessed  assets which management  deemed  unacceptable and which resulted in
higher loan loss  provisions.  During the six months ended March 31,  1998,  the
Bank's loan originations totaled $190.5 million,  compared to $191.7 million for
the six months ended March 31,  1997.  Purchases  of  mortgage-backed  and other
securities  totaled  $208.2  million for the six months  ended  March 31,  1998,
compared  to $228.4  million  for the six months  ended  March 31,  1997.  These
activities  were  funded   primarily  by  principal   repayments  on  loans  and
mortgage-backed  securities,  maturities of investment securities, and increases
in  deposits.  Principal  repayments  on loans  and  mortgage-backed  securities
totaled $174.3  million during the six months ended March 31, 1998,  compared to
$134.5 million for the six months ended March 31, 1997.  Maturities and calls of
investment  securities  totaled $10.0 million and $37.8  million,  respectively,
during the six months ended March 31, 1998 and 1997. Loan and securities  sales,
which totaled $314.1 million and $103.2  million,  respectively,  during the six
months ended March 31, 1998 and 1997, provided additional cash flows.

Deposits  increased  $52.0  million  during the six months ended March 31, 1998,
compared to an increase of $80.3  million  during the six months ended March 31,
1997.  Deposit flows are affected by, among other things,  the level of interest
rates,  and the  interest  rates  and  products  offered  by local  competitors.
Certificates  of deposit  which are scheduled to mature in one year or less from
March 31, 1998 totaled $731.6 million.  Based upon the Company's current pricing
strategy  and  deposit  retention   experience,   management   believes  that  a
significant  portion  of  such  deposits  will  remain  with  the  Company.  Net
borrowings  decreased  by $74.0  million  during the six months  ended March 31,
1998,  which  decrease was  comprised  of  decreases of $45.1  million and $28.9
million in FHLB advances and reverse repurchase agreements, respectively.

OTS  regulations  require a savings  institution  to maintain  an average  daily
balance of liquid  assets  (generally  cash;  certain  time  deposits;  bankers'
acceptances;  specified  United  States  Government,  state  or  federal  agency
obligations;   shares  of  certain  mutual  funds  and  certain  corporate  debt
securities and commercial paper) equal to a specified percentage  (determined as
of the end of the  preceding  calendar  quarter or as an average  daily  balance
during the  preceding  quarter) of its net  withdrawable  deposit  accounts plus
short-term  borrowings.  The Bank  historically has maintained a level of liquid
assets in excess of this regulatory  requirement.  The liquidity  requirement at
September 30, 1997 was 5.0%.  The  requirement  at March 31, 1998 was 4.0%.  The
Bank's average liquidity ratio was 7.0% and 5.1% at September 30, 1997 and March
31, 1998, respectively. Liquidity management is a daily and long-term function

                                       13





of the Bank's management strategy.  If the Bank requires liquid funds beyond its
ability to generate them internally,  additional  sources of funds are available
through the use of FHLB advances and reverse repurchase agreements.

The Bank also  invests in U.S.  Treasury and agency  securities,  collateralized
mortgage  obligations,  municipal bonds and FHLB overnight funds. During periods
when  the  Bank's  loan  demand  is  lower,  the Bank  may  purchase  short-term
investment  securities  to  obtain  a  higher  yield  than  otherwise  would  be
available.

At March 31, 1998,  the Bank had  outstanding  commitments  to  originate  $38.5
million of loans and $52.4 million in commitments to fund  undisbursed  balances
of loans  previously  closed.  At March 31,  1998,  the Bank had $3.2 million in
commitments  to  purchase  loans and $13.0  million in  commitments  to purchase
securities.  Management  is of the  opinion  that the Bank will have  sufficient
funds available to meet all of these commitments.

