Frankfort First Bancorp, Inc.

For Immediate Release August 17, 2004
Contact:  Don Jennings, President, or Clay Hulette, Vice President
             (502) 223-1638
             216 West Main Street
             P.O. Box 535 Frankfort, KY 40602

                 FRANKFORT FIRST BANCORP, INC. RELEASES EARNINGS

     Frankfort First Bancorp, Inc. (Nasdaq: FKKY), the holding company for First
Federal Savings Bank of Frankfort,  Kentucky, announced net earnings of $953,000
or $0.72  diluted  earnings  per share for the fiscal year ended June 30,  2004,
compared to $1.3 million or $1.02 diluted earnings per share for the fiscal year
ended June 30, 2004.  This results in a 29.4%  decrease in diluted  earnings per
share for the fiscal year ended June 30, 2004.

     Net earnings for the fiscal year decreased by $362,000 or 27.5% compared to
the prior year,  largely due to a decrease in net interest income.  Net interest
income  decreased by $374,000 or 10.3% from $3.6 million for the year ended June
30, 2003 to $3.3  million for the year ended June 30, 2004 and was the result of
declining  interest  income,  which  declined  at a faster  pace  than  interest
expense. The decline in interest income was caused by the continuing decrease in
the rates earned on the  Company's  assets,  particularly  mortgage  loans.  The
weighted average rate earned on the Company's assets decreased from 6.3% for the
fiscal  year  ended  June 30,  2003 to 5.6% for the  fiscal  year ended June 30,
2004--mostly as a result of borrowers  refinancing  their loans and to new loans
originated  at lower  rates.  President  Don  Jennings  stated that while margin
compression is affecting many financial institutions, the Company's earnings may
have been impacted to a greater  extent as management has continued to adhere to
its  longstanding  technique for managing  interest rate risk, i.e.  emphasizing
investment in adjustable rate mortgages, as opposed to purchasing or originating
higher-yielding   fixed  rate   investments.   While  this  strategy   currently
exacerbates the margin compression,  such techniques will prove to be beneficial
as market interest rates rise. Also  contributing to the decline in net earnings
was the increase in general,  administrative,  and other expense which increased
from $1.7  million in the fiscal year ended June 30, 2003 to $1.9 million in the
fiscal year ended June 30, 2004, an increase of $183,000 or 10.7%. This increase
was  primarily  due to  increases  in the  Company's  pension  expense and other
expenses associated with employee compensation and benefits.

     At June 30, 2004,  the Company  reported its book value per share as $13.83
compared to $14.35 at June 30, 2003.

     On July 16, 2004,  Frankfort  First  Bancorp,  Inc.  announced  that it had
executed a definitive  agreement with First Federal Savings and Loan Association
of Hazard, Kentucky pursuant to which First Federal Savings and Loan Association
of Hazard  will  reorganize  into a mutual  holding  company in order to acquire
Frankfort  First  Bancorp for $23.50 per share of  outstanding  Frankfort  First
Bancorp  common  stock.  This  transaction  is  expected  to close in the  first
calendar quarter of 2005.

     The proposed  acquisition  will be submitted to Frankfort  First  Bancorp's
stockholders for their consideration.  Kentucky First Federal Bancorp, Inc., the
new   mid-tier   holding   company  to  be  formed  by  First   Federal  in  the
reorganization, will be filing a registration statement, including a prospectus,
and will be filing other relevant  documents  concerning the  reorganization and
the merger;  and Frankfort  First  Bancorp will be filing a proxy  statement and
other  relevant  documents   concerning  the  merger,  with  the  United  States
Securities and Exchange Commission (the "SEC").





     We urge  potential  investors to read the  registration  statement  and the
prospectus and Frankfort First Bancorp  stockholders to read the Frankfort First
Bancorp  proxy  statement  which will be filed with the SEC,  because  they will
contain important additional information. After the documents are filed with the
SEC interested  parties will be able to obtain these documents free of charge at
the SEC's web site  (www.sec.gov).  When the documents are finalized,  copies of
the  prospectus  will be sent to First Federal  Savings and Loan  Association of
Hazard's   members  and  the  proxy   statement  to  Frankfort  First  Bancorp's
stockholders.  Copies of the proxy  statement can be obtained,  without  charge,
from the Investor  Relations  Department at Frankfort  First Bancorp,  Inc., 216
West  Main  Street,  P.O.  Box 535,  Frankfort,  Kentucky  40602.  Copies of the
prospectus can be obtained,  without charge, from the Secretary of First Federal
Savings and Loan Association of Hazard, 479 Main Street,  P.O. Box 1069, Hazard,
Kentucky 41702.

