PROSPECTUS

                           FLORIDAFIRST BANCORP, INC.
                (Proposed holding company for FloridaFirst Bank)
                     Up to 5,520,000 shares of common stock

         We are offering common stock. The shares we are offering  represent the
57% ownership interest in FloridaFirst Bancorp now owned by FloridaFirst Bancorp
MHC, the mutual holding company of FloridaFirst Bancorp. FloridaFirst Bancorp is
the mid-tier stock holding  company parent of  FloridaFirst  Bank. The remaining
43% ownership  interest in FloridaFirst  Bancorp is owned by the public and will
be exchanged for our shares of common stock.

If you  are a  current  or  former  depositor  of  FloridaFirst  Bank  as of the
eligibility dates:

o    You may have priority rights to purchase shares at $10.00 per share.
o    You may be eligible to  purchase up to 30,000  shares but may not  purchase
     fewer than 25 shares.
o    You will not pay a commission to buy any shares.
o    Our offering will end at 4:00 p.m., eastern time on December 6, 2000.

If you are currently a stockholder of FloridaFirst Bancorp:

o    Your shares will be exchanged  automatically for new shares of FloridaFirst
     Bancorp, Inc.
o    After the  exchange  of  shares,  your  percentage  ownership  interest  in
     FloridaFirst  Bancorp,  Inc. will be equivalent to your current  percentage
     ownership interest in FloridaFirst Bancorp.
o    You may be eligible to also purchase  additional shares at $10.00 per share
     in the community offering.
o    You will not pay a  commission  to buy any shares or to  exchange  existing
     shares.

If you fit none of the above categories, but are interested in purchasing shares
of our common stock:

o    You may be eligible to purchase  shares at $10.00 per share after  priority
     orders are filled.
o    You may be eligible to purchase up to 30,000 shares.
o    You may not purchase fewer than 25 shares.
o    You will not pay a commission to buy any shares.


                                             -------------------------------------
                                                                         MAXIMUM
                                                 MINIMUM      MAXIMUM  AS ADJUSTED
- ----------------------------------------------------------------------------------
                                                             
Number of Shares                                2,326,877    3,147,952   3,620,179
- ----------------------------------------------------------------------------------
Total Underwriting Commissions and Expenses    $1,038,000   $1,094,000  $1,127,000
- ----------------------------------------------------------------------------------
Net Proceeds                                  $22,230,770  $30,385,520 $35,075,000
- ----------------------------------------------------------------------------------
Net Proceeds Per Share                              $9.55        $9.65       $9.69
- ----------------------------------------------------------------------------------

         FloridaFirst  Bancorp,  Inc. may sell up to 3,620,179 shares because of
changes in the market and general  financial  and  economic  conditions  without
notifying  prospective  purchasers.  We  will  terminate  the  offering  and the
exchange of shares if we do not sell the minimum number of shares.

         For a  discussion  of risks you  should  consider,  see "Risk  Factors"
beginning on page 10 of the prospectus.

         The Nasdaq  National  Market has given us preliminary  approval to list
our common stock on the National Market under the same symbol "FFBK."

         We are  offering  the common  stock on a best  efforts  basis.  Sandler
O'Neill & Partners,  L.P. will assist us in the sale of the common stock, though
they are not required to purchase any of the common stock that is being offered.

         These  securities  are not  deposits  or savings  accounts  and are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency.

         Neither the  Securities and Exchange  Commission,  the Office of Thrift
Supervision nor any state securities regulator has approved or disapproved these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

         Funds  received prior to the completion of the offering will be held in
an escrow account at  FloridaFirst  Bank which will bear interest at our savings
account rate. If the offering is terminated, all funds received from prospective
purchasers will be promptly returned with interest. This offering is expected to
expire on December 6, 2000, at 4:00 p.m.,  eastern time,  unless it is extended,
up to January 20, 2001, with the approval of the Office of Thrift Supervision.

     For assistance, please contact the conversion center at (863) 802-0088.

                        Sandler O'Neill & Partners, L.P.
                 The Date of this Prospectus is November 3, 2000




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








                                 [MAP GOES HERE]








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


                                        2



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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the  financial   statements  and  the  notes  to  the  financial  statements  of
FloridaFirst Bancorp.

The Companies

FloridaFirst Bancorp, Inc. 205 East Orange Street, Lakeland, Florida  33801-4611

         We  are a  Florida  corporation  and  we  were  formed  to  own  all of
FloridaFirst  Bank's  capital stock upon  completion of the conversion and stock
offering.  We have applied to the Office of Thrift  Supervision  for approval to
become a savings and loan holding company.

FloridaFirst Bancorp MHC   205 East Orange Street, Lakeland, Florida 33801-4611

         FloridaFirst  Bancorp MHC is currently  the mutual  holding  company of
FloridaFirst  Bancorp.  As of June 30,  2000,  FloridaFirst  Bancorp  MHC's sole
business  activity consists of its ownership of 3,049,024 shares of FloridaFirst
Bancorp's common stock, which represents 57% of its outstanding  shares, as well
as $98,500 in cash.

FloridaFirst Bancorp       205 East Orange Street, Lakeland, Florida 33801-4611

         FloridaFirst  Bancorp is currently  the mid-tier  federal stock holding
company of FloridaFirst Bank.  FloridaFirst  Bancorp owns all of the outstanding
common  stock of  FloridaFirst  Bank.  FloridaFirst  Bancorp MHC owns  3,049,024
shares  of  FloridaFirst  Bancorp's  outstanding  common  stock.  The  remaining
2,298,273  shares of  common  stock are held by the  public.  At June 30,  2000,
FloridaFirst  Bancorp had consolidated assets totaling $569.0 million,  deposits
of $357.5 million and consolidated stockholders' equity of $59.4 million.

FloridaFirst Bank          205 East Orange Street, Lakeland, Florida  33801-4611

         FloridaFirst   Bank  is  a   federally-chartered   stock  savings  bank
headquartered in Lakeland,  Florida.  FloridaFirst Bank is a  community-oriented
financial  institution  offering  traditional  financial  services  to its local
community.  It conducts operations through its main office in Lakeland,  Florida
and its eight branch offices.

How The Ownership Structure Will Change After The Conversion

         The  following  chart  shows our  current  structure  which is commonly
referred to as a "two-tier" mutual holding company structure:


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

                                        3



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

     |------------------------------|       |------------------------------|
     |                              |       |    FloridaFirst Bancorp      |
     |   FloridaFirst Bancorp MHC   |       |    Minority Stockholders     |
     |------------------------------|       |------------------------------|
                        |                               |
                        |57%                         43%|
                        | ------------------------------|
                        |     FloridaFirst Bancorp      |
                        |-------------------------------|
                                       |
                                       |100%
                                       |
                        |------------------------------|
                        |       FloridaFirst Bank      |
                        |------------------------------|


                  Our ownership structure after the conversion

                        |------------------------------|
                        |      Public Stockholders     |
                        |------------------------------|
                                       |
                                       |100%
                                       |
                        |------------------------------|
                        |  FloridaFirst Bancorp, Inc.  |
                        |------------------------------|
                                       |
                                       |100%
                                       |
                        |------------------------------|
                        |       FloridaFirst Bank      |
                        |------------------------------|


The Conversion

         The Offering

         We are selling common stock which represents the 57% ownership interest
in FloridaFirst  Bancorp now owned by FloridaFirst  Bancorp MHC in the following
order of priority.


                      
         First:            Depositors with $50 or more on deposit as of June 30, 1999.

         Second:           FloridaFirst Bank's employee stock ownership plan.

         Third:            Depositors with $50 or more on deposit as of September 30, 2000.

         Fourth:           Depositors and certain borrowers as of October 23, 2000.


         We are selling between  2,326,877 and 3,147,952 shares of common stock,
all at a price of  $10.00  per  share.  The  number  of shares to be sold may be
increased to  3,620,179.  The actual  amount of shares we sell will depend on an
independent  appraisal performed by Finpro, an independent  appraisal firm. See,
"$10.00  Per Share  Stock  Pricing  And The Number Of Shares To Be Issued In The
Conversion," at page 6.

         The  subscription  offering  expires at 4:00  p.m.,  eastern  time,  on
December 6, 2000, but may be extended to January 20, 2001,  with the approval of
the Office of Thrift Supervision.  You cannot transfer your subscription rights.
If you  attempt to  transfer  your  rights,  you may lose the right to  purchase
shares and may be subject to criminal prosecution and/or other sanctions.

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

                                        4

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

         During the  subscription  offering,  we may also offer shares of common
stock  in  a  community  offering.  In  this  part  of  the  offering,   current
stockholders of FloridaFirst  Bancorp will have first  preference and people who
reside in Polk or Manatee Counties,  Florida will have second  preference.  This
part of the offering may terminate at any time without  notice but no later than
January 20, 2001.

         Shares  not  sold in the  subscription  or  community  offering  may be
offered for sale in a syndicated community offering,  which would be an offering
to the general  public on a best efforts basis by a syndicate of broker  dealers
managed by Sandler O'Neill & Partners, L.P.

         You will not pay a commission to buy any shares.

         We have the right to  reject  any  orders of stock in the  subscription
offering, community offering, and syndicated community offering.

         We have described the offering in greater  detail  beginning at page 24
of this prospectus.

The Exchange Of FloridaFirst Bancorp Common Stock

         If you are now a stockholder of FloridaFirst  Bancorp, your shares will
be cancelled and exchanged for our shares. The number of shares you will receive
will be based on an exchange ratio. The actual number of shares you receive will
depend upon the number of shares we sell in our offering and the final appraised
value of our stock.

         The following  table shows how the exchange  ratio will adjust based on
the number of shares sold in our offering.  The table also shows how many shares
an owner of  FloridaFirst  Bancorp  common stock would  receive in the exchange,
adjusted for the number of shares sold in the offering.



                                                                                                                    100 Shares of
                                                                                                                    FloridaFirst
                                                       Shares to be Exchanged                                      Bancorp would be
                            Shares to be Sold      for FloridaFirst Bancorp, Inc.     Total Shares                  exchanged for
                             in the Offering                Common Stock               of Common                    FloridaFirst
                       --------------------------- ------------------------------     Stock to be      Exchange     Bancorp, Inc.
                             Amount        Percent          Amount         Percent    Outstanding       Ratio       Common Stock
                             ------        -------          ------         -------    -----------      --------   ------------------
                                                                                                    
Minimum..............       2,326,877        57.03%       1,753,123         42.97%      4,080,000       0.7628%           76
Midpoint.............       2,737,299        57.03        2,062,701         42.97       4,800,000       0.8975            90
Maximum..............       3,147,952        57.03        2,372,048         42.97       5,520,000       1.0321           103
Adjusted maximum.....       3,620,179        57.03        2,727,821         42.97       6,348,000       1.1869           119


         If you own your shares of  FloridaFirst  Bancorp in "street  name," the
exchange  will  occur  automatically  and you need take no  action.  If you have
certificated  shares,  you will receive a transmittal form with  instructions to
surrender  your stock  certificates  after the offering is  completed.  You will
receive new  certificates of our common stock within five business days after we
receive properly executed transmittal forms.

         No  fractional  shares of our common stock will be issued to any public
stockholder of FloridaFirst Bancorp upon consummation of the conversion. Payment
for fractional  shares will be made as soon as practicable  after the receipt by
the exchange agent of surrendered FloridaFirst Bancorp stock certificates.

         We have described the exchange in greater  detail  beginning at page 18
of this prospectus.

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

                                        5

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

Reasons For The Conversion

We are pursuing the conversion for the following reasons:

         o        After conversion, due to the proceeds we will receive from the
                  sale of our  shares,  we will have  more  capital  which  will
                  enable us to continue to expand our banking  franchise through
                  de  novo  branching,   and  offer  new  products  and  banking
                  services.  We will be in a better  position  to  increase  our
                  market  presence  in our  market  areas  of Polk  and  Manatee
                  Counties,  Florida. See "Management's  Discussion and Analysis
                  of Financial Condition and Results of Operations" beginning at
                  page 51 of this prospectus.

         o        The larger capital base  resulting  from the  conversion  will
                  allow us to increase our earning  assets,  which should permit
                  us to continue to increase our earnings.

         o        After conversion,  our common stock will continue to be listed
                  on the  Nasdaq  National  Market  with  a  greater  number  of
                  outstanding  shares  held by  public  stockholders.  This will
                  provide  additional  liquidity and  visibility  for our common
                  stock  and make it easier  for you to buy and sell our  common
                  stock.

         o        As a fully  converted  holding  company,  we will have greater
                  strategic   flexibility   in   connection   with   merger  and
                  acquisition transactions.  Unlike a mutual holding company, we
                  can use stock as a form of payment for  acquisitions and merge
                  with any  other  stock  institution  or its  holding  company.
                  Currently,  we have no  plans,  agreements  or  understandings
                  regarding any acquisition.

Conditions To Complete The Conversion

         We cannot complete our conversion and our offering unless:

          (1)  It is  approved  by a majority  vote of  members of  FloridaFirst
               Bancorp MHC;

          (2)  It  is  approved  by  a  two-thirds   vote  of   stockholders  of
               FloridaFirst Bancorp; and

          (3)  It is approved by a majority vote of stockholders of FloridaFirst
               Bancorp,  not including those shares held by FloridaFirst Bancorp
               MHC.

         We have  described the conditions to complete the conversion in greater
detail at page 23 of this prospectus.

$10.00  Per Share  Stock  Pricing  And The  Number Of Shares To Be Issued In The
Conversion

         The number of shares  offered is based on an  independent  appraisal of
the pro forma  estimated  market  value of our stock by  FinPro  divided  by the
purchase  price of $10.00  and  multiplied  by the  percentage  of shares  being
offered to the public. The $10.00 per share price was determined by our board of
directors. FinPro will receive a fee of $18,000 for its appraisal services.

         FinPro has  determined  that as of  September  5, 2000,  our  estimated
aggregate  pro forma  market  value  was $48.0  million,  the  mid-point  of the
offering range. Pursuant to regulations, this estimate must be included within a
range with a minimum of $40.8  million  and a maximum of $55.2  million.  We are
offering a maximum of 3,147,952  shares in the offering,  subject to adjustment.
This  offering  range  means that the $10.00  per share  purchase  price for our
shares will range from 8.93x to 12.99x of our pro forma

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

                                        6

- --------------------------------------------------------------------------------
net income per share using the financial  data for the twelve month period ended
June 30, 2000, compared of similar thrift institutions used by FinPro.

         Additionally,  the $10.00 per share  purchase price for our shares will
range from 51.98% to 70.82% of our pro forma stockholders'  equity per share and
our  pro  forma  tangible  per  share  using  June  30,  2000  financial   data.
Stockholders'  equity represents the difference  between assets and liabilities.
Tangible  stockholders'  equity  represents  the  difference  between assets and
liabilities minus any intangible assets, such as goodwill. We have no intangible
assets,  therefore,  on a pro forma  basis,  our tangible  stockholders'  equity
equals our stockholders'  equity. The average stockholders' equity per share for
a peer  group  of  similar  institutions  is  89.08%  and the  average  tangible
stockholders'  equity  per share for a peer  group of  similar  institutions  is
89.69%.

         FinPro  determined  that our pricing  ratios are lower than the pricing
ratios for a peer group of similar institutions because:

o    we have a high level of interest rate risk;
o    our historical earnings are lower than the peer group;
o    other  fully  converted  thrifts  in the  Florida  market  trade  below the
     national market ratios; and
o    we will  require  time to  adequately  invest the  proceeds  raised in this
     offering.

         The ratios we have  presented  are commonly  requested by a prospective
investor  in  order to  determine  whether  or not the  stock  meets  his or her
investment criteria.  Because of possible differences and important factors such
as  operating  characteristics,   financial  performance,  asset  size,  capital
structure,   and  business  prospects  between  us  and  other  fully  converted
institutions,  you should not rely solely on these comparative  valuation ratios
as an indication as to whether or not the stock is an appropriate investment for
you.  See "Risk  Factors  -- "You may not be able to sell your  shares  when you
desire, or for $10.00 or more per share." and "Pro Forma Data" and "The Offering
- -- Stock Pricing and the Number of Shares To Be Offered."

The Amount Of Stock You May Purchase

         The minimum number of shares that you may purchase is 25.

         If  you are not a FloridaFirst Bancorp  stockholder, you may not,either
alone or  together  with persons  acting in concert with you, purchase more than
30,000 shares of common stock.

         If you are now  a FloridaFirst Bancorp stockholder, you may not, either
alone or together with persons acting in concert with you, purchase shares that,
when combined with shares you receive in the exchange for  FloridaFirst  Bancorp
stock, exceed 30,000 shares.

         For  further  discussion  of the  purchase  limits and  definitions  of
"associate" and "acting in concert," see "The Offering--Limitations on Purchases
of Common Stock" at page 28.


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

                                        7

- --------------------------------------------------------------------------------
Our Use Of The Proceeds Raised From The Sale Of Stock

         We  estimate  that we will  receive net  proceeds  from the sale of the
common stock of between $22.2  million at the minimum of the offering  range and
$35.1 million at the maximum,  as adjusted of the offering  range.  Assuming net
proceeds of $26.3 million of common stock at the midpoint of the offering  range
and the purchase of 8% of the shares by the employee stock  ownership  plan, the
following  table  shows  the  manner in which we will use the net  proceeds  (in
millions).

         Loan to employee stock ownership plan            $ 2.2
         Investment in FloridaFirst Bank                   13.2
         Working capital                                   10.9
                                                          -----
                                                          $26.3
                                                          =====

Benefits Of The Conversion to Management

         In order to link our employees' and directors'  interests closer to our
stockholders'  interests,  we intend to establish certain benefit plans that use
our  stock as  compensation.  Officers,  directors,  and  employees  will not be
required to pay cash in exchange for certain stock benefits.

         The following table presents  information  regarding the employee stock
ownership plan and stock- based incentive plans. The stock-based incentive plans
may not be  adopted  for at least  six  months  after the  offering  and must be
approved by a majority  vote of the  stockholders.  The table below  assumes the
sale of 3,147,952  shares in the  offering.  It is assumed that the value of the
stock is $10 per  share.  Options  to  acquire  shares of the stock are given no
value because their exercise price will be equal to the fair market value of the
stock on the day the options are  granted.  As a result,  anyone who receives an
option will only  benefit from the option if the price of the stock rises in the
future above the exercise price.



                                                                                        Percentage of
                                                                  Estimated            Total Shares Sold
                                      Participants      Shares       Value of Shares    in the Offering
                                      ------------      ------   -------------------   -----------------
                                                                              
Employee Stock Ownership
Plan................................  Employees         251,836         $2,518,360            8.0%
Stock-Based Incentive Plans:
Restricted Stock Awards.............  Directors and
                                      Employees         125,918          1,259,180            4.0
Stock Options.......................  Directors and
                                      Employees         314,795                  -           10.0
                                                        -------          ---------           ----
              Total.................                    692,549         $3,777,540           22.0%
                                                        =======          =========           ====


         We will also convert  restricted  stock  awards and options  previously
awarded to  officers,  directors  and  employees  of  FloridaFirst  Bancorp  and
FloridaFirst  Bank.  The number of  restricted  stock  awards  received  will be
adjusted  based  upon the  exchange  ratio and the other  terms and the  vesting
period will  remain  unchanged.  The number of stock  options  received  and the
exercise  price will be adjusted based on the exchange ratio and the other terms
and the vesting period will remain unchanged.

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

                                        8

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

Market For Common Stock

         We have  applied to the Nasdaq Stock Market to list the common stock on
the  Nasdaq  National  Market  under  the  symbol  FFBK.  The  common  stock  of
FloridaFirst Bancorp is currently listed on the Nasdaq National Market under the
same  symbol,  FFBK.  While it is  expected  that our common  stock will be more
easily  tradeable  because there will be significantly  more outstanding  shares
than  FloridaFirst  Bancorp's  common stock,  there can be no assurance of this.
Sandler  O'Neill  has  advised us that it  intends  to be a market  maker in the
common stock and will assist us in obtaining additional market makers.

Dividend Policy

         FloridaFirst  Bancorp  currently pays a cash dividend of $.04 per share
per  quarter  during  fiscal  2000,  or $.16  per  share  per  year.  After  the
conversion,  we expect to continue  to pay a dividend  rate of at least $.04 per
share per quarter. The dividend rate and the continued payment of dividends will
depend on a number of factors including our capital requirements,  our financial
condition  and  results  of  operations,   tax  considerations,   statutory  and
regulatory  limitations,  and general economic  conditions.  No assurance can be
given that we will continue to pay dividends or that they will not be reduced in
the future.

Comparison Of Stockholders' Rights

         After the conversion,  the  stockholders  of FloridaFirst  Bancorp will
become our stockholders and their rights as stockholders will be governed by our
articles of incorporation,  bylaws and Florida law. For a discussion of material
differences  in the  rights  of  stockholders  and an  explanation  of  possible
anti-takeover effects of provisions in our articles of incorporation and bylaws,
see  "Comparison  of  Stockholders'  Rights"  beginning  at  page  105  of  this
prospectus.

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

                                        9



                                  RISK FACTORS

In addition  to the other  information  in this  document,  you should  consider
carefully the following risk factors in evaluating an investment in our stock.

Rising  interest  rates would likely hurt our profits and may affect our ability
to pay dividends, repurchase stock or undertake other corporate transactions.

         To be profitable, we must earn more in interest and fees than we pay in
interest and expenses. If interest rates continue to rise as they have recently,
the  interest  we pay on  interest-bearing  liabilities,  such as  deposits  and
borrowings,  will increase more quickly than interest earned on interest-earning
assets,  such as loans  and  investment  securities.  This will  reduce  our net
interest  income  and  thereby  reduce  our net  income  in the  short-term.  In
addition,  rising  interest rates are likely to reduce our income because it may
reduce the demand for loans and the value of our investment  securities and make
it more  difficult for our borrowers to repay their loans.  The Office of Thrift
Supervision  uses an  interest  sensitivity  analysis  to  review  the  level of
interest rate risk. Based on this analysis,  we have  significant  interest rate
risk. As a result,  this could  restrict the capital  resources of  FloridaFirst
Bank and could require us to contribute  additional capital to FloridaFirst Bank
or may  prevent  FloridaFirst  Bank from  paying  dividends  to us.  This  could
restrict  our ability to pay  dividends,  repurchase  stock or  undertake  other
corporate  transactions.  Currently, a material increase in interest rates would
have a  material  adverse  effect on our  income  and  regulatory  capital.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Management of Interest Rate Risk and Market Risk."

Increases  in market  rates of  interest  are  likely to  adversely  affect  our
stockholders' equity.

         At  June  30,  2000,   FloridaFirst  Bancorp  owned  $94.0  million  of
marketable   securities  that  were  available  for  sale.   Generally  accepted
accounting  principles require that these securities be carried at fair value on
the consolidated balance sheet.  Unrealized gains or losses on these securities,
that is, the  difference  between the fair value and the amortized cost of these
securities,  is  reflected  in  stockholders'  equity,  net of  deferred  taxes.
Recently, market rates of interest have increased. When interest rates increase,
the  fair  value  of  FloridaFirst   Bancorp's  available  for  sale  marketable
securities generally decreases, which decreases stockholders' equity. As of June
30,  2000,  FloridaFirst  Bancorp's  available  for sale  marketable  securities
portfolio had an unrealized loss, net of taxes, of $2.0 million,  which resulted
in a decrease in  stockholders'  equity by the same  amount.  Our  stockholders'
equity is likely to be  adversely  affected by an  increase  in market  interest
rates.

Our profits will decrease due to expansion plans.

         The Board of Directors and management  have developed an expansion plan
that  includes  three de novo  branches  within our existing  market areas and a
strategic  plan.  Costs for the new projects are  estimated to be  approximately
$1.1  million in fiscal 2001 and $1.5  million in fiscal  2002.  Such plans will
decrease  our  profits  in the short  term.  See  "Management's  Discussion  and
Analysis of  Financial  Condition  and Results of  Operation  --  Comparison  of
Operating  Results for the Nine Months  Ended June 30, 2000 and June 30, 1999 --
Other Expenses."

Because of our  emphasis on  expansion of our  commercial  and consumer  lending
after the offering,  downturns in the real estate market or economy may increase
the risk that some of our loans will not be repaid.

         In recent  years,  we have  increased  our emphasis on  commercial  and
consumer  lending and intend to continue to do so after the  offering.  The risk
that commercial and consumer loans will not be repaid is generally  greater than
the risk that residential loans will not be repaid. As we increase the amount of
commercial  and consumer  loans that we originate and hold for  investment,  the
likelihood increases that

                                       10


some of our loans  will not be repaid  or our  borrowers  will be late in paying
such  loans.  Any failure to pay such loans  would hurt our  earnings  and asset
quality.

You  may not be able to  profit  from  the  sale  or  merger  of us  because  of
provisions in our charter documents and other laws and regulation.

         Our articles of  incorporation  and bylaws contain  provisions that may
make it difficult  for someone to acquire  control of us. These  provisions  may
discourage  takeover  attempts and prevent you from receiving a premium over the
market price of your shares as part of a takeover.  Additionally,  the Office of
Thrift Supervision  regulations may also make it difficult for anyone to acquire
us for three  years  after the  conversion.  See  "Comparison  of  Stockholders'
Rights" and "Restrictions on Acquisitions of FloridaFirst Bancorp, Inc."

The implementation of certain  stock-based benefit plans may increase our future
compensation expense and may reduce our earnings.

         We  intend to adopt a stock  option  plan  that  will  provide  for the
granting of options to purchase common stock, a restricted  stock plan that will
provide for awards of restricted stock to our eligible  officers,  employees and
directors and an employee stock ownership plan that will distribute stock to all
of our qualifying employees over a period of time. The restricted stock plan and
the employee stock ownership plan will increase our future costs of compensating
our directors, officers, and employees. The cost of the employee stock ownership
plan  will  vary  based on our  stock  price  over  time,  while the cost of the
restricted stock plan will be based on our stock price when the awards are first
granted.