At March 31, 1998,  the Bank exceeded each of the OTS capital  requirements  and
was considered a "well  capitalized"  institution for regulatory  purposes.  The
following tables present the capital of the Bank at March 31, 1998:


                                                                                                            To Be Considered Well
                                                                                                              Capitalized Under
                                                                                  For Capital Adequacy     Prompt Corrective Action
                                                               Actual                   Purposes                  Provisions
                                                       -----------------------   ----------------------   --------------------------
                                                                Ratio                    Ratio                      Ratio
                                                       -----------------------   ----------------------   --------------------------
                                                                                                 
As of March 31, 1998:
Total Capital (to Risk-weighted Assets)                                 16.72%                    8.00%                       10.00%
Core (Tier 1) Capital (to Adjusted Tangible Assets)                      7.55%                    4.00%                        5.00%
Tangible Capital (to Tangible Assets)                                    7.55%                    1.50%                          N/A
Core (Tier 1) Capital (to Risk-weighted Assets)                         16.01%                      N/A                        6.00%


Changes in Financial Condition

Total assets  decreased  $17.1 million to $1.791  billion at March 31, 1998 from
$1.808  billion at September  30, 1997.  Cash and cash  equivalents,  securities
held-to-maturity,    securities    available-for-sale,    trading    securities,
mortgage-backed and related securities  held-to-maturity and mortgage-backed and
related securities  available-for-sale increased $91.8 million to $687.8 million
at March 31, 1998 from $596.0  million at September 30, 1997.  Loans  receivable
decreased  by $110.1  million to $1.034  billion at March 31,  1998 from  $1.144
billion at  September  30, 1997.  Loans  originated  amounted to $190.5  million
(which  included  $157.9  million of one- to  four-family  residential  mortgage
loans,  $3.9 million of commercial  mortgage loans and $28.7 million of consumer
loans)  during the six months  ended March 31, 1998  compared to $191.7  million
(which  included  $152.8  million of one- to  four-family  residential  mortgage
loans,  $9.8 million of commercial  mortgage loans and $29.1 million of consumer
loans)  during the six months ended March 31,  1997.  Indirect  automobile  loan
balances  decreased  to $65.4  million at March 31,  1998 from $88.4  million at
September  30, 1997  primarily  as a result of the  repayment  of such loans and
repossession  activity.  On March 31, 1998, as part of the Bank's  interest rate
risk  management  strategy  and to take  advantage  of a market  opportunity  to
capture  additional  income which might not have been available at a later time,
the Bank sold $117.0 million  principal  balance of fixed rate and $43.7 million
of adjustable  rate  residential  loans at a premium  resulting in net loan sale
proceeds of $165.5  million.  On March 31, 1998 the Bank used such net loan sale
proceeds  to repay  $50.0  million  of FHLB  advances,  and  held the  remaining
proceeds in cash and cash  equivalents.  Subsequent to March 31, 1998,  the Bank
repaid an  additional  $50.0  million of FHLB  advances and is  reinvesting  the
remaining loan sale proceeds of $65.5 million in loans and other investments.

Deposit  accounts  increased  $52.0 million to $1.281  billion at March 31, 1998
from $1.229  billion at September  30, 1997.  The average  interest rate paid on
deposits was 4.98% as of March 31, 1998 and 4.99% as of September 30, 1997.

                                       14





Advances from the FHLB  decreased  $45.0 million to $320.9  million at March 31,
1998 from $365.9  million at September 30, 1997.  Proceeds from the loan sale on
March 31, 1998 were used to pay down FHLB advances of $50.0 million on that same
day.  There are no securities  sold under  agreements  to  repurchase  ("reverse
repurchase agreements") at March 31, 1998 compared to $28.9 million at September
30, 1997.  All reverse  repurchase  agreements  existing at  September  30, 1997
matured and were paid off during the six months ended March 31,  1998.  Advances
from borrowers for taxes and insurance decreased by $9.7 million to $8.2 million
at March 31, 1998 from $17.9 million at September 30, 1997 due to the remittance
of escrowed real estate taxes in November 1997.

Stockholders'  equity increased $4.0 million to $117.0 million at March 31, 1998
from $113.0 million at September 30, 1997. The increase to stockholders'  equity
during the six month  period  ended March 31, 1998 was due to net income of $4.4
million and increases in additional  paid in capital,  employee stock  ownership
plan and  recognition  and  retention  plan  accounts of $1.1 million due to the
amortization of related compensation expense.  Dividends declared during the six
months ended March 31, 1998 reduced stockholders' equity by $1.8 million.