     The directors,  executive officers, and certain other members of management
of  Frankfort  First  Bancorp,  Inc. may be  soliciting  proxies in favor of the
merger from the Frankfort  First Bancorp,  Inc.  stockholders.  For  information
about  these  directors,   executive   officers,   and  members  of  management,
stockholders  are asked to refer to the most  recent  proxy  statement  filed by
Frankfort  First  Bancorp,  Inc.  with  the  SEC  on  Schedule  14A.  Additional
information  about the  interest  of those  participants  may be  obtained  from
reading the definitive  proxy  statement  regarding the proposed  merger when it
becomes available.

     This press release may contain statements that are forward-looking, as that
term  is  defined  by the  Private  Securities  Litigation  Act of  1995  or the
Securities and Exchange Commission in its rules,  regulations and releases.  The
Company  intends  that such  forward-looking  statements  be subject to the safe
harbors created  thereby.  All  forward-looking  statements are based on current
expectation regarding important risk factors including, but not limited to, real
estate values and the impact of interest rates on financing. Accordingly, actual
results may differ from those expressed in the forward-looking  statements,  and
the making of such statements  should not be regarded as a representation by the
Company or any other person that results expressed therein will be achieved.

     First  Federal  Savings  Bank  of  Frankfort   operates  three  offices  in
Frankfort,  Kentucky.  Frankfort  First Bancorp,  Inc.  shares are traded on the
Nasdaq  National  Market under the symbol FKKY. At June 30, 2004 the Company had
approximately 1,267,000 shares outstanding.


     SUMMARY OF FINANCIAL HIGHLIGHTS



     Condensed Consolidated Statements of Financial Condition



                                                         June 30,          June 30,
                                                           2004              2003
                                                           ----              ----
                                                 (In thousands, except per share data)
                                                       (Unaudited)        (Audited)
                                                                        
Assets
     Cash and Cash Equivalents                     $         1,122   $         2,028
     Investment Securities                                   4,858             7,097
     Loans Receivable, net                                 125,262           124,596
     Other Assets                                            6,876             4,615
                                                     --------------    --------------
          Total Assets                             $       138,118   $       138,336
                                                     ==============    ==============

Liabilities
     Deposits                                      $        75,025   $        75,622
     FHLB Advances                                          43,718            43,017
     Other Liabilities                                       1,861             1,699
                                                     --------------    --------------
        Total Liabilities                                  120,604           120,338

Shareholders' Equity                                        17,514            17,998
                                                     --------------    --------------

Total Liabilities and Equity                       $       138,118   $       138,336
                                                     ==============    ==============

Book Value Per Share                               $         13.83   $         14.35
                                                     ==============    ==============






     Condensed Consolidated Statements of Earnings

                                                      Twelve months ended June 30,            Three months ended June 30,
                                                         2004              2003                   2004                 2003
                                                         ----              ----                   ----                 ----
                                                                                                           
                                                 (In thousands, except per share data)   (In thousands, except per share data)
                                                              (Unaudited)                                (Unaudited)

     Interest Income                               $         7,693   $         8,652       $          1,860     $          2,060
     Interest Expense                                        4,435             5,020                  1,059                1,186
                                                     --------------    --------------        ---------------      ---------------
     Net Interest Income                                     3,258             3,632                    801                  874

     Provision for Losses on Loans                              --                --                     --                   --
     Other Operating Income                                     69                71                     31                   16
     General, Administrative, and Other Expense              1,893             1,710                    485                  434
                                                     --------------    --------------        ---------------      ---------------

     Earnings Before Federal Income Taxes                    1,434             1,993                    347                  456
     Federal Income Taxes                                      481               678                    110                  155
                                                     --------------    --------------        ---------------      ---------------
     Net Earnings                                  $           953   $         1,315       $            237     $            301
                                                     ==============    ==============        ===============      ===============

     Basic Earnings Per Share                      $          0.76   $          1.05       $           0.19     $           0.24
     Diluted Earnings Per Share                    $          0.72   $          1.02       $           0.18     $           0.23
     Dividends Per Share                           $          1.12   $          1.12       $           0.28     $           0.28