Our low return on equity after the conversion may negatively impact the value of
our common stock.

         As a result of  FloridaFirst  Bancorp's  high  capital  levels  and the
additional  capital that will be raised by us in the conversion,  our ability to
leverage the net proceeds from the conversion may be limited in the near future.
The  return on  equity is  initially  expected  to be lower  than it has been in
recent years, which may negatively impact the value of our common stock.

You may not be able to sell your shares  when you desire,  or for $10.00 or more
per share.

         Publicly  traded stocks have recently  experienced  substantial  market
price volatility.  This is due, in part, to investors'  shifting  perceptions of
the effect on various industry  sectors of changes and potential  changes in the
economy.  Volatility,  therefore,  may be  unrelated  to the  current  operating
performance of particular  companies whose shares are traded. The purchase price
of common  stock  sold in  conversion  transactions,  including  mutual-to-stock
conversion  transactions of mutual holding companies, is based on an independent
appraisal.  Independent appraisals are not intended, and should not be construed
as a  recommendation  as to the  advisability  of purchasing  shares.  After our
common  stock  begins to trade,  the  trading  price will be  determined  by the
marketplace.  The trading price will fluctuate  because it will be influenced by
many factors,  including  prevailing interest rates, other economic  conditions,
our operating performance and investor perceptions of the outlook for us and the
banking  industry  in general.  We cannot  assure you that if you choose to sell
shares you purchased in the stock offering,  you will be able to sell them at or
above the $10 per share offering price.

A downturn in our local economy and increased  competition may adversely  affect
our profitability.

         Our  business of  attracting  deposits  and making  loans is  primarily
conducted  within our market area. A downturn in our local  economy could reduce
the amount of funds  available for deposit and the ability of borrowers to repay
their loans.  As a result,  our ability to make a profit could be hurt.  We have
substantial  competition for deposits and loans.  Many  competitors have greater
resources  than we do.  Our  ability  to compete  successfully  will  affect our
profitability.

                                       11



Banking reform legislation may adversely impact our profitability.

         In November 1999, the President signed into law the  Gramm-Leach-Bliley
Financial  Services  Modernization  Act of 1999. This legislation is intended to
modernize  the  financial  services  industry by  establishing  a  comprehensive
framework to permit  affiliations among commercial banks,  insurance  companies,
securities firms and other financial  service  providers.  Since the legislation
now permits banks,  securities firms and insurance  companies to affiliate,  the
financial  services industry may experience  further  consolidation.  This could
result in a growing number of larger financial  institutions  that offer a wider
variety of financial  services than we currently offer and that can aggressively
compete in the  markets we  currently  serve.  This could  adversely  impact our
profitability.

                                       12


                                                Selected Financial Highlights
                                            (In thousands except per share data)


                                         At June 30,                               At September 30,
                                         -----------    ------------------------------------------------------------------------
                                             2000         1999 (1)       1998 (2)        1997         1996 (3)         1995
                                         -----------    -----------     ----------    ----------     ----------     ----------
                                                                                                  
Assets................................      $568,969       $498,358       $414,472      $466,765       $440,294       $431,414
Loans receivable, net.................       432,492        397,910        338,610       355,551        321,327        260,675
Investment securities.................       103,638         80,876         60,961        74,573         99,841        138,234
Cash and cash equivalents.............         5,473          2,598            647        21,842          3,885         18,222
Deposits..............................       357,535        339,224        352,180       429,714        404,184        397,594
Federal Home Loan Bank advances and
   other borrowings...................       147,025         92,472         21,000            --             --             --
Stockholders' equity..................        59,363         61,337         36,107        33,588         30,569         30,774
Actual number (not in thousands):
Real estate loans outstanding.........         4,614          4,696          4,433         5,149          5,461          5,187
Deposit accounts......................        37,216         36,856         38,409        46,012         43,002         40,083
Full service offices..................             9              9              9            14             13             14




                                          Nine Months Ended
                                                June 30,                   Year Ended September 30,
                                         -------------------   -----------------------------------------------
                                             2000      1999      1999      1998      1997      1996      1995
                                           -------   -------   -------   -------   -------   -------   -------
                                                                                 
Summary of Operations:
Interest income ........................   $29,163   $24,002   $32,648   $32,141   $33,865   $31,694   $29,820
Interest expense .......................    16,821    12,598    17,128    18,966    19,702    18,961    17,689
                                           -------   -------   -------   -------   -------   -------   -------
Net interest income ....................    12,342    11,404    15,520    13,175    14,163    12,733    12,131
Provision for loan losses ..............       450       420       540       405       317       600        75
                                           -------   -------   -------   -------   -------   -------   -------
Net interest income after provision
  for loan losses ......................    11,892    10,984    14,980    12,770    13,846    12,133    12,056
Other income ...........................     1,473     1,136     1,473     4,347     1,189     1,546     1,064
Other expenses .........................     8,994     8,510    11,448    13,581    11,209    13,382    10,081
                                           -------   -------   -------   -------   -------   -------   -------
Income before income taxes .............     4,371     3,610     5,005     3,536     3,826       297     3,039
Income taxes ...........................     1,540     1,279     1,748     1,151     1,299        44     1,057
                                           -------   -------   -------   -------   -------   -------   -------
Net income .............................   $ 2,831   $ 2,331   $ 3,257   $ 2,385   $ 2,527   $   253   $ 1,982
                                           =======   =======   =======   =======   =======   =======   =======
Basic and diluted earnings per share (1)   $   .54      --     $   .34      --        --        --        --
                                           =======             =======
Weighted shares outstanding (1) ........     5,280      --       5,549      --        --        --        --
                                             =====               =====

- ---------------
(1)  Includes  $25.7 million in net proceeds from the  reorganization.  Prior to
     April 6,  1999,  FloridaFirst  Bank was a  mutual  institution.  Therefore,
     earnings per share and weighted average shares  outstanding are for the six
     months ended September 30, 1999 (period subsequent to the reorganization).
(2)  During  fiscal year 1998,  FloridaFirst  Bank sold five branches (and $55.5
     million in related deposits) that were not contiguous to its primary market
     area for a pre-tax gain of $3.0  million.  In  connection  with the sale of
     branches,   FloridaFirst  Bank  transferred  $44.6  million  in  loans.  In
     addition,  other expenses includes special benefit plan adjustments of $2.2
     million.
(3)  1996 includes a $2.5 million  one-time  special  assessment to recapitalize
     the Savings Association Insurance Fund.

                                       13


                            Selected Financial Ratios



                                                     At or For
                                                      the Nine
                                                    Months Ended                At or For the Year Ended
                                                      June 30,                        September 30,
                                                  ----------------    ---------------------------------------------
                                                   2000      1999      1999      1998     1997      1996      1995
                                                  ------    ------    ------    ------   ------    ------    ------
                                                                                       
Performance Ratios:
  Return on average assets (net  income
     divided by average total  assets) ....         .70%      .70%      .72%      .55%      .56%      .06%      .48%

  Return on average equity (net
     income divided by average equity) ....        6.32      6.92      6.65      6.55      7.71       .79      6.58

  Net interest rate spread ................        2.61      2.94      2.91      2.65      2.87      2.68      2.38

  Net interest margin on average
    interest-earnings assets ..............        3.20      3.52      3.56      3.10      3.23      3.03      2.99

  Average interest-earning assets to
     Average  interest-bearing liabilities          110       112       116       110       108       108       107

  Efficiency  ratio  (noninterest  expense,
     other than the $2.5 million SAIF
     special assessment in 1996, divided
     by the sum of net interest income
     and noninterest income) ..............          65        68        67        78        74        76        76
  Dividend payout ratio ...................          22        --        --        --        --        --        --

Asset Quality Ratios:

  Non-performing loans to total loans, net          .15       .11       .21       .25       .65       .37       .46

  Non-performing assets to total  assets ..         .13       .15       .21       .32       .53       .28       .36

  Net charge-offs to average loans
     outstanding ..........................         .04       .03       .04       .14       .02       .04       .03

  Allowance for loan losses to total loans          .75       .75       .74       .76       .74       .74       .73

Capital Ratios:
  Average equity to average assets
     (average equity divided by
     average total assets) ................       11.12     10.13     10.84      8.31      7.25      7.41      7.22

  Equity to assets at period end ..........       10.43     13.16     12.31      8.62      7.20      6.94      7.13



                                       14


                               Recent Developments

         The  information  set forth below at or for the periods ended September
30,  2000 and  1999,  is  unaudited  and,  in the  opinion  of  management,  all
adjustments,  consisting  of normal  recurring  accruals,  necessary  for a fair
presentation  of the  results for the  unaudited  periods  have been made.  This
information  should be read in  conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  and the financial
statements contained elsewhere in this prospectus.

         On October 31,2000,  FloridaFirst  Bancorp  announced to the public its
annual  and  fourth  quarter  earnings  for the year  ended  and  quarter  ended
September 30, 2000. Net income for the fiscal year ended  September 30, 2000 was
$3.8 million,  or $ .73 basic and dilutive earnings per share,  compared to $3.3
million  for the same  period  last  year.  Net  income  for the  quarter  ended
September  30, 2000 was $1.0  million,  or $.19 basic and dilutive  earnings per
share,  compared  to  $926,000 or $.17 basic  earnings  per share,  for the same
period last year.  FloridaFirst  Bancorp was  incorporated as a savings and loan
holding company under federal law on April 6, 1999 as part of the reorganization
into a mutual holding company structure. Accordingly, earnings per share amounts
are not presented for the fiscal year ended September 30, 1999.

         For the fiscal year ended September 30, 2000,  FloridaFirst Bancorp was
able to increase  net income by 14% and it grew its asset base to $582  million,
an $84 million  increase  over last year.  Net loans  outstanding  grew by 10.7%
reflecting  strong  performance by their loan production  staffs.  Additionally,
FloridaFirst Bancorp was able to reduce its efficiency ratio from 67% to 64% for
the current year and also grew non-interest revenues by 42%.

         FloridaFirst  Bancorp  reported  earnings  in the latest  quarter  were
higher than  previous  quarters,  however,  these  earnings  included  income of
$128,000 that resulted from certain  nonrecurring  adjustments.  Excluding these
adjustments,  earnings  were  lower  in  this  quarter  due  to  the  continuing
compression  in its net  interest  margin.  The  significant  rise in short term
interest  rates over the past year,  resulting in an inverted  yield  curve,  is
forcing  FloridaFirst  Bancorp to reprice  customer  deposits and other  funding
sources at much higher  costs.  FloridaFirst  Bancorp does not see any relief in
the margin pressure until the interest rate  environment  stabilizes and returns
to a more normal pattern. Additionally,  earnings over the next several quarters
will be constrained by the continuing  squeeze on the interest margin as well as
its  investment  in upgrading  its  technology,  the  construction  of three new
branches  and the  on-going  recruitment  of personnel  with the  experience  to
deliver new banking products and services to an expanding customer base.

         Please refer below to the Selected  Financial  Information  for further
information.

                                       15

                         Selected Financial Information
                  (Dollars in thousands except per share data)


                                          Three months ended    Fiscal year ended
                                             September 30,        September 30,
                                          -------------------   -------------------
                                             2000       1999       2000       1999
                                             ----       ----       ----       ----
                                                              
Operating Data:
Interest income                            $10,677    $ 8,646    $39,840    $32,648
Interest expense                             6,755      4,530     23,575     17,128
Net interest income                          3,922      4,116     16,265     15,520
Provision for loan losses                      180        120        630        540
Other income                                   636        338      2,109      1,473
Other expense                                2,813      2,938     11,807     11,448
Net Income                                 $ 1,012    $   926    $ 3,842    $ 3,257
Basic and diluted earnings per share (1)   $  0.19    $  0.17    $  0.73        N/A
Weighted average shares outstanding (1)      5,183      5,544      5,256

Selected Performance Ratios:
(annualized where appropriate)
Return on average assets                      0.71%      0.76%      0.70%      0.72%
Return on average equity                      6.76%      6.03%      6.43%      6.65%
Net interest margin in average earning
assets                                        2.89%      3.47%      3.12%      3.56%
Efficiency ratio                                62%        66%        64%        67%


                                                      At September 30,
                                                  ------------------------
Balance Sheet Data and Ratios:                      2000            1999
                                                  --------        --------
Total assets                                      $582,180        $498,358
Loans receivable, net                              440,386         397,910
Investment securities                              106,348          80,876
Deposits                                           354,554         339,224
Federal Home Loan Bank advances                    158,000          87,600
Stockholders' equity                                61,081          61,337

Allowance for loan losses to total loans              0.75%           0.74%
Non-performing assets to total assets                 0.17%           0.21%

Equity to assets at period end                       10.49%          12.31%
Book value per share (1)                          $  11.42        $  10.66

(1)  Includes shares owned by our mutual holding company,  FloridaFirst  Bancorp
     MHC.

                                       16

                                 The Conversion

         The Boards of Directors have adopted a plan authorizing the conversion,
subject  to the  approval  of the  Office  of  Thrift  Supervision,  members  of
FloridaFirst   Bancorp  MHC,   stockholders  of  FloridaFirst  Bancorp  and  the
satisfaction of certain other conditions.  Office of Thrift Supervision approval
does not mean that the Office of Thrift  Supervision  recommends or endorses the
plan of conversion.

General

         On July 21, 2000, the Board of Directors of  FloridaFirst  Bancorp MHC,
FloridaFirst  Bancorp and FloridaFirst Bank adopted a plan of conversion,  which
has been subsequently amended. In accordance with the plan, FloridaFirst Bancorp
MHC will  convert  from a mutual  holding  company to a full stock  corporation.
Public stockholders  currently own 43% of FloridaFirst Bancorp and the remaining
57% is owned by FloridaFirst  Bancorp MHC. Upon  consummation of the conversion,
FloridaFirst  Bancorp  MHC will  cease to exist.  The stock  held by the  public
stockholders  of  FloridaFirst  Bancorp  will  be  converted  into  our  shares.
FloridaFirst  Bank  will  be  our  wholly  owned  subsidiary.   For  a  detailed
description of the merger structure,  see "-- Federal and State Tax Consequences
of the Conversion."

Reasons for the Conversion

         FloridaFirst  Bancorp  MHC, as a  federally  chartered  mutual  holding
company, does not have stockholders and has no authority to issue capital stock.
As a result of the conversion, we will be structured in the form used by holding
companies of commercial  banks,  many business  entities and a growing number of
savings  institutions.  An  important  distinction  between  the mutual  holding
company form of organization  and the fully public form is that, by federal law,
a mutual  holding  company  must always own over 50% of the common  stock of its
savings institution subsidiary.  Only a minority of the subsidiary's outstanding
stock can be sold to investors.

         Through the  conversion,  we will become the stock  holding  company of
FloridaFirst  Bank, which will complete the transition to full public ownership.
The stock holding company form of organization  will provide us with the ability
to diversify our business and FloridaFirst  Bank's business  activities  through
acquisition  of or mergers with both stock savings  institutions  and commercial
banks, as well as other companies.  There has been significant  consolidation in
Florida where FloridaFirst Bank conducts its operations,  and although there are
no  current  arrangements,  understandings  or  agreements  regarding  any  such
opportunities,  we will be in a position,  subject to regulatory limitations and
our financial  condition,  to take advantage of any such  opportunities that may
arise because of the increase in its capital after the conversion.

         The conversion  will be important to our future growth and  performance
and to that of FloridaFirst  Bank, by providing a larger capital base to support
our  operations and the operations of  FloridaFirst  Bank,  enhancing our future
access to capital  markets,  the  ability  to  diversify  into  other  financial
services related activities,  and the ability to provide services to the public.
The  conversion  will  result in  increased  funds being  available  for lending
purposes,  greater resources for expansion of services, and better opportunities
for attracting and retaining qualified personnel.  Although FloridaFirst Bancorp
currently  has the  ability  to raise  additional  capital  through  the sale of
additional  shares of its common  stock,  that  ability is limited by the mutual
holding company  structure which,  among other things,  requires that the mutual
holding company always hold a majority of the outstanding shares of FloridaFirst
Bancorp's common stock.

                                       17


         The  conversion  will  also  result  in an  increase  in the  number of
outstanding shares of common stock following the conversion,  as compared to the
number of outstanding  shares held by the public  stockholders  of  FloridaFirst
Bancorp  prior to the  conversion,  which will  increase the  likelihood  of the
development  of an active and liquid  trading  market for the common stock.  See
"Market for the Common Stock."

         Our Board of  Directors  and the Boards of  Directors  of  FloridaFirst
Bancorp  MHC,  FloridaFirst  Bancorp and  FloridaFirst  Bank,  believe  that the
conversion  is in the best  interests  of such  companies  and their  respective
stockholders and members.

Share Exchange Ratio

         Office of Thrift Supervision  regulations  provide that in a conversion
of a mutual  holding  company  to  stock  form,  the  minority  stockholders  of
FloridaFirst  Bancorp will be entitled to exchange  their shares of common stock
for common stock of the converted  holding  company,  provided that the bank and
the mutual  holding  company  demonstrate to the  satisfaction  of the Office of
Thrift  Supervision that the basis for the exchange is fair and reasonable.  The
Boards  of  Directors  have   determined  that  each   publicly-held   share  of
FloridaFirst Bancorp common stock will, on the effective date of the conversion,
be  automatically  converted  into and  become  the right to receive a number of
exchange shares  determined  pursuant to the exchange ratio. We are not required
to adjust  the share  exchange  ratio to  reflect  the  waiver of  dividends  by
FloridaFirst Bancorp MHC. Consequently,  the public stockholders of FloridaFirst
Bancorp common stock will own the same  percentage of our common stock after the
conversion  as  they  hold  in  FloridaFirst  Bancorp,   subject  to  additional
purchases, or the receipt of cash in lieu of fractional shares. The total number
of shares held by the public  stockholders of FloridaFirst  Bancorp common stock
after the conversion also would be affected by any purchases by these persons in
the offering and by the receipt of cash in lieu of  fractional  shares.  At June
30, 2000,  there were  5,347,297  shares of  FloridaFirst  Bancorp  common stock
outstanding, 2,298,273, or 43%, of which were publicly held.

         Based on the independent  valuation,  the 57% of the outstanding shares
of FloridaFirst  Bancorp common stock held by FloridaFirst Bancorp MHC as of the
date of the  independent  valuation  and the 43% public  ownership  interest  of
FloridaFirst  Bancorp,  the  following  table sets forth,  at the minimum,  mid-
point, maximum, and adjusted maximum of the offering range:

o    the total number of subscription shares and exchange shares to be issued in
     the conversion;
o    the total shares of common stock outstanding after the conversion;
o    the exchange ratio; and
o    the number of shares an owner of FloridaFirst  Bancorp would receive in the
     exchange, adjusted for the number of shares sold in the offering.



                                                                                                                    100 Shares of
                                                                                                                     FloridaFirst
                                                         Shares to be Exchanged                                    Bancorp would be
                              Shares to be Sold       for FloridaFirst Bancorp, Inc.    Total Shares                 exchanged for
                               in the Offering                 Common Stock              of Common                   FloridaFirst
                           ------------------------   ------------------------------    Stock to be     Exchange     Bancorp, Inc.
                              Amount        Percent        Amount          Percent      Outstanding     Ratio        Common Stock
                              ------        -------        ------          -------      -----------     -----        ------------
                                                                                                   
Minimum..............       2,326,877        57.03%       1,753,123         42.97%      4,080,000       0.7628%            76
Midpoint.............       2,737,299        57.03        2,062,701         42.97       4,800,000       0.8975             90
Maximum..............       3,147,952        57.03        2,372,048         42.97       5,520,000       1.0321            103
Adjusted maximum.....       3,620,179        57.03        2,727,821         42.97       6,348,000       1.1869            119


                                       18


         Options to purchase shares of FloridaFirst Bancorp common stock will be
converted  into  options to purchase our shares of common  stock.  Additionally,
restricted stock awards of FloridaFirst  Bancorp will also be converted into our
shares of common  stock.  At June 30,  2000  there were  outstanding  options to
purchase  270,385  shares of  FloridaFirst  Bancorp  common stock and there were
103,519   restricted   stock  awards  of   FloridaFirst   Bancorp  common  stock
outstanding.  The number of shares of common stock to be received  upon exercise
of  these  options  will be  determined  pursuant  to the  exchange  ratio.  The
aggregate  exercise price,  duration,  and vesting schedule of these options and
restricted  stock awards will not be affected.  At June 30, 2000,  no options to
purchase shares or restricted stock awards were vested.

Effect of the Conversion on Minority Stockholders

         Effect on Stockholders'  Equity Per Share of the Shares Exchanged.  The
conversion will increase the stockholders'  equity of the public stockholders of
FloridaFirst  Bancorp common stock. At June 30, 2000, the  stockholders'  equity
per share of FloridaFirst Bancorp common stock was $11.10, including shares held
by  FloridaFirst  Bancorp MHC. As adjusted at that date for the exchange  ratio,
stockholders'  equity per share would be $8.47,  $9.96, $11.46 and $13.17 at the
minimum,  midpoint,  maximum, and adjusted maximum, of the offering range. Based
on the pro forma  information  set forth for June 30, 2000, in "Pro Forma Data,"
pro forma  stockholders'  equity  per share  following  the  conversion  will be
$19.24, $17.09, $15.49 and $14.12 at the minimum, midpoint, maximum and adjusted
maximum, respectively, of the offering range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  conversion
will also affect the public  stockholders of  FloridaFirst  Bancorp common stock
pro forma earnings per share. For the nine months ended June 30, 2000, basic and
diluted  earnings  per  share of  FloridaFirst  Bancorp  common  stock  was $.54
including  shares  held by  FloridaFirst  Bancorp  MHC.  Based on the pro  forma
information  set forth for the nine  months  ended  June 30,  2000 in "Pro Forma
Data",  earnings per share of common stock  following the conversion  will range
from $.86 to $.59,  for the  minimum to the  adjusted  maximum  of the  offering
range.

         Dissenters' and Appraisal  Rights.  Under Office of Thrift  Supervision
regulations,  the public stockholders of FloridaFirst  Bancorp common stock will
not have dissenters'  rights or appraisal rights in connection with the exchange
of publicly-held  shares of FloridaFirst  Bancorp common stock for our shares of
common stock.

Effects of Conversion on Depositors, Borrowers and Members

         General. Each depositor in FloridaFirst Bank has both a deposit account
in  FloridaFirst  Bank and a pro rata  ownership  interest  in the net  worth of
FloridaFirst  Bancorp  MHC based upon the  balance in his or her  account.  This
interest  may only be realized  in the event of a  liquidation  of  FloridaFirst
Bancorp MHC and FloridaFirst Bank.  However,  this ownership interest is tied to
the  depositor's  account and has no tangible  market  value  separate  from the
deposit  account.  Any depositor who opens a deposit  account obtains a pro rata
ownership  interest in FloridaFirst  Bancorp MHC without any additional  payment
beyond the amount of the deposit.  A depositor who reduces or closes his account
receives a portion or all of the  balance in the  account,  but  nothing for his
ownership  interest in the net worth of FloridaFirst  Bancorp MHC, which is lost
to the extent that the balance in the account is reduced or closed.

         Consequently,  depositors  in a stock  subsidiary  of a mutual  holding
company normally have no way of realizing the value of their ownership interest,
which has realizable value only in the unlikely event that FloridaFirst  Bancorp
MHC and  FloridaFirst  Bank are  liquidated.  If this occurs,  the depositors of
record at that time, as owners, would share pro rata in any residual surplus and
reserves of  FloridaFirst  Bancorp MHC after other claims,  including  claims of
depositors to the amounts of their deposits, are paid.

                                       19


         When a  mutual  holding  company  converts  to  stock  form,  permanent
nonwithdrawable  capital  stock is  created  in the  stock  holding  company  to
represent the ownership of the subsidiary  institution's  net worth.  The common
stock is  separate  and apart  from  deposit  accounts  and cannot be and is not
insured by the Federal Deposit Insurance  Corporation or any other  governmental
agency.  Certificates are issued to evidence ownership of the capital stock. The
stock  certificates are transferable  and,  therefore,  the stock may be sold or
traded if a purchaser is available  with no effect on any account the seller may
hold in FloridaFirst Bank.

         Continuity.  While the  conversion  is being  accomplished,  the normal
business  of  FloridaFirst  Bank of  accepting  deposits  and making  loans will
continue without  interruption.  FloridaFirst Bank will continue to be regulated
by  the  Office  of  Thrift   Supervision  and  the  Federal  Deposit  Insurance
Corporation.  After the conversion,  FloridaFirst  Bank will continue to provide
services for  depositors  and borrowers  under  current  policies by its present
management and staff. The Directors  serving  FloridaFirst Bank and FloridaFirst
Bancorp at the time of the conversion will serve on our Board of Directors after
the conversion.

         Effect  on  Deposit  Accounts.  Under  the  plan  of  conversion,  each
depositor in FloridaFirst Bank at the time of the conversion will  automatically
continue as a depositor after the conversion,  and each of the deposit  accounts
will remain the same with respect to deposit  balance,  interest  rate and other
terms.  Each such  account  will be insured  by the  Federal  Deposit  Insurance
Corporation  to the same  extent  as  before  the  conversion.  Depositors  will
continue to hold their existing  certificates,  passbooks and other evidences of
their accounts.

         Effect on Loans. No loan  outstanding  from  FloridaFirst  Bank will be
affected by the conversion, and the amount, interest rate, maturity and security
for  each  loan  will  remain  as they  were  contractually  fixed  prior to the
conversion.