Interest Rate Sensitivity

The matching of assets and  liabilities  may be analyzed by examining the extent
to which assets and  liabilities are "interest rate sensitive" and by monitoring
an  institution's  interest  rate  sensitivity  "gap." An asset or  liability is
"interest  rate  sensitive"  within a specific  time period if it will mature or
reprice within that time period. The interest rate sensitivity gap is defined as
the difference between the aggregate amount of interest-earning  assets maturing
or anticipated to reprice,  based upon certain  assumptions,  within a specified
time period and the aggregate amount of interest-bearing liabilities maturing or
anticipated to reprice, based upon certain assumptions, within that time period.
A gap is  considered  negative  when  the  amount  of  interest  rate  sensitive
liabilities  maturing or  repricing  within a specified  time frame  exceeds the
amount of interest rate sensitive  assets maturing or repricing within that same
time frame.

During a period of rising interest rates, a company with a negative gap position
would tend to experience a decrease in net interest  income while a company with
a positive gap  position  would tend to  experience  an increase in net interest
income.  During a period of declining  interest  rates a company with a negative
gap position would generally be expected, absent the effect of other factors, to
experience a greater  decrease in the cost of  liabilities  relative to yield on
assets and thus an increase in the net interest income.

The Bank's one year  interest  rate  sensitivity  gap as a  percentage  of total
assets was a negative 24.1% at March 31, 1998 as compared to a negative 15.4% at
September  30,  1997.  During  the  quarter  ended  March  31,  1998,  the  Bank
reevaluated the methods and assumptions used for evaluating  interest rate risk.
As part of this evaluation the Bank  implemented a new asset liability  software
modeling  program.  This new modeling program computes interest rate sensitivity
on an individual asset and liability cash flow basis rather than on an aggregate
cash flow basis, as was the case under the previous  model.  The increase in the
Bank's negative interest rate sensitivity gap is primarily  attributable to this
change in interest rate sensitive asset and liability valuation methodology. The
software  model  utilized to compute the Bank's  interest rate  sensitivity  gap
makes various estimates regarding cash flows from principal  repayments on loans
and  mortgage-backed  securities and/or call activity on investment  securities.
Actual results could differ significantly from these estimates, which may result
in material variances in the calculated interest rate sensitivity gap.

The Bank's  policy is to manage its exposure to interest rate risk by attempting
to match the maturities of its interest rate sensitive  assets and  liabilities,
in part, by  emphasizing,  when market  conditions  permit,  the  origination of
adjustable rate mortgages ("ARM") and short term residential construction loans.
As of March 31, 1998, these loans  constituted  approximately 47% of outstanding
mortgage loans.  Approximately 8% of outstanding  mortgage loans with seven year
and ten year fixed rates which become one year adjustable  loans  thereafter are
classified as ARM loans.  The Bank also manages its exposure by purchasing short
average  life  and  adjustable-rate   collateralized  mortgage  obligations  and
mortgage-backed securities.

                                       15





Asset Quality

The Company and the Bank regularly  review interest  earning assets to determine
proper  valuation of those assets.  Management  monitors the asset  portfolio by
reviewing historical loss experience, known and inherent risks in the portfolio,
the value of any underlying collateral,  prospective economic conditions and the
regulatory   environment.   During  the  six  months   ended  March  31,   1998,
non-performing assets decreased $0.3 million to $10.1 million from $10.4 million
at September 30, 1997.  Non-performing  loans  decreased by $0.6 million to $7.5
million at March 31, 1998 from $8.1 million at September  30, 1997.  Real estate
owned increased $0.4 million to $2.2 million at March 31, 1998 from $1.8 million
at September 30, 1997. Repossessed assets decreased $86,000 to $388,000 at March
31, 1998 from $474,000 at September 30, 1997.