         Effect on Voting  Rights of Members.  At  present,  all  depositors  of
FloridaFirst  Bank are  members  of, and have  voting  rights  in,  FloridaFirst
Bancorp MHC as to all matters requiring  membership  action.  Upon completion of
the   conversion,   depositors  and  borrowers  will  cease  to  be  members  of
FloridaFirst  Bancorp  MHC and will no longer be entitled to vote at meetings of
FloridaFirst Bancorp MHC. Upon completion of the conversion, we will be the sole
stockholder  of  FloridaFirst  Bank and have all voting  rights in  FloridaFirst
Bank. Our stockholders  will have exclusive voting rights in us.  Depositors and
borrowers of FloridaFirst  Bank will not have voting rights after the conversion
except to the extent that they become our  stockholders  through the purchase of
common stock.

         Tax Effects.  FloridaFirst  Bancorp has received opinions of counsel or
tax advisor with regard to federal and state income  taxation to the effect that
the adoption and  implementation  of the plan of conversion  will not be taxable
for federal or state income tax purposes to FloridaFirst  Bancorp,  FloridaFirst
Bancorp MHC, the minority  stockholders,  the interim  savings bank,  members of
FloridaFirst  Bancorp MHC,  eligible  account holders or FloridaFirst  Bank. See
"--Federal and State Tax Consequences of the Conversion."

         Effect on Liquidation  Rights.  If FloridaFirst  Bank were to liquidate
prior to the conversion, all claims of creditors of FloridaFirst Bank, including
those of  depositors  to the  extent of their  deposit  balances,  would be paid
first.  Thereafter,  if there were any assets of  FloridaFirst  Bank  remaining,
these assets would be distributed to FloridaFirst  Bancorp MHC, to the extent of
its stock ownership interest in FloridaFirst  Bancorp.  If FloridaFirst  Bancorp
MHC were to liquidate,  all claims of creditors would be paid first. Thereafter,
if there were any  assets of  FloridaFirst  Bancorp  MHC  remaining,  members of
FloridaFirst  Bancorp MHC would receive the remaining  assets,  pro rata,  based
upon the  deposit  balances  in  their  deposit  account  in  FloridaFirst  Bank
immediately  prior to liquidation.  In the unlikely event that FloridaFirst Bank
were to liquidate after the conversion, all claims of creditors, including those
of

                                       20


depositors,   would  also  be  paid  first,  followed  by  distribution  of  the
"liquidation  account"  to  depositors,  with any  assets  remaining  thereafter
distributed to us as the holder of FloridaFirst  Bank's capital stock.  Pursuant
to  the  rules  and  regulations  of  the  Office  of  Thrift   Supervision,   a
post-conversion   merger,   consolidation,   sale  of  bulk  assets  or  similar
combination or transaction with another insured savings institution would not be
considered a liquidation  and, in such a transaction,  the  liquidation  account
would be assumed by the surviving institution.

Federal and State Tax Consequences of the Conversion

         Consummation  of the  conversion  is expressly  conditioned  upon prior
receipt of either a ruling  from IRS, or an opinion of counsel  with  respect to
the federal tax  effects of the  transaction,  and either a ruling or an opinion
with  respect  to  Florida  tax laws,  to the effect  that  consummation  of the
transactions  contemplated  hereby  will not result in a taxable  reorganization
under the provisions of the applicable codes or otherwise result in any material
adverse tax consequences to us, FloridaFirst  Bancorp MHC,  FloridaFirst Bancorp
and  FloridaFirst  Bank, or to account holders  receiving  subscription  rights,
except to the extent, if any, that subscription  rights are deemed to have value
on the date such  rights are  issued.  This  condition  may not be waived by us,
FloridaFirst Bancorp MHC, FloridaFirst Bancorp, or FloridaFirst Bank.

         Malizia Spidi & Fisch has issued an opinion to us and FloridaFirst Bank
with respect to the material  federal income tax consequences of the conversion.
The opinion of counsel is subject to the following assumptions:

o    the plan of conversion has been adopted;
o    we, FloridaFirst Bancorp MHC,  FloridaFirst  Bancorp, and FloridaFirst Bank
     will comply with the plan of conversion;
o    the factual representations of management are accurate,  complete, true and
     correct; and
o    there were no adverse  facts not  present  on the face of  instruments  and
     documents examined.

         With  regard to the  conversion,  Malizia  Spidi & Fisch has  issued an
opinion that:

         1. The  transactions  qualify  as  statutory  mergers  and each  merger
required by the plan qualifies as a reorganization within the meaning of Section
368(a)(1)(A) of the code.  FloridaFirst Bancorp MHC,  FloridaFirst  Bancorp, and
FloridaFirst Bank will each be a party to a reorganization as defined in Section
368(b) of the code.

         2. FloridaFirst Bancorp MHC following its conversion to a federal stock
savings bank,  and  FloridaFirst  Bancorp  following its conversion to a federal
stock savings bank, will recognize no gain or loss pursuant to the conversion.

         3. No gain or loss will be  recognized  by  FloridaFirst  Bank upon the
receipt of the assets from  FloridaFirst  Bancorp MHC and  FloridaFirst  Bancorp
pursuant to the conversion.

         4. The  reorganization  of  FloridaFirst  Bancorp,  Inc. as the holding
company of FloridaFirst Bank qualifies as a reorganization within the meaning of
Section  368(a)(1)(A) of the code by virtue of Section 368(a)(2)(E) of the code.
Therefore, FloridaFirst Bank, FloridaFirst Bancorp, Inc., and an interim federal
savings bank created by  FloridaFirst  Bancorp,  Inc., will each be a party to a
reorganization as defined in Section 368(b) of the code.

         5. No gain or loss will be  recognized by the interim  federal  savings
bank created by  FloridaFirst  Bancorp,  Inc. upon the transfer of its assets to
FloridaFirst Bank pursuant to the conversion.

                                       21


         6. No gain or loss will be  recognized  by  FloridaFirst  Bank upon the
receipt of the assets of FloridaFirst Bancorp MHC, FloridaFirst Bancorp, and the
interim federal savings bank created by FloridaFirst Bancorp, Inc.

         7. No gain or loss will be recognized  by  FloridaFirst  Bancorp,  Inc.
upon the receipt of FloridaFirst Bank common stock solely in exchange for common
stock of FloridaFirst Bancorp, Inc.

         8. No gain or loss will be recognized by the public  stockholders  upon
the receipt of common stock of  FloridaFirst  Bancorp,  Inc.,  if exchanged  for
FloridaFirst Bancorp common stock.

         9.  The  basis  of the  common  stock  to be  received  by  the  public
stockholders will be the same as the basis of FloridaFirst  Bancorp common stock
surrendered  before  giving  effect to any payment of cash in lieu of fractional
shares.

         10. No gain or loss will be recognized by  FloridaFirst  Bancorp,  Inc.
upon the sale of common stock to investors.

         11.  The  eligible  account  holders,   supplemental  eligible  account
holders,  and other members will recognize  gain, if any, but only to the extent
of the value, if any, of the subscription rights upon the issuance to them of:

o    withdrawable   savings   accounts  in   FloridaFirst   Bank  following  the
     conversion;
o    FloridaFirst Bank liquidation accounts; and
o    nontransferable subscription rights to purchase conversion stock.

         The parties to the merger of  FloridaFirst  Bancorp MHC,  with and into
FloridaFirst Bank with  FloridaFirst  Bank as the surviving  entity,  maintain a
separate and distinct business purpose for consummating the merger.  Immediately
after  the  consummation  of the  merger,  FloridaFirst  Bank  will no longer be
controlled  by  FloridaFirst  Bancorp MHC but will instead be  controlled by its
public  stockholders and that FloridaFirst  Bank's capital will be substantially
increased.  The facts indicate that the merger of FloridaFirst  Bancorp MHC with
and into FloridaFirst  Bank will result in a real and substantial  change in the
form of ownership of  FloridaFirst  Bank that is sufficient to conclude that the
merger  comports  with the  underlying  purposes and  assumptions  of a tax free
reorganization under Section 368(a)(1)(A) of the code. In addition,  because the
various steps  contemplated by the plan were necessitated by the requirements of
the Office of Thrift  Supervision,  each of the mergers  described  above, has a
business purpose and independent significance.

         It is the  opinion  of  Malizia  Spidi & Fisch  that  the  transactions
undertaken pursuant to the plan should be treated as a tax free  reorganization.
However,  such  opinion,  is not  binding  upon the  IRS,  and  there  can be no
assurance that the IRS will not assert a contradictory position.

         We and FloridaFirst  Bank have also received a letter from FinPro which
addresses certain issues  surrounding the value of the subscription  rights. The
letter states that it is FinPro's belief,  which is not binding on the IRS, that
the  subscription  rights  do not have any  value,  based on the fact  that such
rights are acquired by the recipients without cost, are  nontransferable  and of
short  duration,  and  afford the  recipients  the right  only to  purchase  the
conversion stock at a price equal to its estimated fair market value, which will
be the  same  price  as the  purchase  price  for  the  unsubscribed  shares  of
conversion stock. If the subscription rights granted to eligible subscribers are
deemed to have an  ascertainable  value,  receipt of such rights likely would be
taxable only to those eligible subscribers who exercise the subscription rights,
either as a capital gain or ordinary  income,  in an amount equal to such value,
and the public  stockholders of FloridaFirst  Bancorp and the members of Florida
First Bancorp MHC could recognize gain on such

                                       22


distribution.  Eligible subscribers are encouraged to consult with their own tax
advisor as to the tax  consequences in the event that such  subscription  rights
are deemed to have an ascertainable value.

         Unlike private rulings,  an opinion of Malizia Spidi & Fisch, or letter
from  FinPro  is not  binding  on the IRS and the IRS  could  disagree  with the
conclusions reached therein. In the event of such disagreement,  there can be no
assurance  that the IRS  would  not  prevail  in a  judicial  or  administrative
proceeding.  Management  does not  believe the fact that the IRS has placed this
transaction into a "no rule" area will result in the IRS treating the conversion
and  the  reorganization  any  differently  from  similar  transactions  already
completed  for which  the IRS has  issued  private  letter  rulings.  If the IRS
determines that the tax effects of the transaction are to be treated differently
from  that  presented  in the  tax  opinion,  we,  the  public  stockholders  of
FloridaFirst  Bancorp or the members of FloridaFirst  Bancorp MHC may be subject
to adverse tax consequences as a result of the conversion.

         Hahn, McClurg,  Watson, Griffith & Bush has issued an opinion,  subject
to the limitations and qualifications in its opinion,  that, for purposes of the
Florida  corporate  income  tax,  the  reorganization  will not become a taxable
transaction  to us,  the  public  stockholders  of  FloridaFirst  Bancorp or the
members of FloridaFirst  Bancorp MHC, except to the extent that cash is received
in exchange for fractional  shares by the public  stockholders  of  FloridaFirst
Bancorp. This opinion is not binding on the Florida taxing authorities and these
taxing authorities could disagree with the conclusions reached in the opinion of
Hahn, McClurg, Watson, Griffith & Bush.

         The federal and state tax opinions  regarding the material  federal and
state  tax  consequences  have  been  filed  as  exhibits  to  the  registration
statement.

Conditions to the Conversion

         Various  approvals of the Office of Thrift  Supervision are required in
order to  consummate  the  conversion.  The  Office  of Thrift  Supervision  has
approved the plan of conversion, subject to approval by FloridaFirst Bancorp MHC
members and FloridaFirst Bancorp's  stockholders.  In addition,  consummation of
the  conversion  is  subject  to Office of Thrift  Supervision  approval  of the
applications  with  respect  to the  merger  of  FloridaFirst  Bancorp  MHC  and
FloridaFirst  Bancorp into  FloridaFirst  Bank, with FloridaFirst Bank being the
surviving entity. Applications for these approvals,  including an application to
form us as a holding  company  for  FloridaFirst  Bank,  have been filed and are
currently  pending.  There can be no  assurances  that the  requisite  Office of
Thrift Supervision approvals will be received in a timely manner, in which event
the  consummation  of the conversion may be delayed beyond the expiration of the
offering.

         We cannot complete our conversion and our offering unless:

          (1)  It is  approved  by a majority  vote of  members of  FloridaFirst
               Bancorp MHC;

          (2)  It  is  approved  by  a  two-thirds   vote  of   stockholders  of
               FloridaFirst Bancorp; and

          (3)  It is approved by a majority vote of stockholders of FloridaFirst
               Bancorp,  not including those shares held by FloridaFirst Bancorp
               MHC.

         FloridaFirst  Bancorp MHC intends to vote its 57% ownership interest in
favor of the  conversion.  In  addition,  as of June  30,  2000,  directors  and
executive officers of FloridaFirst Bancorp and their associates beneficially own
131,333 shares of FloridaFirst  Bancorp, or 2.5% of the outstanding shares other
than those held by FloridaFirst Bancorp MHC. They intend to vote those shares in
favor of the conversion.  Certain  directors who serve as the trustee  committee
for  FloridaFirst  Bank's  restricted stock plan may direct the voting of 53,244
shares held in the plan trust. Additionally,  certain directors and an executive
officer who serve as FloridaFirst  Bank's employee stock ownership plan trustees
may vote

                                       23


approximately  183,808  unallocated  shares of the employee stock ownership plan
and may vote,  in the  trustees'  fiduciary  capacity,  allocated  shares of the
employee stock  ownership plan for which no timely voting  directions  have been
received from plan participants.

Amendment or Termination of the Plan of Conversion

         If deemed  necessary or desirable by the Boards of Directors  this plan
may  be  substantively   amended,  as  a  result  of  comments  from  regulatory
authorities or otherwise,  at any time prior to the solicitation of proxies from
members and stockholders to vote on the plan and at any time thereafter with the
concurrence of the Office of Thrift Supervision. Any amendment to this plan made
after  approval by the  members and  stockholders  with the  concurrence  of the
Office of Thrift  Supervision  shall not  necessitate  further  approval  by the
members  or  stockholders  unless  otherwise  required  by the  Office of Thrift
Supervision.  This plan shall  terminate if the sale of all shares of conversion
stock is not completed  within 24 months from the date of the special meeting of
members.  Prior  to the  earlier  of the  special  meeting  of  members  and the
stockholders'  meeting,  this plan may be  terminated by the Boards of Directors
without approval of the Office of Thrift Supervision;  after the special meeting
or the  stockholders'  meeting,  the Boards of Directors may terminate this plan
only with the approval of the Office of Thrift Supervision.

                                  The Offering

General

         We  are  offering   between  a  minimum  of  2,326,877  shares  and  an
anticipated  maximum of 3,147,952  shares of common stock in the  offering.  The
number of shares that will be offered may increase up to 3,620,179 shares if our
estimated  pro  forma  market  value  has  increased  at the  conclusion  of the
offering.  The offering  will expire at 4:00 p.m.,  eastern time, on December 6,
2000  unless  extended.  The  shares  of common  stock  that will be sold in the
offering will constitute no more than 57% of the shares that will be outstanding
after  completion of the offering.  The minimum  purchase is 25 shares of common
stock or a minimum  investment  of $250.  Our common stock is being offered at a
fixed price of $10 per share in the offering.

         Subscription  funds may be held by FloridaFirst  Bank for up to 45 days
after  the last day of the  subscription  offering  in order to  consummate  the
conversion  and  offering  and thus,  unless  waived by us, all  orders  will be
irrevocable  until  January 20, 2001.  In addition,  the  conversion  may not be
completed  until we  receive  approval  from the  Office of Thrift  Supervision.
Approval  by the Office of Thrift  Supervision  is not a  recommendation  of the
conversion  or offering.  Consummation  of the  conversion  and offering will be
delayed,  and  resolicitation  will  be  required,   if  the  Office  of  Thrift
Supervision  does not issue a letter of  approval  within 45 days after the last
day of  the  subscription  offering,  or in  the  event  the  Office  of  Thrift
Supervision  requires a material change to the offering prior to the issuance of
its approval.  If the  conversion  and offering are not completed by January 20,
2001,  subscribers will have the right to modify or rescind their  subscriptions
and to have their  subscription  funds  returned with  interest at  FloridaFirst
Bank's savings account rate and all withdrawal authorizations will be canceled.

         We may cancel the  offering  at any time,  and orders for common  stock
which have been submitted are subject to cancellation under such circumstances.

Conduct of the Offering

         Subject  to the  limitations  of the plan,  shares of common  stock are
being offered in descending order of priority in the subscription offering to:

                                       24



o        Eligible Account Holders;
o        The Employee Stock Ownership Plan;
o        Supplemental Eligible Account Holders; and
o        Other Members.

         To the  extent  that  shares  remain  available  and  subject to market
conditions  at or near the  completion  of the  subscription  offering,  we will
conduct one or more of a community and syndicated community offering.

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for the purchase of common stock have been granted  under the plan of conversion
in the following order of priority:

         First:  Eligible  Account  Holders.  Each Eligible  Account Holder,  or
persons  through a single  account,  shall generally be given the opportunity to
purchase  such number of shares of our common  stock,  that when  combined  with
shares received by existing  stockholders in exchange for our common stock shall
not  exceed  30,000  shares,   or  $300,000  of  common  stock  offered  in  the
subscription offering, subject to the overall limitations on purchases of Common
Stock. If there are insufficient  shares available to satisfy all  subscriptions
of Eligible  Account  Holders,  shares  will be  allocated  to Eligible  Account
Holders so as to permit each  subscribing  Eligible Account Holder to purchase a
number of shares  sufficient to make his total allocation equal to the lesser of
100 shares or the number of shares ordered. Thereafter,  unallocated shares will
be  allocated  to  remaining   subscribing   Eligible   Account   Holders  whose
subscriptions remain unfilled in the same proportion that each such subscriber's
qualifying  deposit  bears to the total  amount of  qualifying  deposits  of all
subscribing  Eligible  Account  Holders,  in each case on June 30,  1999,  whose
subscriptions  remain  unfilled.  Subscription  rights  received by officers and
directors,  based on their increased  deposits in  FloridaFirst  Bank in the one
year  preceding  the  eligibility  record  date  will  be  subordinated  to  the
subscription  rights  of  other  eligible  account  holders.  To  ensure  proper
allocation of stock,  each Eligible  Account  Holder must list on his order form
all accounts in which he had an ownership  interest as of the Eligibility Record
Date. See "-- Limitations on Purchases of Common Stock."

         Second: The Employee Stock Ownership Plan. The employee stock ownership
plan may be given the  opportunity to purchase in the aggregate up to 10% of the
common  stock  issued in the  subscription  offering.  It is  expected  that the
employee stock  ownership plan will purchase up to 8% of the common stock issued
in the  offering.  If an  oversubscription  occurs in the  offering  by Eligible
Account  Holders,  the employee  stock  ownership plan may, in whole or in part,
fill its order  through open market  purchases or through the use of  authorized
but unissued shares subsequent to the closing of the offering.

         Third: Supplemental Eligible Account Holders. If any stock is available
after satisfaction of subscriptions by Eligible Account Holders and the employee
stock  ownership plan and other  tax-qualified  employee stock benefit plans, if
any, each  Supplemental  Eligible  Account  Holder,  or persons through a single
account,  shall generally have the opportunity to purchase such number of shares
of our common  stock  that,  when  combined  with  shares  received  by existing
stockholders in exchange for FloridaFirst Bancorp stock, shall not exceed 30,000
shares,  or  $300,000  of common  stock  offered in the  subscription  offering,
subject to the overall limitations on purchases of Common Stock. If Supplemental
Eligible Account Holders  subscribe for a number of shares which,  when added to
the shares  subscribed  for by Eligible  Account  Holders and the employee stock
ownership plan and other tax-qualified  employee stock benefit plans, if any, is
in excess of the total number of shares  offered in the offering,  the shares of
common stock will be allocated among subscribing  Supplemental  Eligible Account
Holders first so as to permit each  subscribing  Supplemental  Eligible  Account
Holder to purchase a number of shares  sufficient  to make his total  allocation
equal to the lesser of 100 shares or the number of shares  ordered.  Thereafter,
unallocated shares will be allocated to each subscribing  Supplemental  Eligible
Account Holder whose

                                       25


subscription  remains  unfilled in the same  proportion  that such  subscriber's
qualifying  deposits  bear to the total  amount of  qualifying  deposits  of all
subscribing Supplemental Eligible Account Holders, in each case on September 30,
2000, whose subscriptions remain unfilled. To ensure proper allocation of stock,
each  Supplemental  Eligible  Account  Holder  must list on his  order  form all
accounts  in  which  he  had  an  ownership  interest  as  of  the  Supplemental
Eligibility Record Date. See "-- - Limitations on Purchases of Common Stock."

         Fourth:  Other Members. If any stock is available after satisfaction of
all subscriptions by the Eligible Account Holders,  the  tax-qualified  employee
stock benefit plans,  and  Supplemental  Eligible  Account  Holders,  each Other
Member as of October  23, 2000 who is  entitled  to vote on the  conversion,  or
persons  through  a  single  account,  who is not an  Eligible  or  Supplemental
Eligible  Account Holder shall  generally have the  opportunity to purchase such
number of shares of our common stock that, when combined with shares received by
existing  stockholders in exchange for our common stock, shall not exceed 30,000
shares,  or  $300,000  of common  stock  offered in the  subscription  offering,
subject to the  overall  limitations  on  purchases  of Common  Stock.  If Other
Members  subscribe  for a number  of  shares  which,  when  added to the  shares
subscribed for by Eligible Account  Holders,  the  tax-qualified  employee stock
benefit plans and  Supplemental  Eligible  Account  Holder,  is in excess of the
total  number of shares  offered in the  offering,  the  subscriptions  of Other
Members will be allocated among  subscribing  Other Members so as to permit each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient  to make his total  allocation of common stock equal to the lesser of
100  shares  or the  number  of  shares  subscribed  for by Other  Members.  Any
remaining available shares shall be allocated among subscribing Other Members on
a pro rata basis in the same proportion as each such Other Members' subscription
bears to the total  subscriptions  of all such  subscribing  Other Members whose
orders are unfilled, provided that no fractional shares shall be issued. See "--
Limitations on Purchases of Common Stock."

         The above is a summary of the purchase limitation contained in the plan
of  conversion.  The plan should be  examined  for the actual  limitations.  See
"Where You Can Find Additional Information."

         State Securities  Laws. In our sole discretion,  we may make reasonable
efforts to comply with the securities  laws of any state in the United States in
which  FloridaFirst Bank members reside, and will only offer and sell the common
stock in states in which the offers and sales comply with state securities laws.
However, no person will be offered or allowed to purchase any common stock under
the plan if he resides in a foreign  country or in a state of the United  States
with respect to which:

o    a small number of persons  otherwise  eligible to purchase shares under the
     plan reside in such state or foreign country; and/or

o    the offer or sale of shares of common stock to such persons  would  require
     us or FloridaFirst Bank or our employees to register,  under the securities
     laws of such state or foreign country, as a broker or dealer or to register
     or  otherwise  qualify  its  securities  for sale in such  state or foreign
     country and such  registration or qualification  would be impracticable for
     reasons of cost or otherwise.

         Restrictions  on Transfer of Subscription  Rights and Shares.  The plan
prohibits  any person  with  subscription  rights,  including  Eligible  Account
Holders,   Supplemental  Eligible  Account  Holders,  and  Other  Members,  from
transferring  or entering  into any agreement or  understanding  to transfer the
legal or beneficial  ownership of the subscription  rights issued under the plan
or the shares of common stock to be issued when they are exercised.  Such rights
may be exercised only by the person to whom they are granted and only for his or
her account. Each person subscribing for shares will be required to certify that
such person is purchasing shares solely for his or her own account and that such
person has no agreement or understanding  regarding the sale or transfer of such
shares. The regulations also prohibit any person from

                                       26


offering  or  making an  announcement  of an offer or intent to make an offer to
purchase  such  subscription  rights  or  shares  of  common  stock  before  the
completion of the offering.

         We will pursue any and all legal and equitable remedies in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
which we determine involve the transfer of such rights.

         Expiration  Date. The  subscription  offering will expire at 4:00 p.m.,
eastern time, on December 6, 2000, unless it is extended, up to an additional 45
days with the approval of the Office of Thrift  Supervision,  if necessary,  but
without additional notice to subscribers.  Subscription  rights will become void
if not exercised prior to the expiration date.

Community Offering

         If less  than  the  total  number  of  shares  of  common  stock  to be
subscribed  for in the offering are sold in the  subscription  offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public.  The maximum amount of common
stock that any person may purchase in the community  offering is 30,000  shares,
or $300,000.  In the community  offering,  if any,  shares will be available for
purchase by the general  public with  preference  given first to persons who are
FloridaFirst  Bancorp  stockholders  and second to natural  persons  residing in
either Polk or Manatee County, Florida. We will attempt to issue common stock in
such a manner as to promote a wide distribution of common stock.

         If purchasers in the community  offering,  whose orders would otherwise
be accepted,  subscribe for more shares than are  available  for  purchase,  the
shares  available to them will be allocated among persons  submitting  orders in
the  community  offering  first so that each person  receives 100 shares and the
remainder in such equitable manner as we determine.

         The  community  offering,  if any,  may commence  simultaneously  with,
during or subsequent to the  completion of the  subscription  offering,  and, if
commenced simultaneously with or during the subscription offering, the community
offering may be limited to persons who are FloridaFirst Bancorp stockholders and
residents of Polk or Manatee County in Florida. The community offering,  if any,
must be  completed  within 45 days  after  the  completion  of the  subscription
offering unless otherwise extended by the Office of Thrift Supervision.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

Syndicated Community Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares to selected persons in a syndicated  community offering on a best-efforts
basis through Sandler O'Neill in such a manner as to promote a wide distribution
of the common stock. Orders received in connection with the syndicated community
offering,  if any,  will receive a lower  priority  than orders  received in the
subscription offering and community offering. Common stocksold in the syndicated
community  offering  will be sold at the same  price as all other  shares in the
subscription  offering. We have the right to reject orders, in whole or in part,
in our sole discretion in the syndicated  community offering.  No person will be
permitted to purchase more than 30,000 shares,  or $300,000,  of common stock in
the syndicated community offering.

                                       27


         If a syndicate of  broker-dealers is formed to assist in the syndicated
community  offering,  a  purchaser  may pay for his  shares  with  funds held or
deposited with a selected dealer.  If an order form is executed and forwarded to
the selected dealer or if the selected dealer is authorized to execute the order
form on behalf of a purchaser,  the  selected  dealer is required to forward the
order form and funds to FloridaFirst Bank for deposit in a segregated account on
or before  noon of the  business  day  following  receipt  of the order  form or
execution  of the order form by the  selected  dealer.  Alternatively,  selected
dealers may solicit indications of interest from their customers to place orders
for shares. Such selected dealers shall subsequently contact their customers who
indicated  an  interest  and  seek  their  confirmation  as to their  intent  to
purchase.  Those  indicating an intent to purchase shall execute order forms and
forward  them to their  selected  dealer or  authorize  the  selected  dealer to
execute such forms. The selected dealer will acknowledge receipt of the order to
its  customer  in  writing  on the  following  business  day and will debit such
customer's  account on the third  business day after the customer has  confirmed
his intent to  purchase  (the  "debit  date") and on or before  noon of the next
business  day  following  the  debit  date will  send  order  forms and funds to
FloridaFirst  Bank for deposit in a  segregated  account.  Although  purchasers'
funds are not required to be in their  accounts with selected  dealers until the
debit date in the event  that such  alternative  procedure  is  employed  once a
confirmation of an intent to purchase has been received by the selected  dealer,
the purchaser has no right to rescind his order.

         The date by which orders must be received in the  syndicated  community
offering  will  be set by us at  the  time  of  commencement  of the  syndicated
community offering;  provided however,  if the syndicated  community offering is
extended  beyond January 20, 2001,  each purchaser will have the  opportunity to
maintain, modify, or rescind his order. In such event, all funds received in the
syndicated  community  offering will be promptly  returned with interest to each
purchaser unless he affirmatively indicates otherwise.

         If an order in the syndicated community offering is accepted,  promptly
after the completion of the conversion, a certificate for the appropriate amount
of shares will be  forwarded  to Sandler  O'Neill as nominee for the  beneficial
owner.  If an  order  is not  accepted  or the  conversion  is not  consummated,
FloridaFirst  Bank will  promptly  refund with  interest  the funds  received to
Sandler  O'Neill which will then return the funds to subscribers'  accounts.  If
the aggregate pro forma market value of  FloridaFirst  Bank as converted is less
than $40.8  million or more than $63.5  million,  each  purchaser  will have the
right to modify or rescind his or her order.

Limitations on Purchases of Common Stock

         The following is a summary of the limitations  contained in the plan of
conversion which have been imposed on purchases of shares of common stock:

          1.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased in the subscription  offering by any person, or persons
               through a single account,  in the first priority,  third priority
               and  fourth  priority,  including  shares  received  by  existing
               stockholders  in exchange for their  FloridaFirst  Bancorp stock,
               shall not exceed 30,000 shares, or $300,000.

          2.   The  maximum  number  of  shares  of  common  stock  which may be
               subscribed  for or purchased in all categories in the offering by
               any person together with any associate or group of persons acting
               in concert, including shares received by existing stockholders in
               exchange for their  FloridaFirst  Bancorp stock, shall not exceed
               50,000 shares, or $500,000,  except for our employee plans, which
               in the  aggregate may subscribe for up to 10% of the common stock
               issued in the offering.

                                       28


          3.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased  in  all   categories  in  the  offering  by  officers,
               directors,  and associates in the aggregate  shall not exceed 25%
               of the total  number of  shares  of  common  stock  issued in the
               offering.

          4.   A minimum of 25 shares of common  stock must be purchased by each
               person  purchasing  shares in the  offering  to the extent  those
               shares are available.

          5.   If the number of shares of common  stock  otherwise  allocable to
               any person or that person's  associates would be in excess of the
               maximum number of shares permitted as set forth above, the number
               of shares of common stock  allocated to each such person shall be
               reduced to the lowest limitation  applicable to that person,  and
               then the number of shares allocated to each group consisting of a
               person and that person's  associates shall be reduced so that the
               aggregate  allocation to that person and his associates  complies
               with the above maximums,  and such maximum number of shares shall
               be reallocated among that person and his associates in proportion
               to the  shares  subscribed  by each,  after  first  applying  the
               maximums applicable to each person, separately.

          6.   Depending  on  market  or  financial  conditions,  the  Boards of
               Directors,   without   further   approval   of  the  members  and
               stockholders,  may decrease or increase the purchase  limitations
               in the plan,  provided that the maximum purchase  limitations may
               not be increased to a percentage in excess of 5% of the offering.
               If  the  Boards  of  Directors   increase  the  maximum  purchase
               limitations,  then we are only required to resolicit  persons who
               subscribed for the maximum purchase amount and may, in their sole
               discretion, resolicit certain other large subscribers.

          7.   If the total number of shares  offered  increases in the offering
               due to an  increase  in the  maximum of the  estimated  valuation
               range of up to 15%,  or  3,620,179  shares,  then the  additional
               shares will be used in the following order of priority:

               o    to fill the employee benefit plans subscription up to 10%;

               o    if  there is an  oversubscription  at the  Eligible  Account
                    Holder  level,  to fill unfilled  subscriptions  of Eligible
                    Account Holders;

               o    if there is an oversubscription at the Supplemental Eligible
                    Account  Holder  level,  to fill unfilled  subscriptions  of
                    Supplemental Eligible Account Holders;

               o    if there is an  oversubscription  at the other member level,
                    to fill unfilled subscriptions of other members; and

               o    to fill unfilled  subscriptions  in the community  offering,
                    with  preference  given  to  persons  who  are  FloridaFirst
                    Bancorp stockholders and then to natural persons residing in
                    the local community.

          8.   No person  shall be entitled to purchase  any common stock to the
               extent such  purchase  would be illegal  under any federal law or
               state law or regulation or would violate  regulations or policies
               of the National  Association of Securities Dealers,  particularly
               those regarding free riding and withholding. We or our agents may
               ask for an acceptable  legal opinion from any purchaser as to the
               legality of such  purchase  and may refuse to honor any  purchase
               order if such opinion is not timely furnished.

                                       29


          9.   The  Board  of  Directors  has the  right  to  reject  any  order
               submitted  by  a  person  whose   representations  the  Board  of
               Directors  believes  to be  false or who it  otherwise  believes,
               either  alone or acting in concert  with  others,  is  violating,
               circumventing,  or intends to violate,  evade,  or circumvent the
               terms and conditions of the plan.

          10.  The  restrictions  on  purchases  by any  person  also  apply  to
               purchases  by  persons   acting  in  concert   under   applicable
               regulations   of  the   Office  of  Thrift   Supervision.   Under
               regulations  of the Office of Thrift  Supervision,  the Boards of
               Directors  are not deemed to be  affiliates  or a group acting in
               concert  with  other  directors  solely  as  a  result  of  their
               membership on the Boards of Directors.

         The term "acting in concert" means:

o    knowing  participation  in a joint  activity  or  interdependent  conscious
     parallel action towards a common goal whether or not pursuant to an express
     agreement; or

o    a combination or pooling of voting or other  interests in the securities of
     an issuer for a common  purpose  pursuant to any  contract,  understanding,
     relationship, agreement or other arrangement, whether written or otherwise.

         A person or  company  which  acts in  concert  with  another  person or
company  ("other  party")  shall also be deemed to be acting in concert with any
person or company who is also acting in concert  with that other  party,  except
that any  tax-qualified  employee  stock  benefit  plan will not be deemed to be
acting in concert with its trustee or a person who serves in a similar  capacity
solely for the  purpose of  determining  whether  stock held by the  trustee and
stock held by the plan will be aggregated.

         The term "associate" of a person is defined in the plan to mean:

o    any corporation or organization  other than us,  FloridaFirst  Bancorp MHC,
     FloridaFirst  Bancorp, or FloridaFirst Bank or a majority-owned  subsidiary
     of theirs of which such person is an officer or partner or is,  directly or
     indirectly,  the  beneficial  owner of 10% or more of any  class of  equity
     securities;

o    any trust or other estate in which such person has a substantial beneficial
     interest  or as to which  such  person  serves as  trustee  or in a similar
     fiduciary capacity, excluding tax-qualified employee stock benefit plans or
     tax-qualified  employee  stock  benefit  plans  in  which  a  person  has a
     substantial  beneficial  interest  or serves  as a trustee  or in a similar
     fiduciary  capacity and except  that,  for  purposes of  aggregating  total
     shares that may be held by officers  and  directors,  the term  "associate"
     does not include any tax-qualified employee stock benefit plan; and

o    any relative or spouse of such person or any  relative of such spouse,  who
     has the same home as such  person or who is a  director  or  officer of us,
     FloridaFirst Bancorp MHC, FloridaFirst Bancorp or FloridaFirst Bank, or any
     of its parents or  subsidiaries.  For  example,  a  corporation  of which a
     person  serves as an officer  would be an  associate  of such  person,  and
     therefore,  all shares purchased by such corporation would be included with
     the number of shares which such person  individually  could  purchase under
     the above limitations.

         Each person  purchasing shares of the common stock in the offering will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  If this purchase  limitation is violated by any person or
any associate or group of persons affiliated or otherwise acting in concert with
such  persons,  we will  have the  right to  purchase  from  such  person at the
purchase  price per share all shares  acquired  by such person in excess of such
purchase limitation or, if such excess shares have been sold by

                                       30



such person, to receive the difference between the purchase price per share paid
for such excess  shares and the price at which such  excess  shares were sold by
such person. Our right to purchase such excess shares will be assignable.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective   purchasers  are   associates  or  acting  in  concert.   All  such
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be relevant.

         Common  stock  purchased  pursuant  to  the  offering  will  be  freely
transferable,  except for shares  purchased by the directors  and  officers.  In
addition,  under guidelines of the National  Association of Securities  Dealers,
the members and their  associates  are  subject to certain  restrictions  on the
transfer of securities  purchased in accordance with subscription  rights and to
certain  reporting  requirements  after the  purchase  of such  securities.  For
certain  restrictions  on the common stock  purchased by directors and officers,
see " -- Restrictions on Transferability by Directors and Officers."

Ordering and Receiving Common Stock

         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering  by mail or in  person  to  FloridaFirst  Bank a
properly  executed and completed  order form,  together with full payment of the
purchase price for all shares for which subscription is made; provided, however,
that  if the  employee  plans  subscribe  for  shares  during  the  subscription
offering,  the employee  plans will not be required to pay for the shares at the
time they  subscribe  but rather may pay for the  shares  after the  conversion.
Except for institutional  investors, all subscription rights under the plan will
expire on the expiration  date,  whether or not we have been able to locate each
person  entitled to such  subscription  rights.  We shall have the right, in our
sole  discretion,  to permit  institutional  investors  to submit  contractually
irrevocable  orders in the  syndicated  community  offering  at any time  before
completing the syndicated community offering. Once tendered, subscription orders
cannot be revoked  without our consent  unless the  conversion  is not completed
within 45 days of the expiration date.

         The  subscription  rights for the person to whom such  rights have been
granted will lapse as though such person  failed to return the  completed  order
form within the time period specified, if a stock order form:

o    is not delivered and is returned to us by the U.S. Postal Service or we are
     unable to locate the addressee;

o    is not received or is received after the applicable expiration date;

o    is not completed correctly or executed;

o    is not accompanied by the full required  payment for the shares  subscribed
     for including instances where a savings account or certificate balance from
     which  withdrawal is authorized is  insufficient to fund the amount of such
     required payment, but excluding  subscriptions by the Employee Plans or, in
     the case of an institutional investor in the syndicated community offering,
     by delivering irrevocable orders together with a legally binding commitment
     to pay the full purchase  price prior to 48 hours before the  conversion is
     completed; or

o    is not mailed pursuant to a "no mail" order placed in effect by the account
     holder.

                                       31


         However, we may, but will not be required to, waive any irregularity on
any order  form or  require  the  submission  of  corrected  order  forms or the
remittance  of  full  payment  for  subscribed  shares  by  such  date as we may
otherwise  specify.  The  waiver of an  irregularity  on an order form in no way
obligates us to waive any other  irregularity  on any other order form.  Waivers
will be  considered  on a case by case  basis.  We reserve the right in our sole
discretion to accept or reject orders received on photocopies or facsimile order
forms,  or whose  payment is to be made by wire transfer or payment from private
third parties. Our interpretation of the terms and conditions of the plan and of
the acceptability of the order forms will be final,  subject to the authority of
the Office of Thrift Supervision.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to such date or hand  delivered any later than two days prior to
such date.  Execution  of the order form will  confirm  receipt or  delivery  in
accordance  with  Rule  15c2-8.  Order  forms  will only be  distributed  with a
prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  Employee plans  subscribing for shares during the subscription
offering  may pay for such  shares  after the  offering.  Payment  for shares of
common stock may be made

o    in cash, if delivered in person,
o    by check or money order, or
o    for shares of common stock subscribed for in the subscription  offering, by
     authorization   of  withdrawal  from  savings   accounts   maintained  with
     FloridaFirst Bank.

         Appropriate  means by which  such  withdrawals  may be  authorized  are
provided in the order form. Once such a withdrawal has been authorized,  none of
the  designated  withdrawal  amount may be used by a subscriber  for any purpose
other than to purchase the common stock for which a  subscription  has been made
until the offering has been  completed  or  terminated.  In the case of payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the offering has been  completed or  terminated.  Interest  penalties  for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance  requirement,  the certificate,  at the discretion of
FloridaFirst  Bank, shall either be canceled at the time of withdrawal,  without
penalty, or the remaining balance will earn interest at the savings account rate
subsequent to the  withdrawal.  In the case of payments made in cash or by check
or money order,  such funds will be placed in a segregated  account and interest
will be paid by  FloridaFirst  Bank at the  savings  account  rate from the date
payment is received until the offering is completed or  terminated.  An executed
order  form,  once we receive it, may not be  modified,  amended,  or  rescinded
without our consent,  unless the offering is not completed  within 45 days after
the conclusion of the subscription  offering,  in which event subscribers may be
given the opportunity to increase, decrease, or rescind their subscription for a
specified  period of time. If the offering is not completed for any reason,  all
funds  submitted  pursuant  to the  offerings  will be  promptly  refunded  with
interest as described above.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares of common stock in the  offerings,  provided that such IRAs are
not maintained on deposit at FloridaFirst  Bank. Persons with IRAs maintained at
FloridaFirst  Bank must  have  their  accounts  transferred  to an  unaffiliated
institution or broker to purchase shares of common stock in the offerings. There
is  no  early   withdrawal  or  IRS  interest   penalties  for  such  transfers.
Instructions  on how to transfer  self-directed  IRAs maintained at FloridaFirst
Bank can be obtained from the conversion center.  Depositors interested in using
funds in a  FloridaFirst  Bank IRA to purchase  common stock should  contact the
conversion  center  as soon as  possible  so that  the  necessary  forms  may be
forwarded, executed and returned prior to the expiration date.

                                       32



         Federal  regulations  prohibit  FloridaFirst Bank from lending funds or
extending credit to any person to purchase the common stock in the conversion.

         Conversion  Center. The conversion center is located at 402 S. Kentucky
Avenue, Suite 300, Lakeland, Florida 33801. The phone number is (863) 802-0088.

Exchange of Stock Certificates of Minority Stockholders

         Until the effective  date of the  conversion,  publicly-held  shares of
FloridaFirst  Bancorp  common stock will continue to be available for trading on
the Nasdaq National Market. The conversion of FloridaFirst  Bancorp common stock
into our common  stock will occur  automatically  on the  effective  date of the
conversion.  After the  effective  date of the  conversion,  former  holders  of
FloridaFirst  Bancorp  common  stock will have no  further  equity  interest  in
FloridaFirst  Bancorp,  other than as  stockholders  of us, and there will be no
further  transfers of  FloridaFirst  Bancorp  common stock on the stock transfer
records of FloridaFirst Bancorp.

         As soon as practicable after the effective date of the conversion,  we,
or a bank or trust company  designated by us, in the capacity of exchange agent,
will send a transmittal form to each public stockholder of FloridaFirst Bancorp.
The transmittal  forms are expected to be mailed within five business days after
the effective date of the conversion and will contain  instructions with respect
to the surrender of certificates  representing FloridaFirst Bancorp common stock
to be exchanged  into our common  stock.  It is expected that  certificates  for
shares of our common stock will be  distributed  within five business days after
the receipt of properly executed transmittal forms and other required documents.

         FloridaFirst  Bancorp's  stockholders  should not  forward  their stock
certificates to us, the conversion center, or the exchange agent until they have
received transmittal forms.

         Until the certificates  representing  FloridaFirst Bancorp common stock
are  surrendered  for  exchange  after  consummation  of  the  conversion,  upon
compliance with the terms of the transmittal form,  holders of such certificates
will not  receive  our  shares and will not be paid  dividends  on our shares of
common stock into which these shares have been converted.  When certificates are
surrendered,  any unpaid dividends will be paid without interest.  For all other
purposes,  however,  each certificate  which  represents  shares of FloridaFirst
Bancorp common stock outstanding at the effective date of the conversion will be
deemed to  evidence  ownership  of our shares of common  stock into which  those
shares have been converted by virtue of the conversion.

         All  shares of our  common  stock  issued  upon  exchange  of shares of
FloridaFirst  Bancorp  common  stock shall be deemed to have been issued in full
satisfaction of all rights  pertaining to these shares of  FloridaFirst  Bancorp
common stock,  subject,  however, to our obligation to pay any dividends or make
any other distributions with a record date prior to the effective date which may
have been  declared or made by  FloridaFirst  Bancorp on shares of  FloridaFirst
Bancorp  common stock on or prior to the effective  date and which remain unpaid
at the  effective  date.  FloridaFirst  Bancorp  intends  to  continue  to pay a
quarterly  cash  dividend of $.04 per share  through the fiscal  quarter  ending
December 31, 2000. Subject to the receipt of any required  regulatory  approval,
FloridaFirst Bancorp MHC may decide to waive the receipt of any dividend.

         No  fractional  shares of our common stock will be issued to any public
stockholder of FloridaFirst  Bancorp upon  consummation  of the conversion.  For
each fractional  share that would  otherwise be issued,  we will pay by check an
amount  equal to the  product  obtained  by  multiplying  the  fractional  share
interest to which the holder  would  otherwise  be entitled by the  subscription
price.  Payment for fractional  shares will be made as soon as practicable after
the receipt by the exchange  agent of  surrendered  FloridaFirst  Bancorp  stock
certificates.

                                       33


         If a certificate for  FloridaFirst  Bancorp common stock has been lost,
stolen or destroyed,  the exchange agent will issue the  consideration  properly
payable  upon  receipt  of  appropriate  evidence  as  to  the  loss,  theft  or
destruction,  appropriate evidence as to the ownership of the certificate by the
claimant, and appropriate and customary indemnification.

         Delivery  of  Stock  Certificates  of  Conversion  Stock.  Certificates
representing  common stock  issued in the  offering,  to all persons  other than
minority  stockholders  of FloridaFirst  Bancorp,  will be mailed to the persons
entitled  thereto at the address noted on the order form, as soon as practicable
following   consummation  of  the  offering.   Any   certificates   returned  as
undeliverable  will be held until claimed by persons legally entitled thereto or
otherwise  disposed of in accordance with applicable law. Until certificates for
the common stock are available and delivered to subscribers, subscribers may not
be able to sell the shares of stock for which they subscribed.

Restriction on Sales Activities

         Our   directors  and  executive   officers  may   participate   in  the
solicitation  of offers to purchase  common  stock in  jurisdictions  where such
participation  is not  prohibited.  Other  employees  of  FloridaFirst  Bank may
participate in the offering in ministerial capacities. Such other employees have
been instructed not to solicit offers to purchase common stock or provide advice
regarding the purchase of common stock. Questions of prospective purchasers will
be  directed  to  executive   officers  of   FloridaFirst   Bank  or  registered
representatives  of  Sandler  O'Neill.  No  officer,  director  or  employee  of
FloridaFirst   Bank  will  be  compensated  in  connection  with  such  person's
solicitations  or  other  participation  in  the  offering  by  the  payment  of
commissions  or other  remuneration  based  either  directly  or  indirectly  on
transactions in the common stock.

Restrictions on Repurchase of Shares

         During the first year following the conversion,  we may be permitted to
repurchase up to 5% of our shares during the first year, provided that we obtain
approval from the Office of Thrift Supervision regarding such repurchases and we
can  demonstrate  compelling  and valid business  reasons for such  repurchases.
After the first year following the conversion,  there is no limit as to how many
shares  may be  purchased.  However,  repurchases  must not  cause us to  become
undercapitalized.  The Office of Thrift  Supervision may disapprove a repurchase
program if it determines that:

o    the repurchase program would adversely affect our financial condition;
o    the information  submitted is not enough to base a conclusion as to whether
     our financial condition would be adversely affected; or
o    a valid business purpose was not demonstrated.

In addition, SEC rules also govern the method, time, price, and number of shares
of common stock that may be repurchased by us and affiliated purchasers.  If, in
the future,  the rules and  regulations  regarding  the  repurchase of stock are
liberalized, we may utilize the rules and regulations then in effect.

Stock Pricing and the Number of Shares to be Offered

         FinPro, which is experienced in the valuation and appraisal of business
entities,  including  savings  institutions,  has been  retained  to  prepare an
appraisal of the  estimated  pro forma market  value of the common  stock.  This
independent  valuation  will  express our pro forma  market value in terms of an
aggregate  dollar amount.  FinPro will receive fees of $18,000 for its appraisal
services,  including the independent valuation and subsequent updates, and up to
$18,000 for assistance in preparation of our business plan,  plus its reasonable
out-of-pocket expenses incurred in connection with the independent valuation and
business  plan. We have agreed to indemnify  FinPro under certain  circumstances
against

                                       34


liabilities and expenses  arising out of or based on any  misstatement or untrue
statement  of a material  fact  contained in the  information  supplied by us to
FinPro,  except where FinPro is determined  to have been  negligent or failed to
exercise due diligence in the preparation of the independent valuation.

         The independent valuation was prepared by FinPro. FinPro considered the
following factors, among others: the present and projected operating results and
financial  condition of us and  FloridaFirst  Bank; the economic and demographic
conditions in FloridaFirst  Bank's existing marketing area; certain  historical,
financial and other  information  relating to  FloridaFirst  Bank, a comparative
evaluation of the operating and financial  statistics of FloridaFirst  Bank with
those of other publicly  traded  savings  institutions  located in  FloridaFirst
Bank's region and on a national basis; the aggregate size of the offering of the
common stock; the impact of the conversion on FloridaFirst Bank's  stockholders'
equity and earnings  potential;  our proposed  dividend  policy and the dividend
policy of FloridaFirst Bank; and the trading market for securities of comparable
institutions and general conditions in the market for the securities.  A copy of
FinPro's  opinion  regarding the  appraisal  valuation has been filed as Exhibit
99.3 to the registration statement.

         The following  table presents a summary of selected  pricing ratios for
comparable  public  thrift  institutions  used by FinPro to help  establish  our
market value and our resulting ratios.



                                                                                        Price
                                                 Price              Price            to Tangible
                                              to Pro Forma     to Stockholders'      Stockholders'        Price to
FloridaFirst Bancorp, Inc.                      Earnings            Equity              Equity          Assets Ratio
- --------------------------                      --------            ------              ------          ------------
                                                                                               
    15% above maximum....................         12.99x              70.82 %             70.82%             10.59%
    Maximum..............................         11.63               64.56               64.56               9.27
    Mid-point............................         10.31               58.51               58.51               8.11
    Minimum..............................          8.93               51.98               51.98               6.94
All Fully Converted Thrifts Publicly Traded
on the NYSE, NASDAQ & AMEX Exchanges
as of September 5, 2000
    Averages.............................         12.76              101.44              107.91              10.02
    Medians..............................         10.63               88.84               91.02               9.11
Valuation peer institutions as of
September 5, 2000
    Averages.............................         13.59               89.08               89.69              12.70
    Medians..............................         11.92               86.92               86.92              11.81


         FinPro has  determined  that as of  September  5, 2000,  our  estimated
aggregate  pro forma  market  value  was $48.0  million,  the  mid-point  of the
offering range. Pursuant to regulations, this estimate must be included within a
range with a minimum of $40.8  million and a maximum of $55.2  million.  We have
determined to offer shares of common stock in the offering at a price of $10 per
share. We are offering a maximum of 3,147,952 shares in the offering, subject to
adjustment.  In determining the offering range, the Board of Directors  reviewed
FinPro's appraisal and in particular, considered:

o    FloridaFirst  Bancorp's  consolidated  financial  condition  and results of
     operations  for the nine months  ended June 30, 2000 and for the year ended
     September 30, 1999;

                                       35


o    financial   comparisons  of  FloridaFirst  Bancorp  in  relation  to  other
     financial institutions of similar size; and
o    stock  market   conditions   generally  and  in  particular  for  financial
     institutions, all of which are set forth in the appraisal.

         The Board also reviewed the  methodology  and the  assumptions  used by
FinPro in preparing its appraisal. The number of shares are subject to change if
the independent valuation changes at the conclusion of the offering.

         The number of shares and price per share of common stock was determined
by the Board of Directors based on the independent valuation.  The actual number
of  shares to be sold in the  offering  may be  increased  or  decreased  before
completion  of the  offering,  subject to approval  and  conditions  that may be
imposed  by the  Office of Thrift  Supervision,  to  reflect  any  change in our
estimated pro forma market value.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the offering,  we may increase or decrease the number of shares to
be issued in the conversion and offering.  No  resolicitation of purchasers will
be made and purchasers  will not be permitted to modify or cancel their purchase
orders  unless the  change in the number of shares to be issued in the  offering
results in fewer than 2,326,877  shares or more than 3,620,179 shares being sold
in the offering at the  purchase  price of $10, in which event we may also elect
to terminate the offering. If we terminate the offering, purchasers will receive
a prompt refund of their purchase orders,  together with interest earned thereon
from  the  date  of  receipt  to  the  date  of  termination  of  the  offering.
Furthermore,  any account withdrawal  authorizations  will be terminated.  If we
receive orders for less than 2,326,877 shares, at the discretion of the Board of
Directors  and subject to approval of the Office of Thrift  Supervision,  we may
establish  a new  offering  range and  resolicit  purchasers.  If we  resolicit,
purchasers  will be  allowed  to modify or cancel  their  purchase  orders.  Any
adjustments  in our pro forma market  value as a result of market and  financial
conditions or a resolicitation of prospective purchasers must be approved by the
Office of Thrift Supervision.