During the quarter ended March 31, 1998, an  additional  loan loss  provision of
$2.2 million with respect to the Bank's  indirect  automobile loan portfolio was
recorded.  At March 31, 1998 and  September  30, 1997,  the  allowance  for loan
losses related to the indirect automobile loan portfolio was 5.72% and 3.68% (as
a percentage  of the  outstanding  balance of such  portfolio)  respectively  on
outstanding  balances of $65.4  million  and $88.4  million,  respectively.  The
Company  exited the indirect  automobile  lending  business as of September  30,
1996. During the six months ended March 31, 1998 management continued to monitor
and evaluate the performance of the remaining indirect automobile loan portfolio
and recorded net charge-offs  related to indirect  automobile  loans for the six
months ended March 31, 1998 of $2.7 million. Prior to March 31, 1998, management
estimated that the rate of repossessed collateral and loan delinquencies related
to indirect  automobile loans would  significantly  improve in the future as the
indirect  automobile loan portfolio matured.  During the quarter ended March 31,
1998, repossessions decreased, but not as quickly as anticipated.  Additionally,
delinquencies  remained at 7.55% (as a percentage of the outstanding  balance of
the indirect  automobile  loan portfolio) at March 31, 1998 as compared to 8.77%
at September 30, 1997. The  combination of the net charge-offs on indirect loans
being higher than expected and no  significant  improvement  of the  delinquency
rate on indirect  loans during the six month period caused  management to revise
its estimate  related to the Company's  loan loss  provision with respect to the
indirect  automobile  loan  portfolio.  The  additional  provision  was based on
management's   evaluation  of  the  portfolio's   remaining  term  to  maturity,
historical  loss  experience,  related  delinquency  rates  and the value of the
underlying  collateral.  Management  will continue to monitor the performance of
the remaining indirect automobile loan portfolio,  and will adjust the loan loss
provision if current estimates of collectibility change.

The following table sets forth information  regarding the Bank's  non-performing
loans, repossessed assets and real estate owned at the dates indicated. The Bank
generally  discontinues accruing interest on loans that are 90 days or more past
due, or when management  determines that a loan is impaired,  or not performing,
at which time the accrued but  uncollected  interest is excluded  from  interest
income.

                                                ASSET QUALITY
                                               (In thousands)


                                                                  September 30, 1997       March 31, 1998
                                                                 ---------------------  ---------------------
                                                                                  
Non-performing mortgage loans delinquent more than 90 days..     $               6,824  $               6,508
Non-performing other loans delinquent more than 90 days.....                     1,262                  1,030
                                                                 ---------------------  ---------------------
Total non-performing loans..................................                     8,086                  7,538
Real estate owned, net of related allowance.................                     1,795                  2,199
Repossessed assets, net of related allowance................                       474                    388
                                                                 ---------------------  ---------------------
Total non-performing assets.................................     $              10,355  $              10,125
                                                                 =====================  =====================

Non-performing loans to total loans.........................                     0.68%                  0.69%
Non-performing assets to total assets.......................                     0.57%                  0.57%
Allowance for loan losses to non-performing loans...........                    74.77%                 84.00%



                                       16





RESULTS OF OPERATIONS

Comparison  of results in this  section  are for the three month  periods  ended
March 31, 1998 and March 31, 1997, and the six month periods then ended.

General

Net income for the quarter  ended March 31, 1998 was $2.1 million as compared to
$2.3  million for the  quarter  ended March 31,  1997,  a decrease of  $200,000.
Earnings  for the quarter  ended March 31, 1998 as compared to the same  quarter
last year were  primarily  impacted by a $2.3 million  increase in the provision
for loan  losses  which,  together  with a  $600,000  increase  in  non-interest
expense,  was offset in part by a $2.5 million increase in non-interest  income,
primarily from gains on loan and security  sales.  Net income for the six months
ended  March 31, 1998 was $4.4  million as compared to $4.5  million for the six
months ended March 31, 1997, a decrease of $100,000.

Net Interest Income

Net interest  income before  provision for loan losses was $11.1 million for the
quarter  ended March 31, 1998 as compared to $11.0 million for the quarter ended
March 31, 1997.  For the six months ended March 31,  1998,  net interest  income
before  provision for loan losses was $21.9 million as compared to $21.4 million
for the six months ended March 31, 1997.

The increase in net interest  income for the six months ended March 31, 1998 was
in part due to an  increase  in  interest  earning  assets of $226.0  million to
$1.712  billion at March 31, 1998 from  $1.486  billion at March 31,  1997.  The
average balance of interest earning deposits, securities and mortgage-backed and
related  securities  available-for-sale  and  held-to-maturity  and  FHLB  stock
increased  by $211  million  from $370  million for the six months  period ended
March 31, 1997 to $581  million for the six month  period  ended March 31, 1998.
During these same periods the average balance of loans increased by $118 million
from $1.039 billion to $1.157 billion.