         The independent  valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock. In preparing the independent valuation,  FinPro has relied on and assumed
the accuracy and completeness of financial and statistical  information provided
by  FloridaFirst  Bancorp.  FinPro did not  independently  verify the  financial
statements  and other  information  provided by  FloridaFirst  Bancorp,  nor did
FinPro value  independently the assets and liabilities of FloridaFirst  Bancorp.
The independent valuation considers FloridaFirst Bancorp only as a going concern
and  should  not be  considered  as a  indication  of the  liquidation  value of
FloridaFirst Bancorp.  Moreover,  because such independent valuation is based on
estimates and  projections  on a number of matters,  all of which are subject to
change from time to time, no assurance can be given that persons  purchasing the
common  stock  will be able to sell such  shares at a price  equal to or greater
than the purchase price.

         No sale of shares of common  stock  may be  consummated  unless  FinPro
confirms  that, to the best of its knowledge,  nothing of a material  nature has
occurred that, taking into account all relevant  factors,  would cause FinPro to
conclude that the independent valuation is incompatible with its estimate of our
pro forma market value at the conclusion of the offering.  Any change that would
result in an aggregate  value that is below $40.8 million or above $63.5 million
would be subject to Office of Thrift Supervision  approval. If confirmation from
FinPro is not  received,  we may extend the  offering,  reopen or commence a new
offering,  request a new Independent  Valuation,  establish a new offering range
and commence a resolicitation  of all purchasers with the approval of the Office
of Thrift  Supervision,  or take such other action as permitted by the Office of
Thrift Supervision in order to complete the offering.

                                       36


Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of  this  prospectus  and  through  activities  conducted  at  the
conversion center. It is expected that a registered  representative  employed by
Sandler  O'Neill  will be working  at, and  supervising  the  operation  of, the
conversion center.  Sandler O'Neill will assist  FloridaFirst Bank in overseeing
the  mailing of material  relating  to the  offering,  responding  to  questions
regarding the conversion and the offering and processing order forms.

         We have entered into an agency  agreement  with Sandler  O'Neill  under
which Sandler  O'Neill will provide  advisory  assistance and assist,  on a best
efforts basis, in the solicitation of subscriptions  and purchase orders for the
common stock in the offering. Sandler O'Neill is a broker-dealer registered with
the SEC and a member of the National  Association  of Securities  Dealers,  Inc.
Specifically,  Sandler  O'Neill  will assist in the  offering  in the  following
manner:

o    assisting in the design and  implementation of a marketing strategy for the
     offering;
o    assisting  FloridaFirst  Bank's  management in scheduling and preparing for
     meetings with potential investors and broker-dealers; and
o    providing  such other general  advice and assistance as may be requested to
     promote the successful completion of the offering.

         Sandler  O'Neill  will  receive,  as  compensation,   an  advisory  and
marketing  fee of .75% of the  aggregate  amount  of  common  stock  sold in the
Subscription   and  Direct  Community   Offerings,   excluding  shares  sold  to
FloridaFirst  Bank's employee benefit plan, any of the directors,  officers,  or
employees  or any member of their  immediate  families.  If common stock is sold
through  licensed brokers under a selected  dealers  agreement,  we will pay the
sales commission  payable to the selected dealer pursuant to the agreement,  any
sponsoring dealer's fees and a managing dealer's fee to Sandler O'Neill of 1.25%
of the aggregate  price of such shares.  Sandler  O'Neill's fee shall not exceed
1.25% for any shares sold. Sandler O'Neill will also be reimbursed for its legal
fees and  out-of-pocket  expenses,  not to  exceed  $65,000.  We have  agreed to
indemnify  Sandler  O'Neill,  to the extent allowed by law, for reasonable costs
and expenses in connection with certain claims or liabilities, including certain
liabilities under the Securities Act of 1933. Additionally, Sandler O'Neill will
receive  a fee  of  $32,500  for  services  performed  as  conversion  agent  in
connection with the stock offering.

Restrictions on Transferability by Directors and Officers

         Shares of the common  stock  purchased  by our  directors  or  officers
cannot be sold for a period of one year following  completion of the conversion,
except  for  a  disposition   of  shares  after  the  death  of  a  stockholder.
Accordingly,  shares of the common stock issued to directors  and officers  will
bear a legend  restricting  their  sale.  Any  shares  issued to  directors  and
officers  as a stock  dividend,  stock  split,  or  otherwise  with  respect  to
restricted stock will be subject to the same restriction.

         For a period  of three  years  following  the  conversion,  none of our
directors,  officers or their  associates may, without the prior approval of the
Office of Thrift Supervision,  purchase our common stock except from a broker or
dealer  registered with the SEC. This  prohibition  does not apply to negotiated
transactions  including  more than 1% of our common stock or purchases  made for
tax  qualified or non-tax  qualified  employee  stock benefit plans which may be
attributable to individual officers or directors.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the completion of the  conversion,  no depositor may transfer or
enter into an agreement or understanding to transfer any subscription  rights or
the legal or beneficial ownership of the shares of

                                       37


common  stock to be  purchased by such person in the  offering.  Depositors  who
submit an order form will be required to certify  that their  purchase of common
stock is solely for their own account and there is no agreement or understanding
regarding the sale or transfer of their shares.  We intend to pursue any and all
legal and  equitable  remedies  after we become  aware of any such  agreement or
understanding,  and will not honor orders we reasonably  believe to involve such
an agreement or understanding.

                           FloridaFirst Bancorp, Inc.

         We were  organized in July 2000 for the purpose of acquiring all of the
outstanding  shares of capital  stock of  FloridaFirst  Bank. We will serve as a
savings  and loan  holding  company  for  FloridaFirst  Bank after we buy all of
FloridaFirst  Bank's stock in the  conversion.  We have applied to the Office of
Thrift Supervision for approval to acquire control of FloridaFirst Bank. We have
not  yet  engaged  in any  business  and  will  initially  have  no  significant
liabilities.  Our cash flow will depend on earnings  from the  investment of the
portion of net proceeds  retained in the conversion  and any dividends  received
from FloridaFirst Bank. See "Use of Proceeds."

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or agreements  regarding any such opportunities,  we will be in a position after
the conversion,  subject to regulatory  limitations and our financial condition,
to take advantage of any such acquisition and expansion  opportunities  that may
arise.  However,  some of these  activities  could be deemed to entail a greater
risk  than  the  activities   permissible   for  federally   chartered   savings
institutions such as FloridaFirst  Bank. Our initial  activities are anticipated
to be funded by the  portion of the net  proceeds  retained  by us and  earnings
received from such activities.

                                FloridaFirst Bank

         We were originally  chartered in 1934 as First Federal Savings and Loan
Association of Lakeland,  a federally chartered mutual savings  institution.  On
April 6, 1999, we reorganized  into a two-tier mutual holding company  structure
with  FloridaFirst  Bancorp  MHC,  as the mutual  holding  company,  that owns a
majority of FloridaFirst  Bancorp, the mid-tier holding company that owns us. As
part of the  mutual  holding  company  reorganization,  we  became  a  federally
chartered  stock savings bank. We are a  community-oriented  retail savings bank
offering  traditional deposit products,  residential real estate mortgage loans,
commercial loans,  commercial real estate loans, consumer loans and other loans.
Through our nine  offices  located in Polk and Manatee  Counties in Florida,  we
provide a full range of retail and business banking services.

                                 Use of Proceeds

         The net  proceeds  will  depend on the total  number of shares of stock
sold in the  offering,  which  will  depend  on the  independent  valuation  and
marketing considerations, and the expenses incurred by us in connection with the
offering.  We estimate  that we will receive net  proceeds  from the sale of the
common stock of between $22.2  million at the minimum of the offering  range and
$35.1 million at the maximum,  as adjusted of the offering  range.  Assuming net
proceeds of $26.3 million of common stock at the midpoint of the offering  range
and the purchase of 8% of the shares by the employee stock  ownership  plan, the
following  table  shows  the  manner in which we will use the net  proceeds  (in
millions):

                                       38



           Loan to employee stock ownership plan              $ 2.2
           Investment in FloridaFirst Bank                     13.2
           Working capital                                     10.9
                                                              -----
                                                              $26.3
                                                              =====

         These funds will be initially  invested in U.S.  government and federal
agency securities,  marketable securities, or a combination of both. We may also
use the net proceeds to repurchase our stock. See "Risk Factors--Rising interest
rates would likely hurt our profits and may affect our ability to pay dividends,
repurchase  stock or undertake other corporate  transactions"  and  Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--Management of Interest Rate Risk and Market Risk."

         The funds  received  by  FloridaFirst  Bank  from us in return  for the
purchase  of all its  stock  to be  issued  will be used for  general  corporate
purposes.  These funds will increase FloridaFirst Bank's total capital to expand
investment and lending,  internal  growth,  expand its branch network within its
existing market areas,  enhance its technological  capabilities and expansion of
its  commercial  and  consumer  lending  programs.  Costs for such  projects are
estimated  to be  approximately  $1.1 million in fiscal 2001 and $1.5 million in
fiscal  2002.  Net  proceeds  may  also  be used  by  FloridaFirst  Bank to make
contributions  to the employee stock  ownership plan which in turn would be used
to repay the loan from us.

         If the employee stock  ownership plan does not purchase common stock in
the  offering,  it may  purchase  shares of common stock in the market after the
conversion.  If the  purchase  price of the common  stock is higher than $10 per
share,  the amount of proceeds  required for the purchase by the employee  stock
ownership  plan  will  increase  and the  resulting  stockholders'  equity  will
decrease.

         The net proceeds may vary because total  expenses of the conversion may
be more or less than those  estimated.  The net  proceeds  will also vary if the
number of shares to be issued in the conversion are adjusted to reflect a change
in  the  estimated  pro  forma  market  value  of   FloridaFirst   Bancorp  MHC,
FloridaFirst  Bancorp,  and FloridaFirst Bank.  Payments for shares made through
withdrawals from existing  FloridaFirst Bank deposit accounts will not result in
the receipt of new funds for investment by FloridaFirst  Bank but will result in
a reduction of FloridaFirst  Bank's  deposits and interest  expense as funds are
transferred from interest-bearing certificates or other deposit accounts.

                                 Dividend Policy

         FloridaFirst  Bancorp  currently pays a cash dividend of $.04 per share
per quarter for fiscal 2000, or $.16 per share per year.  After the  conversion,
we expect to  continue  to pay a  dividend  rate of at least  $.04 per share per
quarter. Dividends will be subject to determination and declaration by our Board
of  Directors.  In making its  decision,  the Board of Directors  will  consider
several factors, including:

o        our financial condition;
o        results of operations;
o        tax considerations;
o        industry standards; and
o        economic conditions.

         Our  ability  to pay  dividends  could  also  depend on the  receipt of
dividends  from  FloridaFirst  Bank which is subject to a variety of  regulatory
limitations on the payment of dividends.  See "Risk  Factors--  Rising  interest
rates would likely hurt our profits and may affect our ability to pay dividends,
repurchase stock or undertake other corporate  transactions,"  and "Management's
Discussion and Analysis of Financial

                                       39


Condition and Results of Operations--Management of Interest Rate Risk and Market
Risk,"  "Regulation  --  Regulation of  FloridaFirst  Bank -- Dividend and Other
Capital  Distribution  Limitations."  Furthermore,  as a condition  to Office of
Thrift Supervision  approval of the conversion,  we have agreed that we will not
initiate any action  within one year of  completion  of the  conversion to pay a
special distribution or a return of capital to our stockholders.

         In addition,  earnings of  FloridaFirst  Bank  appropriated to bad debt
reserves  and deducted for federal  income tax  purposes are not  available  for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the  then-current  tax rate by  FloridaFirst  Bank on the  amount of
earnings  deemed to be removed  from the  reserves  for such  distribution.  See
"Taxation" and Note 9 of the  Consolidated  Financial  Statements.  FloridaFirst
Bank does not  contemplate  any  distribution  out of its bad debt reserve which
would cause such tax liability.

                           Market for the Common Stock

         There is an established  market for  FloridaFirst  Bancorp common stock
which is  currently  listed on the  Nasdaq  National  Market  under the  symbol,
"FFBK." At June 30, 2000 FloridaFirst Bancorp had approximately 5 market makers,
including  Sandler  O'Neill.  As a newly formed  company,  however,  we have not
issued capital  stock.  It is expected that our common stock will be more liquid
than  FloridaFirst  Bancorp common stock since there will be significantly  more
outstanding  shares  owned by the  public.  We applied to have our common  stock
listed on the Nasdaq National Market under the symbol "FFBK." However, there can
be no assurance  that an active and liquid  trading  market for the common stock
will develop or, if developed,  will be maintained.  The shares of  FloridaFirst
Bancorp  common stock owned by the public will  automatically,  without  further
action by those  holders,  be  converted  into and  become a right to  receive a
number of shares of our common stock that is determined pursuant to the exchange
ratio.
See "The Conversion--Share Exchange Ratio."

         The development of a public market having the desirable characteristics
of depth,  liquidity and orderliness  depends on the existence of willing buyers
and sellers, the presence of which is not within the control of us, FloridaFirst
Bancorp or any market  maker.  In the event that  institutional  investors buy a
relatively  large  proportion of the  offering,  the number of active buyers and
sellers of the common stock at any particular time may be limited.  There can be
no assurance that persons purchasing the common stock will be able to sell their
shares  at or  above  the  subscription  price  of  $10  per  share.  Therefore,
purchasers  of the common  stock should have a long-term  investment  intent and
should recognize that there may be a limited trading market in the common stock.
This may make it difficult to sell the common stock after the conversion and may
have an adverse effect on the price at which the common stock can be sold.

         The  following  table  sets  forth  the  high  and low bid  quotes  for
FloridaFirst  Bancorp  common stock and the adjusted  cash  dividends  per share
declared for the periods indicated.  FloridaFirst  Bancorp's stock was issued on
April 6, 1999. These quotations represent prices between dealers and, therefore,
may not include retail  markups,  markdowns,  or commissions and may not reflect
actual transactions.  As of September 1, 2000 there were 2,298,273 publicly-held
shares of FloridaFirst Bancorp common stock outstanding.  In connection with the
conversion,  each share of FloridaFirst Bancorp's common stock will be converted
into shares of our common stock, based upon the exchange ratio that is described
in other parts of this  prospectus.  Accordingly,  the information in this table
should be reviewed in  conjunction  with the exchange ratio at various levels of
the offering range.

                                       40




                                                                      Cash Dividends
                                                     High     Low   Per Share Declared
                                                     ----     ---   ------------------
                                                                 
Fiscal 2000
- -----------
First Quarter.....................................  $9.38    $8.50         $.04
Second Quarter....................................   8.88     7.31          .04
Third Quarter.....................................   8.25     7.25          .04
Fourth Quarter....................................  12.25     7.88          .04

Fiscal 1999
- -----------
Fourth Quarter....................................   9.50     7.88          .04
Third Quarter (April 6, 1999 - June 30, 1999).....   9.50     8.38           --


         At July 21, 2000,  the business day  immediately  preceding  the public
announcement  of the  conversion,  and at  November  3,  2000,  the last sale of
FloridaFirst  Bancorp common stock as reported on the Nasdaq National Market was
at a price of $8.19 per share and $11.56 per  share,  respectively.  At June 30,
2000,  FloridaFirst  Bancorp had approximately  912 stockholders of record.  All
publicly-held shares of FloridaFirst Bancorp common stock, including shares held
by FloridaFirst Bancorp's officers and directors,  will on the effective date of
the conversion be automatically converted into and become the right to receive a
number of shares of our common stock determined  pursuant to the exchange ratio.
Additionally, options held by officers and directors of FloridaFirst Bancorp and
FloridaFirst  Bank will be  converted  into  options to  purchase  our shares of
common stock  determined  pursuant to the exchange ratio, for the same aggregate
exercise price. See "Management of FlordiaFirst Bank -- Beneficial  Ownership of
FloridaFirst Bancorp Common Stock."

                                 Capitalization

         Set  forth  below  is the  historical  capitalization  of  FloridaFirst
Bancorp as of June 30, 2000, and the pro forma capitalization of us after giving
effect to the offering. The table also gives affect to the assumptions set forth
under "Pro Forma  Data." A change in the number of shares  sold in the  offering
may materially affect the pro forma capitalization.


                                       41




                                                                              Pro Forma Capitalization at June 30, 2000
                                                                  -----------------------------------------------------------------
                                                                                                                        Maximum,
                                                                     Minimum         Midpoint           Maximum        as adjusted
                                                                    2,326,877        2,737,299         3,147,952        3,620,179
                                                 Actual, at         Shares at        Shares at         Shares at        Shares at
                                                  June 30,         $10.00 per       $10.00 per        $10.00 per       $10.00 per
                                                    2000              share            share             share          share(1)
                                               -----------------  --------------- ----------------- ---------------- ------------
                                                                                   (In thousands)
                                                                                                        
Deposits(2)...................................    $357,535         $357,535          $357,535         $357,535          $357,535
Borrowed funds................................     147,025          147,025           147,025          147,025           147,025
                                                   -------          -------           -------          -------           -------
Total deposits and borrowed funds.............    $504,560         $504,560          $504,560         $504,560          $504,560
                                                   =======          =======           =======          =======           =======
Stockholders' equity:
Preferred stock, no par value, 20,000,000
  shares authorized (post conversion); none to
be issued.....................................    $     --         $     --          $     --         $     --          $     --
 Common stock, $0.10 par value, 80,000,000
    shares authorized (post conversion),
   assuming shares outstanding as shown(3)....         575              408               480              552               635
Additional paid-in capital(3)(4)(7)...........      25,085           43,976            47,980           51,987            56,593
Treasury shares(3)............................      (3,606)              --                --               --                --
Retained earnings(7)..........................      41,586           41,586            41,586           41,586            41,586
Unrealized (loss) on securities available
  for sale, net...............................      (2,025)          (2,025)           (2,025)          (2,025)           (2,025)
Less:
  Common stock acquired by ESOP(5)............      (1,838)          (3,700)           (4,028)          (4,356)           (4,734)
  Common stock acquired by
    stock programs(6).........................        (414)          (1,728)           (1,960)          (2,192)           (2,459)
                                                  --------         ---------         --------         --------          --------
Total equity/stockholders' equity(7)..........    $ 59,363         $ 78,517            82,033         $ 85,552          $ 89,596
                                                  ========         ========          ========         ========          ========


- -----------------------
(1)      As adjusted to give effect to an increase in the number of shares which
         could  occur due to an  increase  in the  independent  valuation  and a
         commensurate  increase  in the  offering  range of up to 15% to reflect
         changes in market and financial conditions.
(2)      Does not reflect withdrawals from deposit accounts for the purchase  of
         stock in the offering. Such withdrawals would reduce pro forma deposits
         by the amount of such withdrawals.
(3)      FloridaFirst Bancorp has 2,000,000 authorized shares of preferred stock
         and 18,000,000  authorized  shares of common stock,  par value $.10 per
         share. FloridaFirst Bancorp common stock and additional paid-in capital
         have been  reclassified to reflect the number of shares of FloridaFirst
         Bancorp  common  stock  to be  outstanding.  Treasury  shares  will  be
         cancelled.
(4)      No effect has been given to the issuance of additional  shares of stock
         pursuant  to any  stock  option  plans  that may be  adopted  by us and
         presented  for  approval by the  stockholders  after the  offering.  An
         amount equal to 10% of the shares of stock sold in the  offering  would
         be reserved  for  issuance  upon the  exercise of options to be granted
         under the stock option plans within one year following the  conversion.
         See "Risk Factors -- The implementation of certain  stock-based benefit
         plans may increase our future  compensation  expense and may reduce our
         earnings" and  "Management  of  FloridaFirst  Bank -- Stock Benefits --
         Benefits To Be Considered  Following  Completion  Of The  Conversion --
         2001 Stock Option Plan."
(5)      Assumes that 8.0% of the shares sold in the offering  will be purchased
         by the employee stock  ownership plan in addition to the shares already
         owned by the employee stock  ownership plan, and that the funds used to
         acquire  these shares will be borrowed  from us. For an estimate of the
         impact of the loan on net income,  see "Pro Forma  Data."  FloridaFirst
         Bank  intends  to make  scheduled  discretionary  contributions  to the
         employee stock  ownership plan  sufficient to enable the employee stock
         ownership  plan to service  and repay its debt over a ten year  period.
         The amount of shares to be acquired  by the  employee  stock  ownership
         plan  is  reflected  as  a  reduction  of  stockholders'   equity.  See
         "Management of  FloridaFirst  Bank - Executive  Compensation - Employee
         Stock  Ownership  Plan." If the employee stock ownership plan is unable
         to purchase stock in the conversion due to an  oversubscription  in the
         offering by Eligible  Account  Holders,  and the purchase  price in the
         open market is greater  than the  original  $10 price per share,  there
         will be a corresponding reduction in stockholders' equity.
(6)      Assumes  that an amount  equal to 4% of the shares of stock sold in the
         offering is purchased by stock  programs  within one year following the
         conversion.  Also, assumes stock to be acquired by existing  restricted
         stock plan after  completion of the conversion.  The stock purchased by
         the stock programs and the existing  restricted stock plan is reflected
         as a reduction of  stockholders'  equity.  See footnotes (2) and (3) to
         the  table   under  "Pro  Forma   Data."  See  "Risk   Factors  --  The
         implementation  of certain  stock-based  benefit plans may increase our
         future   compensation   expense  and  may  reduce  our   earnings"  and
         "Management of FloridaFirst Bank -- Benefits To Be Considered Following
         The Completion Of The Conversion."

(footnote continued on next page)

                                       42



(7)      Pro forma additional paid-in capital reflects  consolidation of $98,500
         of capital from FloridaFirst  Bancorp MHC. The earnings of FloridaFirst
         Bank  will  be  substantially  restricted  after  the  conversion,  see
         "Regulation  -- Regulation of  FloridaFirst  Bank -- Dividend and Other
         Capital Distribution Limitations."

                                 Pro Forma Data

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is completed.  However,  net proceeds are currently estimated
to be  between  $22.2  million  and  $30.4  million  (or  $35.1  million  if the
independent valuation is increased by 15%) based on the following assumptions:

o        an amount equal to 4% of the shares offered will be awarded pursuant to
         the stock  programs  adopted no sooner  than six months  following  the
         offering, funded through open market purchases;

o        Sandler  O'Neill will receive an advisory  and  marketing  fee equal to
         .75% of the aggregate purchase price of the shares of stock sold in the
         offerings to the public, excluding any shares purchased by any employee
         benefit  plan of  FloridaFirst  Bank,  and  any  director,  officer  or
         employee  of  FloridaFirst  Bancorp  MHC,   FloridaFirst  Bancorp,  and
         FloridaFirst Bank or members of their immediate families;

o        other fixed expenses of the offering are estimated to be $880,000; and

         We have prepared the following  table,  which sets forth our historical
consolidated net income and stockholders' equity prior to the conversion and our
pro forma  consolidated  net  income  and  stockholders'  equity  following  the
conversion.  In preparing this table and in calculating  pro forma data, we have
made the following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average yield of 6.13% for the nine months ended June 30, 2000 and the year
     ended September 30, 1999,  which  approximates the yield on a one-year U.S.
     Treasury bill on September 30, 1999. The yield on a one-year U.S.  Treasury
     bill,   rather  than  an  arithmetic   average  of  the  average  yield  on
     interest-earning assets and average rate paid on deposits, has been used to
     estimate  income on net proceeds  because it is believed  that the one-year
     U.S.  Treasury bill rate is a more accurate estimate of the rate that would
     be obtained on an investment of net proceeds from the offering.

o    The pro forma  after-tax  yield on the net  proceeds is assumed to be 3.92%
     for the nine months  ended June 30, 2000 and the year ended  September  30,
     1999, based on an effective tax rate of 36%, respectively.

o    We did not include any withdrawals from deposit accounts to purchase shares
     in the offering.

o    Historical and pro forma per share amounts have been calculated by dividing
     historical  and pro  forma  amounts  by the  indicated  number of shares of
     stock,  as adjusted in the pro forma net income per share to give effect to
     the purchase of shares by the employee stock ownership plan.

o    Pro forma stockholders' equity amounts have been calculated as if the stock
     had been sold on June 30, 2000 and September 30, 1999,  respectively,  and,
     accordingly, no effect has been given to the assumed earnings effect of the
     transactions.

         The  following  pro forma data  relies on the  assumptions  we outlined
above,  and this data does not  represent  the fair  market  value of the common
stock,  the current value of assets or liabilities,  or the amount of money that
would be distributed to stockholders if we were  liquidated.  The pro forma data
does not predict how much we will earn in the future.

                                       43


         The following tables summarize  historical data of FloridaFirst Bancorp
and pro forma data of us at or for the nine  months  ended June 30, 2000 and the
year ended  September 30, 1999,  based solely on the assumptions set forth above
and in the tables and  should not be used as a basis for  projections  of market
value of the stock  following  the  conversion.  No effect has been given in the
tables to expenses  associated with the expansion resulting from the addition of
three  offices or to the  possible  issuance of  additional  stock  reserved for
future issuance pursuant to a stock option plan that may be adopted by the Board
of Directors within one year following the conversion,  nor does book value give
any effect to the  liquidation  account  to be  established  for the  benefit of
Eligible  Account Holders and  Supplemental  Eligible Account Holders or the bad
debt reserve in  liquidation.  See "The  Conversion  -- Effects of Conversion on
Depositors,   Borrowers  and  Members  --  Effect  on  Liquidation  Rights"  and
"Management  of  FloridaFirst  Bank  --  "Benefits  To Be  Considered  Following
Completion Of The Conversion."


                                       44




                                                                       At or For the Nine Months Ended June 30, 2000
                                                              ------------------------------------------------------------
                                                              Independent       Independent      Independent   Independent
                                                               Valuation         Valuation        Valuation     Valuation
                                                              ------------- ------------------ -------------- ------------
                                                                2,326,877       2,737,299        3,147,952      3,620,179
                                                                Shares            Shares           Shares        Shares
                                                              ------------- ------------------ -------------- ------------
                                                                       (Dollars in thousands, except per share amounts)
                                                                                                 
Gross proceeds ............................................   $    23,269     $    27,373     $    31,480     $    36,202
Less expenses .............................................        (1,038)         (1,066)         (1,094)         (1,127)
                                                              -----------     -----------     -----------     -----------
   Estimated net proceeds .................................        22,231          26,307          30,386          35,075
Less ESOP funded by FloridaFirst Bancorp, Inc. ............        (1,862)         (2,190)         (2,518)         (2,896)
Less stock program adjustment .............................          (931)         (1,095)         (1,259)         (1,448)
Less Common stock to be acquired by existing restricted
   stock plan(3) ..........................................          (383)           (451)           (519)           (597)
                                                              -----------     -----------     -----------     -----------
   Estimated investable net proceeds ......................   $    19,055     $    22,571     $    26,090     $    30,134
                                                              ===========     ===========     ===========     ===========
Net Income:
   Historical .............................................   $     2,831     $     2,831     $     2,831     $     2,831
   Pro forma income on net proceeds .......................           560             664             767             886
   Pro forma ESOP adjustments(1) ..........................           (89)           (105)           (121)           (139)
   Pro forma stock program adjustment(2) ..................           (89)           (105)           (121)           (139)
                                                              -----------     -----------     -----------     -----------
   Pro forma net income(1)(4)(5) ..........................   $     3,213     $     3,285     $     3,356     $     3,439
                                                              ===========     ===========     ===========     ===========
Per share net income
   Historical .............................................   $       .75     $       .64     $       .55     $       .48
   Pro forma income on net proceeds .......................           .15             .15             .15             .15
   Pro forma ESOP adjustments(1) ..........................          (.02)           (.02)           (.02)           (.02)
   Pro forma stock program adjustment(2) ..................          (.02)           (.02)           (.02)           (.02)
                                                              -----------     -----------     -----------     -----------
   Pro forma net income per share(1)(4)(5) ................   $       .86     $       .75     $       .66     $       .59
                                                              ===========     ===========     ===========     ===========

Shares used in calculation of income per share(1) .........     3,779,977       4,447,032       5,114,088       5,881,200
                                                              -----------     -----------     -----------     -----------

Stockholders' equity:
   Historical .............................................   $    59,363     $    59,363     $    59,363     $    59,363
   Estimated net proceeds .................................        22,231          26,307          30,386          35,075
   MHC Capital Addition ...................................            99              99              99              99
   Less: Common stock acquired by the ESOP(1) .............        (1,862)         (2,190)         (2,518)         (2,896)
   Less: Common stock acquired by stock program(2) ........          (931)         (1,095)         (1,259)         (1,448)
   Less: Common stock to be acquired by existing restricted
             stock plan(3) ................................          (383)           (451)           (519)           (597)
                                                              -----------     -----------     -----------     -----------
   Pro forma stockholders' equity(1)(4)(5) ................   $    78,517     $    82,033     $    85,552     $    89,596
                                                              ===========     ===========     ===========     ===========
Stockholders' equity per share:
   Historical .............................................   $     14.55     $     12.37     $     10.75     $      9.35
   Estimated net proceeds .................................          5.45            5.48            5.50            5.53
   MHC Capital Addition ...................................           .02             .02             .02             .02
   Less: Common Stock acquired ESOP(1) ....................          (.46)           (.46)           (.46)           (.46)
   Less: Common Stock acquired by stock program(2) ........          (.23)           (.23)           (.23)           (.23)
   Less: Common stock to be acquired by existing restricted
             stock plan(3) ................................          (.09)           (.09)           (.09)           (.09)
                                                              -----------     -----------     -----------     -----------
   Pro forma stockholders' equity per share(5) ............   $     19.24     $     17.09     $     15.49     $     14.12
                                                              ===========     ===========     ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share ..........................         51.98%          58.51%          64.56%          70.82%
                                                              ===========     ===========     ===========     ===========
Offering price to pro forma
  net income per share ....................................         8.72x          10.00x          11.36x          12.71x
                                                              ===========     ===========     ===========     ===========
Shares used in calculation of proforma
  stockholders' equity per share (5) ......................     4,080,000       4,800,000       5,520,000       6,348,000
                                                              -----------     -----------     -----------     -----------

     (footnotes on next page)

                                       45

- ---------------
(1)      Assumes  that 8% of the  shares of stock sold in the  offering  will be
         purchased  by the  employee  stock  ownership  plan in  addition to the
         shares  already  held by the plan,  and that the plan will borrow funds
         from us. The stock  acquired by the employee  stock  ownership  plan is
         reflected as a reduction of  stockholders'  equity.  FloridaFirst  Bank
         intends to make annual contributions to this plan in an amount at least
         equal to the principal and interest requirement of the loan. This table
         assumes a 10 year amortization  period. See "Management of FloridaFirst
         Bank -- Executive  Compensation -- Employee Stock Ownership  Plan." The
         pro forma net income assumes: (i) that FloridaFirst Bank's contribution
         to the employee stock  ownership plan for the principal  portion of the
         debt service  requirement  for the nine months ended June 30, 2000 were
         made at the end of the period;  (ii) that 13,961,  16,424,  18,888, and
         21,721  shares at the  minimum,  midpoint,  maximum,  and 15% above the
         maximum of the  range,  respectively,  were  committed  to be  released
         during the nine months  ended June 30, 2000 at an average fair value of
         $10 per  share  and  were  accounted  for as a  charge  to  expense  in
         accordance with Statement of Position  ("SOP") No. 93-6; and (iii) only
         the employee stock ownership plan shares  committed to be released were
         considered  outstanding  for  purposes  of the  net  income  per  share
         calculations,  while all  employee  stock  ownership  plan  shares were
         considered  outstanding  for purposes of the  stockholders'  equity per
         share  calculations.  See also "Risk Factors -- The  implementation  of
         certain stock- based benefit plans may increase our future compensation
         expense and may reduce our earnings" for a discussion of possible added
         costs for the employee stock ownership plan.
(2)      Gives  effect to the stock  program  that we may  adopt  following  the
         conversion and presented for approval at a meeting of  stockholders  to
         be held  within one year after  completion  of the  conversion.  If the
         stock program is approved by the stockholders,  the stock program would
         be  expected to acquire an amount of stock equal to 4% of the shares of
         stock sold in the  offering,  or 93,075,  109,491,  125,918 and 144,807
         shares of stock respectively at the minimum,  midpoint, maximum and 15%
         above the maximum of the range through open market  purchases.  We will
         contribute  funds used by the stock program to purchase the shares.  In
         calculating  the pro forma effect of the stock  program,  it is assumed
         that the  required  stockholder  approval has been  received,  that the
         shares were  acquired by the stock program at the beginning of the nine
         months ended June 30, 2000 through  open market  purchases,  at $10 per
         share, and that 15% of the amount  contributed was amortized to expense
         during the nine months ended June 30, 2000.  The issuance of authorized
         but  unissued  shares of stock to the stock plan instead of open market
         purchases would dilute the voting interests of existing stockholders by
         approximately  1.8% and pro forma net income  per share  would be $.83,
         $.72, $.64 and $.57 at the minimum, midpoint, maximum and 15% above the
         maximum of the range, respectively,  and pro forma stockholders' equity
         per share would be $18.82,  $16.71,  $15.15 and $13.80 at the  minimum,
         midpoint, maximum and 15% above the maximum of the range, respectively.
         There  can be no  assurance  that  stockholder  approval  of the  stock
         program will be obtained,  or the actual  purchase  price of the shares
         will be equal to $10.00 per share. See "Management of FloridaFirst Bank
         -- Benefits To Be Completed  Following  Completion Of The  Conversion -
         2001 Restricted Stock Plan."
(3)      In October 1999, the stockholders of FloridaFirst  Bancorp approved the
         purchase of 108,154 shares of common stock to fund the restricted stock
         plan. At June 30, 2000,  57,879 shares have been  purchased in the open
         market, leaving 50,275 shares to be purchased in the future. The equity
         adjustment  for the  existing  restricted  stock plan  reflects the pro
         forma impact of purchasing 50,275 shares,  adjusted for the appropriate
         exchange  ratio  at each  point  in the  valuation  range at a price of
         $10.00 per  share.  Adjusted  for the  exchange  ratio at the  minimum,
         midpoint,  maximum and 15% above the maximum,  the existing  restricted
         stock  plan  shares to be  purchased  are  38,349,  45,121,  51,888 and
         59,671, respectively.
(4)      Our retained  earnings  will  continue to be  substantially  restricted
         after the conversion. See "Dividend Policy," "The Conversion -- Effects
         of  Conversion  on  Depositors,  Borrowers  and  Members  -- Effects on
         Liquidation  Rights" and "Regulation - Regulation of FloridaFirst  Bank
         -- Dividend and Other Capital Distribution Limitations."
(5)      No effect has been given to the issuance of additional  shares of stock
         pursuant to the stock  option plan that may be adopted by us  following
         the  conversion  which,  in turn,  would be presented for approval at a
         meeting of stockholders to be held within one year after the completion
         of the  conversion.  If the stock option plan is presented and approved
         by  stockholders,  an  amount  equal  to 10% of the  stock  sold in the
         offering,  or 232,687,  273,729,  314,795,  and  362,017  shares at the
         minimum,  midpoint,  maximum  and 15% above the  maximum  of the range,
         respectively, will be reserved for future issuance upon the exercise of
         options to be granted  under the stock  option  plan.  The  issuance of
         authorized  but  unissued  shares of stock to the stock plan instead of
         open market  purchases  would  dilute the voting  interests of existing
         stockholders by approximately  5.4%. Assuming  stockholder  approval of
         the stock option plan and the exercise of all options at the end of the
         period at an exercise price of $10 per share,  the pro forma net income
         per share would be $.77,  $.67,  $.59,  and $.53,  respectively  at the
         minimum,  midpoint,  maximum and 15% above the maximum of the range for
         the nine months ended June 30, 2000; pro forma stockholders' equity per
         share would be $18.40,  $16.45, $15.00 and $13.74,  respectively at the
         minimum,  midpoint,  maximum  and 15% above the maximum of the range at
         June 30, 2000. See "Management of  FloridaFirst  Bank -- Benefits To Be
         Considered  Following Completion Of The Conversion -- 2001 Stock Option
         Plan."

                                       46



                                                                             At or For the Year Ended September 30, 1999
                                                                 -----------------------------------------------------------------
                                                                  Independent      Independent      Independent     Independent
                                                                   Valuation        Valuation        Valuation       Valuation
                                                                 -------------- ----------------- -------------- -----------------
                                                                   2,326,877        2,737,299       3,147,952        3,620,179
                                                                    Shares           Shares           Shares          Shares
                                                                 -------------- ----------------- -------------- -----------------
                                                                          (Dollars in thousands, except per share amounts)
                                                                                                     
Gross proceeds ................................................   $    23,269     $    27,373     $    31,480     $    36,202
Less expenses .................................................        (1,038)         (1,066)         (1,094)         (1,127)
                                                                  -----------     -----------     -----------     -----------
   Estimated net proceeds .....................................        22,231          26,307          30,386          35,075
Less ESOP funded by FloridaFirst Bancorp, Inc. ................        (1,862)         (2,190)         (2,518)         (2,896)
Less stock program adjustment .................................          (931)         (1,095)         (1,259)         (1,448)
Less Common stock to be acquired by existing restricted
   stock plan(3) ..............................................          (825)           (971)         (1,116)         (1,284)
                                                                  -----------     -----------     -----------     -----------
   Estimated investable net proceeds ..........................   $    18,613     $    22,051     $    25,493     $    29,447
                                                                  ===========     ===========     ===========     ===========
Net Income:
   Historical .................................................   $     3,257     $     3,257     $     3,257     $     3,257
   Pro forma income on net proceeds ...........................           730             864             999           1,154
   Pro forma ESOP adjustments(1) ..............................          (119)           (140)           (161)           (185)
   Pro forma stock program adjustment(2) ......................          (119)           (140)           (161)           (185)
   Pro forma adjustment for existing restricted stock plan(3) .          (106)           (124)           (143)           (167)
                                                                  -----------     -----------     -----------     -----------
   Pro forma net income(1)(4)(5) ..............................   $     3,643     $     3,717     $     3,791     $     3,877
                                                                  ===========     ===========     ===========     ===========
Per share net income
   Historical .................................................   $       .86     $       .73     $       .64     $       .55
   Pro forma income on net proceeds ...........................           .19             .19             .19             .20
   Pro forma ESOP adjustments(1) ..............................          (.03)           (.03)           (.03)           (.03)
   Pro forma stock program adjustment(2) ......................          (.03)           (.03)           (.03)           (.03)
   Pro forma adjustment for existing restricted stock plan(3) .          (.03)           (.03)           (.03)           (.03)
                                                                  -----------     -----------     -----------     -----------
   Pro forma net income per share(1)(4)(5) ....................   $       .96     $       .83     $       .74     $       .66
                                                                  ===========     ===========     ===========     ===========
Shares used in calculation of income per share(1) .............     3,788,756       4,457,360       5,125,965       5,894,858
                                                                  -----------     -----------     -----------     -----------
Stockholders' equity:
   Historical .................................................   $    61,337     $    61,337     $    61,337     $    61,337
   Estimated net proceeds .....................................        22,231          26,307          30,386          35,075
   MHC Capital Addition .......................................            99              99              99              99
   Less: Common stock acquired by the ESOP(1) .................        (1,862)         (2,190)         (2,518)         (2,896)
   Less: Common stock acquired by stock program(2) ............          (931)         (1,095)         (1,259)         (1,448)
   Less: Common stock to be acquired by existing restricted
         stock plan(3) ........................................          (825)           (971)         (1,116)         (1,284)
                                                                  -----------     -----------     -----------     -----------
   Pro forma stockholders' equity(1)(4)(5) ....................   $    80,049     $    83,487     $    86,929     $    90,883
                                                                  ===========     ===========     ===========     ===========
Stockholders' equity per share:
   Historical .................................................   $     15.03     $     12.78     $     11.11     $      9.66
   Estimated net proceeds .....................................          5.45            5.48            5.50            5.53
   MHC Capital Addition .......................................           .02             .02             .02             .02
   Less: Common Stock acquired ESOP(1) ........................          (.46)           (.46)           (.46)           (.46)
   Less: Common Stock acquired by stock program(2) ............          (.23)           (.23)           (.23)           (.23)
   Less: Common stock to be acquired by existing restricted
         stock plan(3) ........................................          (.20)           (.20)           (.20)           (.20)
                                                                  -----------     -----------     -----------     -----------
   Pro forma stockholders' equity per share(5) ................   $     19.61     $     17.39     $     15.74     $     14.32
                                                                  ===========     ===========     ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share ..............................         50.99%          57.50%          63.53%          69.83%
                                                                  ===========     ===========     ===========     ===========
Offering price to pro forma
  net income per share ........................................        10.42x          12.05x          13.51x          15.15x
                                                                  ===========     ===========     ===========     ===========
Shares used in calculation of proforma
 stockholders' equity per share(4) ............................     4,080,000       4,800,000       5,520,000       6,348,000
                                                                  -----------     -----------     -----------     -----------

 (footnotes on next page)
                                       47

- --------------------
(1)      Assumes  that 8% of the  shares of stock sold in the  offering  will be
         purchased  by the  employee  stock  ownership  plan in  addition to the
         shares  already  held by the plan,  and that the plan will borrow funds
         from us. The stock  acquired by the employee  stock  ownership  plan is
         reflected as a reduction of  stockholders'  equity.  FloridaFirst  Bank
         intends to make annual contributions to this plan in an amount at least
         equal to the principal and interest requirement of the loan. This table
         assumes a 10 year amortization  period. See "Management of FloridaFirst
         Bank -- Executive  Compensation -- Employee Stock Ownership  Plan." The
         pro forma net income assumes: (i) that FloridaFirst Bank's contribution
         to the employee stock  ownership plan for the principal  portion of the
         debt service requirement for the year ended September 30, 1999 was made
         at the end of the period; (ii) that 18,615,  21,898, 25,184, and 28,961
         shares at the minimum, midpoint,  maximum, and 15% above the maximum of
         the range, respectively,  were committed to be released during the year
         ended  September 30, 1999 at an average fair value of $10 per share and
         were  accounted for as a charge to expense in  accordance  with SOP No.
         93-6; and (iii) only the employee stock ownership plan shares committed
         to be released  were  considered  outstanding  for  purposes of the net
         income per share calculations,  while all employee stock ownership plan
         shares were considered  outstanding  for purposes of the  stockholders'
         equity  per  share   calculations.   See  also  "Risk  Factors  --  The
         implementation  of certain  stock-based  benefit plans may increase our
         future  compensation  expense  and  may  reduce  our  earnings"  for  a
         discussion  of possible  added costs for the employee  stock  ownership
         plan.
(2)      Gives  effect to the stock  program  that we may  adopt  following  the
         conversion and presented for approval at a meeting of  stockholders  to
         be held  within one year after  completion  of the  conversion.  If the
         stock program is approved by the stockholders,  the stock program would
         be  expected to acquire an amount of stock equal to 4% of the shares of
         stock sold in the  offering,  or 93,075,  109,491,  125,918 and 144,807
         shares of stock respectively at the minimum,  midpoint, maximum and 15%
         above the maximum of the range through open market  purchases.  We will
         contribute  funds used by the stock program to purchase the shares.  In
         calculating  the pro forma effect of the stock  program,  it is assumed
         that the  required  stockholder  approval has been  received,  that the
         shares were  acquired by the stock program at the beginning of the year
         ended  September  30, 1999  through open market  purchases,  at $10 per
         share, and that 20% of the amount  contributed was amortized to expense
         during the year ended  September  30, 1999.  The issuance of authorized
         but  unissued  shares of stock to the stock plan instead of open market
         purchases would dilute the voting interests of existing stockholders by
         approximately  1.8% and pro forma net income  per share  would be $.94,
         $.82, $.72 and $.64 at the minimum, midpoint, maximum and 15% above the
         maximum of the range, respectively,  and pro forma stockholders' equity
         per share would be $19.18,  $17.01,  $15.40 and $14.00 at the  minimum,
         midpoint, maximum and 15% above the maximum of the range, respectively.
         There  can be no  assurance  that  stockholder  approval  of the  stock
         program will be obtained,  or the actual  purchase  price of the shares
         will be equal to $10.00 per share. See "Management of FloridaFirst Bank
         -- Benefits To Be Completed  Following  Completion Of The Conversion --
         2001 Restricted Stock Plan."
(3)      In October 1999, the stockholders of FloridaFirst  Bancorp approved the
         purchase of 108,154 shares of common stock to fund the restricted stock
         plan. At September 30, 1999, it is assumed that 108,154  shares will be
         purchased in the open market in the future.  The equity  adjustment for
         the  existing  restricted  stock plan  reflects the pro forma impact of
         purchasing 108,154 shares,  adjusted for the appropriate exchange ratio
         at each  point in the  valuation  range at a price of $10.00 per share.
         Adjusted for the exchange ratio at the minimum,  midpoint,  maximum and
         15% above the maximum,  the existing restricted stock plan shares to be
         purchased are 82,500, 97,068, 111,626, and 128,368, respectively.
(4)      Our retained  earnings  will  continue to be  substantially  restricted
         after the conversion. See "Dividend Policy," "The Conversion -- Effects
         of  Conversion  on  Depositors,  Borrowers  and  Members  -- Effects on
         Liquidation  Rights" and "Regulation -- Regulation of FloridaFirst Bank
         -- Dividend and Other Capital Distribution Limitations."
(5)      No effect has been given to the issuance of additional  shares of stock
         pursuant to the stock  option plan that may be adopted by us  following
         the  conversion  which,  in turn,  would be presented for approval at a
         meeting of stockholders to be held within one year after the completion
         of the  conversion.  If the stock option plan is presented and approved
         by  stockholders,  an  amount  equal  to 10% of the  stock  sold in the
         offering,  or 232,687,  273,729,  314,795,  and  362,017  shares at the
         minimum,  midpoint,  maximum  and 15% above the  maximum  of the range,
         respectively, will be reserved for future issuance upon the exercise of
         options to be granted  under the stock  option  plan.  The  issuance of
         authorized  but  unissued  shares of stock to the stock plan instead of
         open market  purchases  would  dilute the voting  interests of existing
         stockholders by approximately  5.4%. Assuming  stockholder  approval of
         the stock option plan and the exercise of all options at the end of the
         period at an exercise price of $10 per share,  the pro forma net income
         per share would be $.87,  $.75,  $.67,  and $.59,  respectively  at the
         minimum,  midpoint,  maximum and 15% above the maximum of the range for
         the year ended September 30, 1999; pro forma  stockholders'  equity per
         share would be $18.75,  $16.72, $15.23 and $13.92,  respectively at the
         minimum,  midpoint,  maximum  and 15% above the maximum of the range at
         September 30, 1999. See "Management of FloridaFirst Bank -- Benefits To
         Be  Considered  Following  Completion  Of The  Conversion -- 2001 Stock
         Option Plan."

                                       48

                   Historical and Pro Forma Capital Compliance

         The following  table presents  FloridaFirst  Bank's  historical and pro
forma capital position relative to its capital requirements as of June 30, 2000.
Pro forma capital  levels assume  receipt by  FloridaFirst  Bank of the proceeds
from the offering.  Pro forma capital  levels are then reduced by employee stock
ownership plan  purchases of stock and the stock  programs to be adopted.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations issued by the Office of Thrift Supervision.  For a discussion of the
capital standards  applicable to FloridaFirst Bank, see "Regulation - Regulation
of FloridaFirst Bank - Regulatory Capital Requirements."


                                                                 Pro Forma at June 30, 2000
                                                 -----------------------------------------------------------------------------------

                            Actual, at            $23,268,770            $27,372,990       $31,479,520            $36,201,790
                           June 30, 2000            Offering               Offering          Offering             Offering(1)
                        --------------------   --------------------  ------------------- -------------------  ---------------------

                                Percentage             Percentage           Percentage          Percentage             Percentage
                        Amount  of Assets(2)   Amount  of Assets(2)  Amount of Assets(2) Amount of Assets(2)  Amount   of Assets(2)
                        ------  ------------   ------  ------------  ------ ------------ ------ ------------  ------   ------------
                                                                  (Dollars in thousands)

                                                                                           
GAAP Capital(3)....... $50,179      8.85%     $58,119       10.11%  $59,597     10.34%   $61,076    10.57%    $62,776      10.83%
                       -------     -----      -------       -----   -------     -----    -------    -----     -------      -----

Tangible Capital:
  Actual or
    Pro Forma......... $52,204      9.17%     $60,144       10.42%  $61,622     10.65%   $63,101    10.88%    $64,801      11.14%
  Required............   8,536      1.50        8,655        1.50     8,677      1.50      8,699     1.50       8,725       1.50
                       -------     -----      -------       -----   -------     -----    -------    -----     -------      -----
  Excess.............. $43,668      7.67%     $51,489        8.92%  $52,945      9.15%   $54,402     9.38%    $56,076       9.64%
                       =======     =====      =======       =====   =======     =====    =======    =====     =======      =====
Core Capital:
  Actual or
    Pro Forma......... $52,204      9.17%     $60,144       10.42%  $61,622     10.65%   $63,101    10.88%    $64,801      11.14%
  Required(4).........  17,072      3.00       17,310        3.00    17,354      3.00     17,399     3.00      17,450       3.00
                       -------     -----      -------       -----   -------     -----    -------    -----     -------      -----
  Excess.............. $35,132      6.17%     $42,834        7.42%  $44,268      7.65%   $45,702     7.88%    $47,351       8.14%
                       =======     =====      =======       =====   =======     =====    =======    =====     =======      =====
Risk-Based Capital:
  Actual or
    Pro Forma(5)(6)... $55,430     15.60%     $63,370       17.64%  $64,848     18.01%   $66,327    18.39%    $68,027      18.81%
  Required............  28,423      8.00       28,741        8.00    28,800      8.00     28,859     8.00      28,927       8.00
                       -------     -----      -------       -----   -------     -----    -------    -----     -------      -----
  Excess.............. $27,007      7.60%     $34,629        9.64%  $36,048     10.01%   $37,468    10.39%    $39,100      10.81%
                       =======     =====      =======       =====   =======     =====    =======    =====     =======      =====


- -----------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  offering  range of up to 15% as a
     result of  regulatory  considerations  or  changes  in  market  or  general
     financial  and  economic  conditions  following  the  commencement  of  the
     subscription and community offerings.
(2)  Tangible capital levels are shown as a percentage of tangible assets.  Core
     capital  levels  are  shown  as a  percentage  of  total  adjusted  assets.
     Risk-based  capital  levels  are  shown as a  percentage  of  risk-weighted
     assets.
(3)  GAAP Capital  includes  unrealized loss on  available-for-sale  securities,
     net, which is not included as regulatory capital.
(4)  The current  Office of Thrift  Supervision  core  capital  requirement  for
     savings  associations  is 3% of total  adjusted  assets  for  thrifts  that
     receive the highest  supervisory  rating for safety and  soundness and a 4%
     core capital ratio  requirement  for all other thrifts.  See  "Regulation -
     Regulation of FloridaFirst Bank - Regulatory Capital Requirements."
(5)  Assumes   net   proceeds   are   invested   in  assets  that  carry  a  50%
     risk-weighting.
(6)  The difference between equity under GAAP and regulatory  risk-based capital
     is attributable to the addition of the general valuation  allowance of $3.2
     million at June 30, 2000.