The actual  increase in interest  bearing  liabilities  was $208.0  million from
$1.428  billion  at March 31,  1997 to $1.636  billion  at March 31,  1998.  The
average balance of deposits increased by $66 million from $1.125 billion for the
six month period ended March 31, 1997 to $1.191 billion for the six month period
ended March 31,  1998.  During  these same  periods the average  balance of FHLB
advances increased $192 million from $171 million to $363 million.  In addition,
the Company  issued Series A Debentures in June of 1997  resulting in an average
balance for the six months ended March 31, 1998 of $34 million.

For the six  months  ended  March  31,  1997  and 1998 the  average  balance  of
interest-earning   assets  exceeded  the  average  balance  of  interest-bearing
liabilities  by $104  million  and  $140  million,  respectively.  Although  the
Company's  average net interest  earning  assets  increased by $36 million,  the
recent declining interest rate environment negatively impacted the Company's net
interest  income.  The net interest  margin  declined to 2.53% for the six month
period  ended March 31, 1998 from 3.03% for the six month period ended March 31,
1997.  Interest  margins have been negatively  impacted by the recent  declining
interest  rate  environment,  which has led to an increase in  residential  loan
refinancings  without a  corresponding  decrease in the Company's cost of funds.
The average  yield on interest  earning  assets  decreased  from 7.73% to 7.48%;
however,  the average cost of funds increased from 5.08% to 5.44% from March 31,
1997 to March 31, 1998, respectively.

Provision for Loan Losses

During the quarter ended March 31, 1998, the provision for loan losses increased
to $2.9 million from  $567,000 for the  comparable  period ended March 31, 1997.
For the six months ended March 31, 1998 the provision for loan losses  increased
to $3.9  million as compared to $1.4  million for the six months ended March 31,
1997. The increases for both the quarter and the six month periods are primarily
attributable to an additional loan loss provision of $2.2 million with respect

                                       17





to the Company's indirect  automobile loan portfolio.  The additional  provision
was based  upon  management's  evaluation  of such  factors  as the  portfolio's
remaining  term  to  maturity,  historical  loss  experience  and  value  of the
underlying collateral.  The balance of the indirect automobile loan portfolio at
March 31,  1998 was $65.4  million as  compared  to $115.8  million at March 31,
1997. See "Asset Quality."

Other Income

Other income increased to $4.6 million for the quarter ended March 31, 1998 from
$2.1  million for the quarter  ended March 31,  1997.  For the six months  ended
March 31, 1998 other income  increased to $8.0 million from $4.0 million for the
six months  ended March 31,  1997.  The increase in other income for the quarter
ended  March 31,  1998 is  primarily  the result of a $2.4  million  gain on the
Company's sale of $160.7 million  principal balance of fixed and adjustable rate
residential  loans on March 31,  1998.  The increase in other income for the six
months  ended  March 31, 1998 is due to an increase in the gain on sale of loans
from  $422,000  for the six months  ended March 31, 1997 to $2.4 million for the
six  months  ended  March  31,  1998.  In  addition,   net  gains  on  sales  of
mortgage-backed  and related securities,  securities  available for sale and net
realized and unrealized gain on trading  securities  increased $0.8 million from
$833,000 to  approximately  $1.7 million for the six months ended March 31, 1997
as  compared  to the six  months  ended  March 31,  1998.  Miscellaneous  income
increased  from $828,000 for the six months ended March 31, 1997 to $1.7 million
during the six months ended March 31, 1998  primarily due to fees related to the
increased  refinancing  of  mortgages  during  the  period  and  increased  fees
collected from use of the Bank's ATM network by non-customers.

Other Expenses

Other expenses increased to $9.3 million for the quarter ended March 31, 1998 as
compared  to $8.7  million for the quarter  ended  March 31,  1997.  For the six
months  ended March 31,  1998,  other  expenses  increased  to $18.8  million as
compared to $16.5 million for the six months ended March 31, 1997.  The increase
of $0.6  million in other  expenses  for the  quarter  ended  March 31,  1998 as
compared to the quarter ended March 31, 1997 includes  increases in compensation
of $0.5 million and increases in occupancy  and  equipment of $0.2 million.  The
increase of $2.3  million in other  expenses  for the six months ended March 31,
1998 as compared to the six months  ended March 31, 1997  includes  increases in
compensation  of $2.0 million and  increases in occupancy  and equipment of $0.7
million.  The  increases  for both the  quarter  and the six month  periods  are
primarily  due to the growth of the Bank.  Between  March 31, 1997 and March 31,
1998 the Bank  increased  its  branch  network by 25% with the  addition  of ten
full-service  branches.  Since  March  31,  1997 the Bank has also  added a loan
production office and a commercial loan department,  and has expanded the credit
review and loan servicing functions and related staff.

The Company utilizes and is dependent upon data processing  systems and software
to conduct its  business.  The data  processing  systems and software  include a
mainframe  processing  system  licensed to the Company by an outside  vendor and
various purchased software packages which are run on in-house computer networks.
In 1997,  the Company  initiated a review and  assessment  of all  hardware  and
software  to  confirm  that it will  function  properly  in the year  2000.  The
Company's  mainframe software vendor and the majority of the other vendors which
have been contacted have indicated that their hardware  and/or  software will be
Year 2000 compliant.  The Company has started to test certain  software for Year
2000 compliance. While some expenses will be incurred during the next two years,
Year 2000  compliance is not expected to have a material effect on the Company's
consolidated financial statements. Costs of addressing the Year 2000 issues will
be charged to earnings as they are incurred.

Quantitative and Qualitative Disclosures about Market Risk

As a financial  institution holding company,  the Company's primary component of
market risk is interest rate  volatility.  Fluctuations  in interest  rates will
ultimately  impact  both the level of income  and  expense  recorded  on a large
portion  of the  Bank's  assets and  liabilities,  and the  market  value of all
interest-earning assets, other than those with short term maturities. All of the
Company's  interest  rate risk  exposure  lies at the Bank  level.  Accordingly,
interest rate risk management  procedures are performed at the Bank level. Based
on the nature of the Bank's operations, the Bank is not subject to foreign

                                       18


currency  exchange or commodity  price risk.  The Bank's real estate  portfolio,
concentrated primarily within Palm Beach, Martin, Broward, Dade and Lee counties
of Florida, is subject to risks associated with the local economy. See "Interest
Rate Sensitivity."

                                       19





                           PART II - OTHER INFORMATION

                         FIRST PALM BEACH BANCORP, INC.

Item 1    Legal Proceedings

          Neither the Company nor its  subsidiaries  are involved in any pending
          legal  proceedings,  other than routine legal matters occurring in the
          ordinary  course of business  which in the aggregate  involve  amounts
          which in  management's  opinion are not  material to the  consolidated
          financial condition or results of operations of the Company.

Item 2    Changes in Securities and Use of Proceeds.

          Not applicable.

Item 3    Defaults upon Senior Securities

          Not applicable.

Item 4    Submission of Matters to a Vote of Security Holders

          Not applicable.

Item 5    Other Information

          Not applicable.

Item 6 Exhibits and Reports on Form 8-K.

          (a) The following exhibits are filed as part of this report:

               11        Statement Re: Computation of Per Share Earnings.
               27        Financial Data Schedule (for SEC use only)

          (b)  None.



                                       20





                         FIRST PALM BEACH BANCORP, INC.

                                   SIGNATURES


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.


                         First Palm Beach Bancorp, Inc.
                                  (Registrant)



Date:
May 8, 1998                               /s/ Louis O. Davis, Jr.
                                          -------------------------------------
                                          Louis O. Davis, Jr.
                                          President and Chief Executive Officer
                                          (Duly Authorized Officer)



Date:
May 8, 1998                               /s/ Suzanne S. Brenner
                                          -------------------------------------
                                          Suzanne S. Brenner
                                          Treasurer and Chief Financial Officer
                                          (Principal Financial Officer)



                                       21





                                  EXHIBIT INDEX



Exhibit
Number         Description                                                                                       Page
                                                                                                            


    11         Statement Re: Computation of Per Share Earnings....................................................23

    27         Financial Data Schedule (for SEC use only).........................................................24




                                       22