                                       49


                              FLORIDAFIRST BANCORP
                       Consolidated Statements of Earnings
                  (Dollars in thousands, except per share data)

         The  statements of earnings for the nine months ended June 30, 2000 and
1999 are unaudited and have been  prepared in accordance  with the  requirements
for a presentation  of interim  financial  statements and are in accordance with
generally  accepted  accounting  principles.  In the opinion of management,  all
adjustments consisting of normal recurring adjustments, that are necessary for a
fair  presentation of the interim  periods have been reflected.  The amounts for
the three  years ended  September  30, 1999 have been  derived  from  statements
audited by KPMG LLP, whose report appears elsewhere in this Prospectus.



                                                                     Nine Months Ended
                                                                         June 30,              Year ended September 30,
                                                                    -------------------   ----------------------------------
                                                                      2000       1999       1999           1998       1997
                                                                    --------   --------   --------       --------   --------
                                                                        (Unaudited)
                                                                                                   
Interest income:
  Interest and fees on loans                                        $ 23,894   $ 21,055   $ 28,482       $ 27,241   $ 27,730
  Interest and dividends on investment securities                      4,897      2,540      3,671          3,906      5,513
 Other interest income                                                   372        407        495            994        622
                                                                    --------   --------   --------       --------   --------
     Total interest income                                            29,163     24,002     32,648         32,141     33,865
                                                                    --------   --------   --------       --------   --------
Interest expense:
  Deposits                                                            11,433     11,167     14,727         18,831     19,702
  Federal Home Loan Bank advances and other borrowings                 5,388      1,431      2,401            135         --
                                                                    --------   --------   --------       --------   --------
     Total interest expense                                           16,821     12,598     17,128         18,966     19,702
                                                                    --------   --------   --------       --------   --------
      Net interest income                                             12,342     11,404     15,520         13,175     14,163
Provision for loan losses                                                450        420        540            405        317
                                                                    --------   --------   --------       --------   --------
     Net interest income after provision for loan losses              11,892     10,984     14,980         12,770     13,846
                                                                    --------   --------   --------       --------   --------
Other income:
  Fees and service charges                                             1,017        849        991            996      1,069
  Gain (loss) on sale of loans and investments available for sale         --         --        (22)           117        114
  Gain on sale of branches                                                --        165        165          3,016         --
  Other, net                                                             456        122        339            218          6
                                                                    --------   --------   --------       --------   --------
     Total other income                                                1,473      1,136      1,473          4,347      1,189
                                                                    --------   --------   --------       --------   --------
Other expenses:
  Compensation and employee benefits                                   4,744      4,322      5,820          5,632      5,552
  Other compensation and employee benefits                                --         --         --          2,085         --
  Occupancy and equipment costs                                        1,306      1,419      1,881          1,818      1,646
  Marketing                                                              382        432        534            495        488
  Data processing costs                                                  382        391        521            558        479
  Federal insurance premiums                                              85        165        214            338        456
  Other                                                                2,095      1,781      2,478          2,655      2,588
                                                                    --------   --------   --------       --------   --------
     Total other expenses                                              8,994      8,510     11,448         13,581     11,209
                                                                    --------   --------   --------       --------   --------
Income before income taxes                                             4,371      3,610      5,005          3,536      3,826
Income taxes                                                           1,540      1,279      1,748          1,151      1,299
                                                                    --------   --------   --------       --------   --------
NET INCOME                                                          $  2,831   $  2,331   $  3,257       $  2,385   $  2,527
                                                                    ========   ========   ========       ========   ========
Basic and diluted earnings per share                                $   0.54       --     $   0.34(1)          --         --
                                                                    ========   ========   ========       ========   ========
Weighted average shares outstanding                                    5,280       --        5,549(1)          --         --
                                                                    ========   ========   ========       ========   ========


(1)  FloridaFirst  converted to a stock  company on April 6, 1999.  Earnings per
     share and weighted average shares  outstanding are for the six months ended
     September 30, 1999 (period subsequent to the conversion.)

See Notes to consolidated financial statements.

                                       50


                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

         The  following  discussion  should  be read  in  conjunction  with  the
Selected Financial Highlights and Selected Financial Ratios and the Consolidated
Financial  Statements and related Notes appearing  elsewhere in this prospectus.
In  addition  to  historical  information,  the  following  discussion  contains
forward-looking  statements  as a result of  certain  factors,  including  those
discussed in "Risk Factors" contained elsewhere in this prospectus.

General

         FloridaFirst  Bancorp is the holding company for FloridaFirst  Bank. We
will  become  and will  operate as the  holding  company  of  FloridaFirst  Bank
following the conversion and stock  offering.  FloridaFirst  Bancorp's  business
operations are conducted  primarily  through  FloridaFirst Bank and our business
operations will also be conducted  primarily through  FloridaFirst Bank. We have
no business activities or results of operations. As a result, the following is a
discussion and analysis of the financial  condition and results of operations of
FloridaFirst  Bancorp.  Any references to FloridaFirst  Bancorp in the following
discussion  generally  refer  to the  consolidated  operations  of  FloridaFirst
Bancorp.

         FloridaFirst  Bancorp's  results of operations  primarily depend on its
net interest income.  Net interest income is a function of the balances of loans
and investments  outstanding in any one period,  the yields earned on such loans
and  investments  and the interest paid on deposits and borrowed funds that were
outstanding  in that same  period.  FloridaFirst  Bancorp's  noninterest  income
consists  primarily of fees and service  charges.  The results of operations are
significantly  impacted by the amount of provisions  for loan losses  which,  in
turn, depend on, among other things,  the size and makeup of the loan portfolio,
loan quality and loan trends.  The  noninterest  expenses  consist  primarily of
employee  compensation  and benefits,  occupancy and  equipment  expenses,  data
processing  costs,  marketing  costs,  professional  fees  and  federal  deposit
insurance premiums. FloridaFirst Bancorp's results of operations are affected by
general  economic and competitive  conditions,  including  changes in prevailing
interest rates and the policies of regulatory agencies.

Forward-Looking Statements

         This prospectus contains  forward-looking  statements that are based on
assumptions  and  describe  future  plans,   strategies,   and  expectations  of
FloridaFirst Bank and FloridaFirst  Bancorp.  These forward- looking  statements
are generally  identified  by use of the words  "believe,"  "expect,"  "intend,"
"anticipate,"  "estimate,"  "project,"  or  similar  expressions.   FloridaFirst
Bancorp's  ability to predict  results or the actual  effect of future  plans or
strategies is inherently  uncertain.  Factors that could have a material adverse
effect on the operations of FloridaFirst  Bancorp and its subsidiaries  include,
but are not limited to, changes in interest rates,  general economic conditions,
legislative/regulatory  changes,  monetary  and  fiscal  policies  of  the  U.S.
Government,  including  policies of the U.S.  Treasury  and the Federal  Reserve
Board, the quality and composition of the loan and investment portfolios, demand
for loan products, deposit flows, competition,  demand for financial services in
FloridaFirst   Bancorp's  market  area,  and  changes  in  relevant   accounting
principles.  These risks and  uncertainties  should be  considered in evaluating
forward-looking  statements  and  undue  reliance  should  not be placed on such
statements.   FloridaFirst   Bancorp   does  not   undertake--and   specifically
disclaims--any obligation to publicly release the results of any revisions after
the date of the  statements  or to reflect  the  occurrence  of  anticipated  or
unanticipated events.

                                       51


Business Strategy

         The Board of Directors and management  have developed  expansion  plans
that  includes  three de novo  branches  within its  existing  market  areas and
deployment of a strategic  plan. By seeking to broaden the range of its products
and services offered, we believe such strategy will offset the declining margins
in the competitive  market for one- to four-family  residential  mortgage loans.
The strategic plan includes:

o    increasing  the percentage of higher  yielding and more interest  sensitive
     assets;
o    increasing  the  percentage of commercial and consumer loans and commercial
     deposit accounts, among other products;
o    increasing  alternative  sources of cash at reasonable  rates;
o    increasing sources of non-interest income;
o    installing a new customer delivery software to enhance the sales efforts;
o    upgrading our computer network for enhanced service and security  features;
     and
o    investigation  of  alternative  delivery  systems,  including  an  Internet
     banking solution and enhanced call center strategy.

Highlights of the business strategy are as follows:

         Community-Oriented  Institution.  Based on total  assets,  FloridaFirst
Bank is the largest  independent  financial  institution  headquartered  in Polk
County,  Florida.  FloridaFirst Bank is committed to meeting the financial needs
of the communities in which it operates.  Management  believes that FloridaFirst
Bank is large enough to provide a full range of personal and business  financial
services, and yet is small enough to provide such services in a personalized and
efficient  manner.  FloridaFirst  Bank has recently  added  several  convenience
services to enhance its capabilities as a full service community bank, including
the issuance of debit cards and placing  automated teller machines at all of the
branches.  It is  FloridaFirst  Bank's  current plan to deliver the products and
services that meet the needs of its customers,  including  Internet  banking and
telephone banking services.

         Market Focus.  FloridaFirst  Bank continues to review all opportunities
that may benefit its  business in its current  market  areas.  In 2001 and 2002,
FloridaFirst  Bank  will  open a total  of three  de novo  branches  in Polk and
Manatee Counties,  Florida. See "-- Comparison of Operating Results for the Nine
Months Ended June 30, 2000 and June 30, 1999 -- Other Expenses."

         Commercial  Banking.  FloridaFirst Bank continues to expand its lending
programs for commercial  business and commercial  real estate loans in an effort
to  satisfy a  perceived  need  within  its market  area and  increase  its loan
portfolio.  FloridaFirst  Bank continues to realize a positive impact on its net
interest margin since commercial customers generally provide a higher loan yield
and a source of lower cost funds. The risks of commercial  lending relate to the
source of  repayment  of the loan which is weighted  toward the ability to repay
versus being primarily collateral dependent.

         In 1998,  FloridaFirst  Bank hired a senior  commercial loan officer to
head up the lending and credit  activities  and two additional  commercial  loan
staff  members were added to support its  increased  activities in this area. To
further enhance its transition to a full service  community  bank,  FloridaFirst
Bank hired an additional lender  experienced in commercial  lending in September
2000 and plans to increase its marketing efforts on smaller businesses operating
in its market areas.

Management of Interest Rate Risk and Market Risk

         Qualitative  Analysis.  Because the  majority of  FloridaFirst  Bancorp
assets and  liabilities  are  sensitive to changes in interest  rates,  its most
significant  form of market risk is interest  rate risk,  or changes in interest
rates.  FloridaFirst  Bancorp is vulnerable to an increase in interest  rates to
the extent that

                                       52


interest-bearing    liabilities    mature   or   reprice   more   rapidly   than
interest-earning assets. Its lending activities have historically emphasized the
origination of long-term,  fixed-rate loans secured by single-family residences.
The  primary  source  of funds  has been  deposits  with  substantially  shorter
maturities.   While  having  interest-bearing   liabilities  that  reprice  more
frequently than interest-earning  assets is generally beneficial to net interest
income  during a period of declining  interest  rates,  such an  asset/liability
mismatch is generally detrimental during periods of rising interest rates.

         The Board of Directors has  established  an  asset/liability  committee
that consists of FloridaFirst  Bancorp's  president and senior banking officers.
The committee  meets on a monthly  basis to review loan and deposit  pricing and
production volumes, interest rate risk analysis,  liquidity and borrowing needs,
and a variety of other asset and liability management issues.

         To reduce the effect of interest  rate changes on net interest  income,
FloridaFirst  Bancorp has adopted various  strategies to improve the matching of
interest-earning asset maturities to interest-bearing  liability maturities. The
principal elements of these strategies include:

o    the  origination  of commercial  and consumer  loans with  adjustable  rate
     features or fixed rate loans with shorter term maturities;
o    lengthening  the  maturities  of  liabilities  when deemed  cost  effective
     through  the  pricing  and  promotion  of   certificates   of  deposit  and
     utilization of Federal Home Loan Bank advances;
o    attracting low cost checking and transaction accounts which tend to be less
     sensitive to rising rates; and
o    when market  conditions  permit,  to  originate  and hold in its  portfolio
     adjustable   rate  mortgage   loans  which  have  periodic   interest  rate
     adjustments.  FloridaFirst  Bancorp also maintains an investment  portfolio
     that provides a stable cash flow,  thereby  providing  investable  funds in
     varying interest rate cycles.

         FloridaFirst Bancorp has also made a significant effort to maintain its
level of lower cost deposits as a method of enhancing profitability. At June 30,
2000,  FloridaFirst  Bancorp had 28.9% of its deposits in savings,  checking and
money market accounts.  These deposits have  traditionally  remained  relatively
stable and are  expected  to be only  moderately  affected in a period of rising
interest rates.  This stability has enabled  FloridaFirst  Bancorp to offset the
impact of rising rates in other deposit accounts.

          Quantitative  Analysis.  Exposure  to  interest  rate risk is actively
monitored  by  management.  FloridaFirst  Bancorp's  objective  is to maintain a
consistent level of  profitability  within  acceptable risk tolerances  across a
broad range of potential interest rate environments.  FloridaFirst  Bancorp uses
the Office of Thrift  Supervision  Net  Portfolio  Value  Model to  monitor  its
exposure to interest rate risk, which calculates changes in net portfolio value.
The Net Portfolio Value Model measures interest rate risk by computing estimated
changes in the net  portfolio  value of cash flow from assets,  liabilities  and
off-balance  sheet  items in the event of a range of  assumed  changes in market
interest rates.  The Net Portfolio Value Model shows the degree to which balance
sheet line items and net portfolio  value are  potentially  affected by a 100 to
300 basis point change.  One basis point equals  1/100th of a percentage  point.
Reports  generated  by  the  Net  Portfolio  Value  Model  are  reviewed  by the
Asset/Liability  Management  Committee  and  reported to the Board of  Directors
quarterly.

         The Net Portfolio Value Model uses an option-based  pricing approach to
value one- to four-family  mortgages,  mortgages  serviced by or for others, and
firm commitments to buy, sell, or originate  mortgages.  This approach makes use
of an interest rate simulation program to generate numerous random interest rate
paths  that,  in  conjunction  with a  prepayment  model,  are used to  estimate
mortgage  cash  flows.  Prepayment  options  and  interest  rate caps and floors
contained in mortgages and  mortgage-related  securities  introduce  significant
uncertainty  in estimating the timing of cash flows for these  instruments  that
warrants  the  use  of  this  sophisticated  methodology.  All  other  financial
instruments are valued using a static

                                       53


discounted  cash  flow  method.  Under  this  approach,  the  present  value  is
determined by discounting  the cash flows the instrument is expected to generate
by the yields currently  available to investors from an instrument of comparable
risk and duration.

         Future  interest rates and their effects on net portfolio value and net
interest  income are not  predictable.  Computations  of prospective  effects of
hypothetical interest rate changes are based on numerous assumptions,  including
relative levels of market interest rates, prepayments, and deposit run-offs, and
should not be relied upon as indicative of actual results.  Certain shortcomings
are inherent in such  computations.  Although certain assets and liabilities may
have similar maturity or periods of repricing, they may react at different times
and in different  degrees to changes in the market interest rates.  The interest
rate on certain  types of assets and  liabilities  may  fluctuate  in advance of
changes  in market  interest  rates,  while  rates on other  types of assets and
liabilities  may lag behind changes in market  interest  rates.  Certain assets,
such as adjustable rate mortgages, generally have features that restrict changes
in interest rates on a short-term basis and over the life of the asset.  After a
change in interest rates,  prepayments and early withdrawal levels could deviate
significantly  from  those  assumed  in making  calculations  set  forth  above.
Additionally, an increased credit risk may result if our borrowers are unable to
meet their repayment obligations as interest rates increase.

         The following  table  presents our net  portfolio  value as of June 30,
2000.  The  net  portfolio   value  was  calculated  by  the  Office  of  Thrift
Supervision,  based upon the above model  assumptions and financial  information
provided by FloridaFirst  Bancorp. As illustrated in the table, the calculations
show that we would be  adversely  affected by  increases  in interest  rates and
favorably affected by decreases in interest rates.


                                                 Net Portfolio Value
                                                   as % of Present
                  Net Portfolio Value              Value of Assets
            -------------------------------     ----------------------
Changes                                                    Basis Point
in Rates    $ Amount    $ Change  % Change      NPV Ratio    Change
- ----------  --------- ----------- ---------     ---------- -----------
                      (Dollars in thousands)
+ 300 bp       9,222    (42,123)     (82)          1.80%      (731)
+ 200 bp      22,778    (28,567)     (56)          4.31       (480)
+ 100 bp      37,042    (14,302)     (28)          6.78       (233)
    0 bp      51,345                               9.11
- - 100 bp      64,936     13,592       26          11.18        208
- - 200 bp      75,401     24,056       47          12.68        358
- - 300 bp      85,334     33,989       66          14.04        493

         The Office of Thrift Supervision defines the sensitivity measure as the
change  in  net  portfolio  value  ratio  with  a 200  basis  point  shock.  Our
sensitivity  measure  reflects a 478 basis point decline in NPV ratio as of June
30, 2000. This compares to a sensitivity  measure of 507 and 280 basis points as
of March 31,  2000 and  September  30,  1999,  respectively.  The decline in our
sensitivity measure at June 30, 2000 primarily reflects the significant increase
in short-term borrowing interest rates from September 30, 1999.
See "Business of FloridaFirst Bank -- Borrowings."

                                       54


         Our strategies for addressing the sensitivity measure indicators are as
follows:

o    Reviewing  the  average  lives and  durations  of our loans and  investment
     securities;
o    Reviewing deposit offerings and alternative funding sources to better match
     the durations of the assets;
o    Providing an additional  capital  contribution from us to FloridaFirst Bank
     upon completion of the conversion; and
o    Performing,  on a quarterly basis, a business  simulation that more clearly
     reflects an on-going business assumption, rather than relying solely on the
     Office of Thrift  Supervision  model  which  more  closely  approximates  a
     liquidation value model.

         The  investment of at least 50% of net proceeds from the sale of common
stock by  FloridaFirst  Bancorp,  Inc.  in the stock of  FloridaFirst  Bank will
provide  FloridaFirst  Bank with  additional  capital to further  strengthen its
capital position.  If needed,  FloridaFirst  Bancorp, Inc. may infuse additional
capital into  FloridaFirst Bank subsequent to the conversion.  Accordingly,  the
net portfolio value will be increased significantly from current levels due to a
higher  capital  level.  The new capital may not have a  significant,  immediate
impact on the sensitivity measure. However, the additional capital will allow us
to expand and  diversify  our  operations  in a more timely  manner,  increasing
commercial and consumer lending  activities  through branch expansion and hiring
appropriate  personnel  needed to fully  implement our strategy.  Our ability to
increase  shorter-term  commercial  and  consumer  assets and increase our lower
costing  deposits  will  allow us to sell  longer-term  assets  and  reduce  our
dependency on short-term,  higher costing funds,  such as Federal Home Loan Bank
advances.

Comparison of Financial Condition at June 30, 2000 and September 30, 1999

         Assets.  Total assets  increased  $70.6  million,  or 14.2%,  to $569.0
million at June 30, 2000 from $498.4 million at September 30, 1999. The increase
in total assets resulted primarily from an $34.6 million,  or a 11.6% annualized
increase in the loan portfolio  attributable to steady loan demand in our market
areas, a slow down in loan  prepayments  and funding of  construction  loans. In
addition,  investment  securities  increased $22.8 million.  Management plans to
focus on loan growth to  effectively  utilize  the new capital  raised in fiscal
1999.  The capital  leveraging  strategy will include the purchase of investment
securities to complement its loan  origination  efforts.  Other assets increased
primarily due to the cash surrender value of bank owned life insurance  policies
that were purchased in January 2000.

         Liabilities.  Total liabilities  increased $72.6 million,  or 16.6%, to
$509.6  million at June 30, 2000 from $437.0  million at September 30, 1999. The
increase  in total  liabilities  resulted  primarily  from a $56.4  million  net
increase in Federal  Home Loan Bank  advances  utilized to fund the asset growth
and a net deposit increase of $18.3 million.  The increase in deposits in recent
months reflects renewed consumer interest in competitively  priced  certificates
of deposit due to the increase in short-term interest rates.  Checking and money
market accounts continue to grow through expansion of our customer base.

         Management  continues to evaluate the available  funding  sources.  The
attributes of the alternative  funding sources that management  considers in its
analysis  include the  interest  and other costs of such  funding,  the maturity
considerations and the nature and characteristics of assets being funded.

         Stockholders'  Equity.  Net income for the nine  months  ended June 30,
2000 increased  stockholders'  equity by $2.8 million,  however, the decrease in
stockholders' equity reflects:

o    repurchase  of 405,578  shares of  FloridaFirst  Bancorp stock at a cost of
     $3.6 million;

o    repurchase  of  57,879  shares  of  FloridaFirst   Bancorp  stock  for  the
     restricted  stock plan at a cost of $449,000,  less shares issued at a cost
     of approximately $35,000;

                                       55


o    change in accumulated other comprehensive loss of $789,000, attributable to
     the net unrealized loss on investments available for sale;
o    repayment of $325,000 on the ESOP loan; and
o    dividends paid that totaled $282,000.

         The net  unrealized  loss on  investments  available  for sale  relates
primarily  to the  increasing  level of interest  rates  during the fiscal year.
Increasing rates reduce the value of certain investments held for sale that have
longer average lives.

Comparison of Financial Condition at September 30, 1999 and 1998

         Assets.  Total assets  increased  $83.9  million,  or 20.2%,  to $498.4
million at September  30, 1999 from $414.5  million at September  30, 1998.  The
increase in total assets resulted  primarily  from: a $59.3 million  increase in
net  loans  outstanding  from  new  originations;  an  increase  in  investments
available  for sale  portfolio  of $25.9  million due to a financial  leveraging
strategy  implemented  after the issuance of stock;  a reduction in  investments
held to maturity of $6.0 million due to the  maturity  and calls of  securities;
and an increase in Federal Home Loan Bank stock of $1.6 million.

          Liabilities.  Total liabilities  increased $58.6 million, or 15.5%, to
$437.0  million at September 30, 1999 from $378.4 million at September 30, 1998.
The increase in total  liabilities  resulted  primarily  from:  a $66.6  million
increase in Federal Home Loan Bank  advances;  a $4.9 million  increase in other
borrowings;  and a $13.0  million net outflow in  deposits.  The increase in the
Federal Home Loan Bank advances and other  borrowings  utilized to fund the loan
and investment growth was attributable to:

o    the decision to not offer premium pricing on deposits to customers  without
     other banking relationships;
o    disintermediation   of  customer  funds  due  to   alternative   investment
     opportunities; and
o    management's  decision to financially  leverage the higher level of capital
     of the Company to increase earnings.

         Deposits,  excluding  the $19.6  million  decrease  in  certificate  of
account balances, grew $6.6 million, or 7.3%, during the year.

         Stockholders'  Equity.  The $25.2 million increase in the stockholders'
equity  reflects the $23.5  million in net proceeds  from the issuance of common
stock,  $25.7  million in net offering  proceeds  reduced by the $2.2 million in
stock held by the employee  stock  ownership plan that has not been allocated to
the  participants,  $3.3 million in net income for the year ended  September 30,
1999 and a net reduction in equity of $1.4 million resulting from the decline in
value of the Company's investment  available for sale portfolio.  The decline in
value of the investments is directly  attributable  to the  significant  rise in
interest rates during the second half of the fiscal year.

Liquidity and Capital Resources

         The liquidity of a savings institution  reflects its ability to provide
funds to meet loan requests,  to accommodate possible outflows in deposits,  and
to take advantage of market opportunities.  Funding loan requests, providing for
liability outflows,  and managing interest rate fluctuations  require continuous
analysis in order to match the  maturities of short-term  loans and  investments
with specific types of deposits and borrowings.  An  institution's  liquidity is
normally considered in terms of the nature and mix of the institution's  sources
and uses of funds.

                                       56


         Assets  providing  liquidity are generated  through loan repayments and
the management of maturity distributions for loans and securities.  An important
aspect of liquidity  management lies in maintaining  sufficient  levels of loans
and mortgage-backed securities that generate monthly cash flows.


         Cash and cash  equivalents  increased  $2.9 million to $5.5 million for
the nine months ended June 30,  2000.  Significant  cash flows or uses  (amounts
shown in parentheses) were as follows:


                                                                          (In millions)
                                                                           -----------
                                                                       
Cash used by operations...............................................      $  (1.5)
Federal Home Loan Bank advances and other borrowings..................         54.6
Increase in net deposits..............................................         18.3
Maturities of and repayments on investment securities.................         16.9
Purchases of investment securities and Federal Home Loan Bank stock...        (43.9)
Net increase in loans.................................................        (35.2)
Payments to acquire treasury stock....................................         (3.6)
Other - net...........................................................         (2.7)
                                                                            -------
Net increase in cash and cash equivalents                                   $   2.9
                                                                            =======


         FloridaFirst  Bancorp is subject to  federal  regulations  that  impose
certain minimum capital  requirements.  For a discussion on such capital levels,
see footnote 10 of the notes to consolidated financial statements.

         Management  is not aware of any known trends,  events or  uncertainties
that  will  have  or  are  reasonably  likely  to  have  a  material  effect  on
FloridaFirst Bancorp's liquidity,  capital or operations nor is management aware
of any current recommendation by regulatory  authorities,  which if implemented,
would have such an effect.

Analysis of Net Interest Income

         Historically,  FloridaFirst  Bancorp's earnings have depended primarily
on its net interest  income,  which is the difference  between  interest  income
earned on its loans and  investments  ("interest-earning  assets")  and interest
paid on its deposits and any borrowed  funds  ("interest-bearing  liabilities").
Net interest income is affected by:

o    the interest rate spread - the difference  between rates of interest earned
     on  interest-earning   assets  and  rates  paid  on  its   interest-bearing
     liabilities; and
o    the aggregate amounts of its  interest-earning  assets and interest-bearing
     liabilities.

                                       57

         Average  Balance  Sheet.   The  following   tables  set  forth  certain
information  relating to  FloridaFirst  Bancorp for the periods  indicated.  The
average  yields  and costs are  derived  by  dividing  income or  expense by the
average  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented.  Average  balances are derived from average daily balances for fiscal
2000,  but the  fiscal  1999  averages  are  derived  from  month-end  balances.
Management  does not  believe  that the use of  month-end  balances  instead  of
average daily balances has caused any material  differences  in the  information
presented.


                                                                                Nine Months Ended June 30,
                                            At June 30,      ----------------------------------------------------------------
                                               2000                    2000                              1999
                                        ------------------   -------------------------------  -------------------------------
                                                    Yield/   Average               Average    Average              Average
                                         Balance     Cost    Balance  Interest    Yield/Cost  Balance   Interest  Yield/Cost
                                         -------     ----    -------  --------    ----------  -------   --------  ----------
                                                                        (Dollars in thousands)
                                                                                           
Interest-earning assets:
 Loans receivable net (1).............  $432,492     7.75%  $418,269   $23,894        7.62%   $362,815  $21,055       7.74%
 Investment securities (2)(6).........   111,093     7.15%   100,398     5,372        7.13%     66,601    2,999       6.00%
                                        --------            --------   -------                --------  -------
  Total interest-earning assets(6)....   543,585     7.63%   518,667    29,266        7.52%    429,416   24,054       7.47%
                                                                       -------                          -------
Non-interest-earning assets...........    25,384              18,478                            11,516
                                        --------            --------                          --------
  Total assets........................  $568,969            $537,145                          $440,932
                                        ========            ========                          ========
Interest-bearing liabilities:
 Checking accounts....................  $ 31,924     1.89%   $31,354       437        1.86%    $27,377      352       1.71%
 Savings accounts.....................    30,352     2.06%    31,476       404        1.71%     38,338      484       1.68%
 Money market accounts................    24,583     4.31%    25,222       788        4.17%     20,182      576       3.81%
 Certificates of deposit..............   254,293     5.75%   243,418     9,804        5.37%    245,420    9,755       5.30%
                                        --------            --------   -------                --------  -------
    Total deposits....................   341,152     4.96%   331,470    11,433        4.60%    331,317   11,167       4.49%
Federal Home Loan Bank advances
   and other borrowings...............   147,025     6.35%   125,276     5,388        5.73%     39,373    1,431       4.85%
                                        --------            --------   -------                --------  -------
  Total interest-bearing liabilities..   488,177     5.38%   456,746    16,821        4.91%    370,690   12,598       4.53%
                                                                       -------                          -------
Non-interest-bearing liabilities (3)..    21,429              20,680                            25,379
                                        --------            --------                          --------
 Total liabilities....................   509,606             477,426                           396,069
Stockholders' equity..................    59,363              59,719                            44,863
                                        --------            --------                          --------
 Total liabilities and stockholders'
   equity.............................  $568,969            $537,145                          $440,932
                                        ========            ========                          ========
Net interest income(6)................                                 $12,445                          $11,456
                                                                       =======                          =======
Interest rate spread(4)...............               2.25%                            2.61%                           2.94%
                                                     ====                             ====                            ====
Net margin on interest-earning
  assets(5)...........................               2.82%                            3.20%                           3.56%
                                                     ====                             ====                            ====
Ratio of average interest-earning
   assets to average interest-
   bearing liabilities................                111%                             114%                            116%
                                                     ====                             ====                            ====

- -------------------------------
(1)  Average balances include non-accrual loans.
(2)  Investment  securities includes both securities that are available for sale
     and held to maturity. Includes interest-bearing deposits in other financial
     institutions and Federal Home Loan Bank stock.
(3)  Amounts at June 30, 2000 and the nine  months  ended June 30, 2000 and 1999
     include non-interesting-bearing  checking accounts of $16,383, $15,442, and
     $12,592, respectively.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.
(6)  Interest  income and net interest  income do not agree to the  consolidated
     statement of earnings because the tax equivalent income (based on effective
     tax rate of 36.75%) on municipal bonds is included in this schedule.

                                       58



                                                                                            Year Ended September 30,
                                -------------------------------------------------------------------------------------
                                             1999                              1998                                   1997
                                ------------------------------    ----------------------------     -------------------------------
                                  Average            Average      Average             Average      Average                 Average
                                  Balance  Interest Yield/Cost    Balance  Interest Yield/Cost     Balance   Interest    Yield/Cost
                                  -------  -------- ----------    -------  -------- ----------     -------   --------    ----------
                                                                    (Dollars in thousands)
                                                                                                  
Interest-earning assets:
 Loans receivable net (1)....... $368,513  $28,482       7.73%   $339,218  $27,241        8.03%    $339,992   $27,730          8.16%
 Investment securities
   and other (2)................   71,557    4,166       5.82      85,594    4,900        5.72       98,836     6,135          6.21
                                  -------  -------               --------  -------                 --------   -------
  Total interest-earning
    assets......................  440,070   32,648       7.42     424,812   32,141        7.57      438,828    33,865          7.72
                                           -------                         -------                            -------
Non-interest-earning assets.....   11,606                          12,557                            13,640
                                 --------                        --------                          --------
  Total assets.................. $451,676                        $437,369                          $452,468
                                 ========                        ========                          ========
Interest-bearing liabilities:
 Checking accounts.............. $ 27,193      486       1.79    $ 25,177      469        1.86     $ 24,343       607          2.49
 Savings accounts...............   36,469      612       1.68      41,456      859        2.07       48,155     1,204          2.50
 Money market accounts..........   20,740      796       3.84      15,356      582        3.79       11,767       351          2.98
 Certificates of deposit........  245,915   12,833       5.22     301,093   16,921        5.62      321,938    17,540          5.45
                                 --------  -------               --------  -------                 --------   -------
  Total deposits................  330,317   14,727       4.46     383,082   18,831        4.92      406,203    19,702          4.85
Federal Home Loan Bank
   advances and other
   borrowings...................   49,884    2,401       4.81       2,647      135        5.10           --        --            --
                                 --------  -------               --------  -------                 --------   -------
  Total interest-
    bearing liabilities.........  380,201   17,128       4.50     385,729   18,966        4.92      406,203    19,702          4.85
                                           -------                         -------                            -------
Non-interest-bearing
  liabilities (3)...............   22,491                          15,246                            13,478
                                 --------                        --------                          --------
 Total liabilities..............  402,692                         400,975                           419,681
Stockholders' equity............   48,984                          36,394                            32,787
                                 --------                        --------                          --------
 Total liabilities and
   stockholders' equity......... $451,676                        $437,369                          $452,468
                                 ========                        ========                          ========
Net interest income.............           $15,520                         $13,175                            $14,163
                                           =======                         =======                            =======
Interest rate spread (4)........                         2.92%                            2.65%                                2.87%
                                                         ====                             ====                                 ====
Net margin on interest-
   earning assets(5)............                         3.53%                            3.10%                                3.23%
                                                         ====                             ====                                 ====
Ratio of average
  interest-earning
  assets to average
  interest-bearing
  liabilities...................                          116%                             110%                                 108%
                                                          ===                              ===                                  ===


- --------------------------------
(1)  Average balances include non-accrual loans.
(2)  Investment  securities includes both securities that are available for sale
     and held to maturity. Includes interest-bearing deposits in other financial
     institutions.
(3)  Amounts for the year ended  September  30,  1999,  1998,  and 1997  include
     non-interesting-bearing  checking accounts of $13,207, $10,634, and $9,125,
     respectively.
(4)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net margin on  interest-earning  assets represents net interest income as a
     percentage of average interest-earning assets.

                                       59


         Rate/Volume Analysis.  The relationship between the volume and rates of
FloridaFirst Bancorp's interest-earning assets and interest-bearing  liabilities
affects its net interest income. The following table reflects the sensitivity of
FloridaFirst Bancorp's interest income and interest expense to changes in volume
and in prevailing  interest  rates during the periods  indicated.  Each category
reflects the: (1) changes in volume (changes in volume  multiplied by old rate);
(2) changes in rate  (changes in rate  multiplied  by old  volume);  and (3) net
change.  The net change  attributable  to the combined impact of volume and rate
has been allocated  proportionally  to the absolute  dollar amounts of change in
each.



                                    Nine Months Ended
                                        June 30,                   Year Ended September 30,         Year Ended September 30,
                                  ---------------------            ------------------------         ------------------------
                                     2000 vs. 1999                      1999 vs. 1998                    1998 vs. 1997
                                  ---------------------              -----------------                ------------------
                                   Increase (Decrease)               Increase (Decrease)              Increase (Decrease)
                                         Due to                             Due to                          Due to
                                     Volume      Rate        Net      Volume      Rate       Net       Volume      Rate       Net
                                    ------     ------      -----     ------     ------     -----      ------     ------      ---
                                                                                   (Dollars in thousands)
                                                                                               
Interest income:
 Loans receivable ...............  $ 3,163    $  (324)   $ 2,839    $ 2,196    $  (955)   $ 1,241    $   (75)   $  (414)   $  (489)
 Investment securities
   and other ....................    1,707        585      2,292       (819)        85       (734)      (739)      (496)    (1,235)
                                   -------    -------    -------    -------    -------    -------    -------    -------    -------
  Total interest-earning assets .  $ 4,870    $   261    $ 5,131    $ 1,377    $  (870)   $   507    $  (814)   $  (910)   $(1,724)
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======

Interest expense:
Checking accounts ...............  $    54    $    31    $    85    $    34    $   (17)   $    17    $    24    $  (162)   $  (138)
Savings accounts ................      (88)         8        (80)       (96)      (151)      (247)      (156)      (189)      (345)
Money market accounts ...........      153         59        212        207          7        214        122        109        231
Certificates of deposit .........      (80)        48        (32)    (2,941)    (1,147)    (4,088)    (1,156)       537       (619)
Federal Home Loan Bank advances
  and other borrowings ..........    3,638        319      3,957      2,273         (7)     2,266        135       --          135
                                   -------    -------    -------    -------    -------    -------    -------    -------    -------
   Total interest-bearing
     liabilities ................  $ 3,677    $   465    $ 4,142    $  (523)   $(1,315)   $(1,838)   $(1,031)   $   295    $  (736)
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======

Change in net interest income ...  $ 1,193    $  (204)   $   989    $ 1,900    $   445    $ 2,345    $   217    $(1,205)   $  (988)
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======


                                       60


Comparison of Operating Results for the Nine Months Ended June 30, 2000 and June
30, 1999

         Net  Income.  Net  income  for the nine  months  ended  June  30,  2000
increased 21.5% to $2.8 million, compared to $2.3 million for the same period in
1999.  Net income for the nine months  ended June 30, 2000  benefitted  from the
deployment  of $23.5  million in new  capital.  New capital is  comprised of net
proceeds of $25.7 million less the employee  stock  ownership  plan loan of $2.2
million.

         Net interest income  increased  $938,000,  or 8.2%, for the nine months
ended June 30, 2000 compared to the same period in 1999. This increase  resulted
primarily  from an  increase in interest  income of $5.1  million,  offset by an
increase in interest expense of $4.1 million.  Other expenses  increased to $9.0
million for the nine months  ended June 30, 2000 from $8.5  million for the nine
months  ended  June  30,  1999,  due  to  an  accumulation  of  several  expense
categories, as discussed below.

         Interest Income. The following discussion  highlights the major factors
that  impacted the changes in interest  income during the nine months ended June
30, 2000 when compared to the prior year.  Details are contained in the table at
page 58.

o        Loan  growth  reflects  the strong  loan  demand over the past year and
         FloridaFirst Bancorp's increased emphasis on loan origination efforts.
o        The yield on loans  decreased  primarily due to an approximate 80 basis
         point reduction in loan rates for new mortgage loan originations offset
         by  approximately  $54.0 million in mortgage loans that paid off during
         fiscal  1999,  causing  average  mortgage  portfolio  yields to decline
         approximately 10 basis points. In addition, the average portfolio yield
         on consumer loans decreased approximately 12 basis points and yields in
         the commercial portfolio decreased approximately 13 basis points due to
         competitive pricing pressures.
o        The average  balances in the investment  securities  portfolio grew 51%
         primarily due to FloridaFirst  Bancorp's  strategy to leverage  capital
         that was raised in the stock offering.
o        The  higher  yield  in  the  investment  portfolio  resulted  from  the
         leveraging  strategy in the latter  part of fiscal 1999 and  throughout
         fiscal 2000 when rates had risen  significantly over the prior year. In
         addition,  the  investment  growth  occurred  in  securities  that  had
         slightly longer average lives with higher yields.

         Interest Expense. The following discussion highlights the major factors
that impacted the changes in Interest  Expense during the nine months ended June
30, 2000 when compared to the prior year.  Detailed changes are contained in the
table at page 58.

o        Deposits  remained fairly level primarily by maintaining a conservative
         deposit  pricing  strategy,   utilizing  more  cost  effective  funding
         alternatives that are available for the terms FloridaFirst  Bancorp has
         considered  appropriate to fit its interest rate management strategies.
         This was offset however, by special promotions to increase  certificate
         accounts.  The growth in checking  account average  balances has helped
         offset the decline in certificate accounts.
o        Federal  Home Loan Bank  advances  grew  because  FloridaFirst  Bancorp
         considered the advances to be a more cost-effective funding alternative
         during  the  course of the  year.  Although  the costs of the  advances
         exceed the cost of certificate  accounts,  funding asset growth through
         certificate  accounts was deemed to be more  expensive  than  wholesale
         funding.
o        The higher cost of funds related to the Federal Home Loan Bank advances
         is reflective of the  significant  rise in interest rates over the past
         year.

                                       61


         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the  total  allowance  for  loan  losses  to a level  that
represents  management's best estimates of the losses inherent in the portfolio,
based  on  historical  experience,  volume  and  type of  lending  conducted  by
FloridaFirst Bancorp,  industry standards,  the level and status of past due and
non-performing loans, the general economic conditions in FloridaFirst  Bancorp's
lending area and other factors affecting the  collectibility of the loans in its
portfolio.  For the nine months  ended June 30,  2000,  the  provision  for loan
losses was $450,000  compared to $420,000 for the  comparable  1999 period.  The
allowance for loan losses at June 30, 2000 increased $285,000 from September 30,
1999. Though our  non-performing  loans decreased  $201,000 for the period,  our
classified  assets increased  approximately  $1.0 million and our commercial and
consumer loans  increased in the aggregate of  approximately  $14.0 million from
September  30, 1999.  Such  increases in  classified  loans and  commercial  and
consumer loans precipitated the increase in the provision for loan losses.  See,
"Business  of  FloridaFirst  Bank  --  "Lending  Activities"  and  --"Classified
Assets."

         Other Expenses. Other expense increased by $484,000 to $9.0 million for
the nine months  ended June 30, 2000 from $8.5 million for the nine months ended
June 30, 1999. The major components of the increase was due to the following:

o    Compensation and employee benefits  increased  $422,000 due primarily to an
     approximate 5% increase in staffing and recognition of $145,000  related to
     the restricted stock plan.

o    Other expenses increased by $314,000 primarily due to the following:

     o    certain Year 2000 costs totalling $50,000;
     o    direct costs related to stockholder  meetings,  communications,  legal
          matters and new financial  reporting  requirements as a public company
          totalling $70,000;
     o    increased  effort  on  charging  off  uncollected  fees and  overdrawn
          accounts totalling $60,000;
     o    supplies and promotional  materials  primarily  related to name change
          totalling $50,000;  and
     o    accelerated vesting of restricted stock due to the death of a director
          totalling $30,000.

o    Offsetting the increase in other expenses was a decrease of:

     o    occupancy  and  equipment  costs  of  $110,000  primarily  due  to the
          renegotiation of annual maintenance  contracts at a lower cost and the
          decrease of our usage of leased equipment from the prior period; and
     o    federal  insurance  premiums of $80,000 due to the decrease in premium
          rates by the FDIC on January 1, 2000.

         The Board of Directors and management  have developed  expansion  plans
that  includes  three de novo  branches  within our  existing  market  areas and
deployment  of a  strategic  technology  plan.  The  strategic  technology  plan
includes:

o    installing a new customer delivery software to enhance the sales efforts;
o    enhancing both our data and voice communications systems;
o    upgrading our computer network for enhanced service and security features;
o    implementing  internal and external networks to improve  communications and
     productivity; and
o    investigation  of  alternative  delivery  systems,  including  an  Internet
     banking solution and enhanced call center strategy.

                                       62


         A summary  of the  estimated  costs  associated  with the new  projects
follows:



                                                      Estimated Costs        Estimated Costs
Category                                                 Fiscal 2001            Fiscal 2002
- --------                                              -----------------      --------------
                                                                  (In thousands)
                                                                          
New branches.........................................      $  650                $   975
New computer hardware and software...................         240                    240
Other costs related to strategic technology plan.....         240                    240
                                                           ------                 ------
     Total...........................................      $1,130                 $1,455
                                                           ======                 ======


Comparison of Operating Results for Years Ended September 30, 1999 and September
30, 1998

         Net Income.  Net income for the year ended September 30, 1999 increased
37.5% to $3.3 million, compared to $2.4 million for the year ended September 30,
1998.

o        Net interest income increased 17.4% to $15.5 million for the year ended
         September  30,  1999  compared  to $13.2  million  for the  year  ended
         September 30, 1998. This increase resulted from an increase in interest
         income of $ 507,000 and a decrease in interest expense of $1.8 million.

o        Other income decreased to $1.5 million for the year ended September 30,
         1999 from $4.3 million for the year ended September 30, 1998, resulting
         primarily  from a $3.0 million  gain from the sale of certain  deposits
         and branch buildings, as further discussed in the notes to consolidated
         financial statements.

o        Other expenses  decreased to $11.4 million for the year ended September
         30, 1999 from $13.6 million for the year ended September 30, 1998. This
         decrease is due primarily to $2.2 million in charges resulting from the
         freezing of  benefits  under the defined  benefit  pension  plan - $1.7
         million,  and the adoption of a directors'  retirement plan - $410,000,
         as  further  discussed  in  the  notes  to the  consolidated  financial
         statements.

         Interest  Income.  Total interest income increased to $32.6 million for
the year  ended  September  30,  1999  from  $32.1  million  for the year  ended
September  30,  1998,  as a result of an  increase  in average  interest-earning
assets offset to some extent by a decrease in the average interest rates earned.
Average  interest-earning  assets increased to $440.1 million for the year ended
September 30, 1999 from $424.8 million for the year ended September 30, 1998, an
increase resulting from strong loan growth throughout the year. The average rate
earned  on  interest-earning  assets  decreased  to  7.42%  for the  year  ended
September 30, 1999 from 7.57% for the year ended  September 30, 1998, a decrease
of 15 basis points.

         Interest  income on loans  increased  $1.2 million to $28.5 million for
the year  ended  September  30,  1999  from  $27.2  million  for the year  ended
September 30, 1998.  This increase  reflects the strong loan growth in all areas
mortgage,  consumer and commercial  loans.  Total loan  originations were $158.9
million  in  1999  compared  to  $119.6  million  in  1998,  a 33%  increase  in
origination   volume.  The  strong   originations  were  offset  by  substantial
repayments and refinance  activity.  Also, the Branch Sale at the end of January
1998 reduced the loan portfolio by $44.6 million,  meaning that 1998 results had
income on these  loans for four  months of the year.  In  addition,  the average
yield on loans decreased by 30 basis

                                       63


points during the year,  reflecting the general downward trend in interest rates
for the first half of the fiscal  year.  Mortgage  loan rates  began to increase
late in the year, but the  competitive  pressures in the consumer and commercial
markets kept rates lower for the entire year in 1999 when compared to 1998.

          Interest  income  on  investment   securities  and  other  investments
decreased  $734,000 to $4.2 million for the year ended  September  30, 1999 from
$4.9 million for the year ended  September 30, 1998. This decrease was primarily
the result of a $14.0 million  decrease in the average  balance to $71.6 million
in 1999 from $85.6  million in 1998.  The  decrease  in the  average  balance of
investment  securities  was due primarily to the maturities and calls of certain
securities  and the  redeployment  of these  funds into loans.  The  decrease in
average  balances was partially offset by an increase in the average yield by 10
basis  points  through  the  diversification  of  the  portfolio,  extension  of
maturities, reduction in interest-earning deposit accounts and a rising interest
rate environment during the last half of the year.

         Interest  Expense.  Total interest expense decreased by $1.8 million to
$17.1  million for the year ended  September 30, 1999 from $18.9 million for the
year ended  September  30,  1998,  as a result of a 42 basis  point  decrease in
average   cost  of  funds  and  a  $5.5   million   decrease   in  the   average
interest-bearing liabilities.  Average interest-bearing liabilities decreased to
$380.2 million for the year ended September 30, 1999 from $385.7 million for the
year ended September 30, 1998. The average cost for interest-bearing liabilities
was 4.50% for the year ended  September 30, 1999 compared to 4.92.% for the year
ended  September 30, 1998, a decrease of 42 basis points.  The decrease in rates
paid  on  interest-bearing  liabilities  reflects  market  rates  as well as the
replacement of higher cost  certificates  of deposit with Federal Home Loan Bank
advances and lower cost checking and money market accounts.

         Interest  expense on deposits  decreased  $4.1 million to $14.7 million
for the year ended  September  30,  1999 from $18.8  million  for the year ended
September 30, 1998. This decrease was a result of a decrease of $52.8 million in
the average balance of interest-bearing  deposits to $330.3 million in 1999 from
$383.1  million in 1999 and a decrease of 46 basis points in the average cost of
deposits to 4.46% in 1999 from 4.92% in 1998.

         FloridaFirst  Bancorp  began using  Federal Home Loan Bank  advances in
June  1998 to  control  its cost of  funds  and  lengthen  the  maturity  of its
liabilities.  FloridaFirst Bancorp manages the maturity of its advances based on
the assets being funded and based on projections of interest rate trends and has
used the Federal Home Loan Bank  advances as a major  funding  source due to the
ability  to manage the  maturities,  the cost  effectiveness  in  executing  the
transactions  and the level of interest  rates offered  compared to  alternative
funding sources.  The average costs of advances in 1999 was 4.81% which compares
favorably  with the average  cost for  certificates  of deposit  which  averaged
5.22%.

         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the total  allowance  for loan  losses  to an amount  that
represents  management's  best  estimate  of the  losses  inherent  in the  loan
portfolio, based on historical experience,  volume and type of lending conducted
by FloridaFirst  Bancorp,  industry standards,  the level and status of past due
and  non-performing  loans, the general economic  conditions in its lending area
and other factors  affecting the  collectibility  of the loans in its portfolio.
The provision for loan losses was $540,000 for the year ended September 30, 1999
compared to $405,000 for the year ended  September  30, 1998.  The allowance for
loan losses increased to $2.9 million for the year ended September 30, 1999 from
$2.6  million  for the year ended  September  30,  1998,  due  primarily  to the
increase in net loans  outstanding.  The current  allowance  represents  .74% of
loans  outstanding  at  September  30,  1999.   FloridaFirst   Bancorp  had  net
charge-offs  of $163,000 for the year ended  September  30, 1999 compared to net
charge-offs  of  $474,000  for the  year  ended  September  30,  1998.  See " --
Comparison of Operating Results for Years Ended September 30, 1998 and September
30,

                                       64


1997"  for a  discussion  of  the  1998  charge-offs.  See  also,  "Business  of
FloridaFirst Bank -- Allowance for Loan Losses and Real Estate Owned."

         Other Income. Substantially the entire decrease in Other Income for the
year ending September 30, 1999 compared to September 30, 1998 is attributable to
the $3.0 million gain from the branch sale in January 1998.

         Other  Expenses.  Other  expense  decreased  by $2.1  million  to $11.4
million for the year ended  September  30, 1999 from $13.5  million for the year
ended  September  30,  1998,  due  primarily  to the  adoption  of a  directors'
retirement  plan.  In addition,  compensation  and employee  benefits  increased
slightly  due to the  hiring of  additional  sales  personnel  and an average 4%
increase in salary adjustments.  These costs were offset by certain vacancies in
staff positions during the year and savings related to compensation and employee
benefits for  personnel  at the branches  involved in the branch sale in January
1998.  Occupancy and equipment costs increased due to costs  associated with the
installation  and operation of automated teller machines at all branch locations
in 1999.

Comparison of Operating Results for Years Ended September 30, 1998 and September
30, 1997

         Net Income.  Net income for the year ended September 30, 1998 decreased
4.0% to $2.4 million, compared to $2.5 million for the same period last year.

o        Net interest income  decreased 7.0% to $13.2 million for the year ended
         September  30,  1998  compared  to $14.2  million  for the  year  ended
         September 30, 1997. This decrease  resulted from a decrease in interest
         income of $1.7  million  which was  partially  offset by a decrease  in
         interest expense of $736,000.
o        Other income increased to $4.3 million for the year ended September 30,
         1998 from $1.2 million for the year ended September 30, 1997, resulting
         primarily from the Branch Sale.
o        Other expenses  increased to $13.6 million for the year ended September
         30, 1998 from $11.2 million for the year ended  September 30, 1997, due
         primarily to the adoption of a directors' retirement plan.

         Interest  Income.  Total interest income decreased to $32.1 million for
the year  ended  September  30,  1998  from  $33.9  million  for the year  ended
September 30, 1997, as a result of a decrease in average interest-earning assets
and a decrease in the average  interest rates earned.  Average  interest-earning
assets  decreased to $424.8  million for the year ended  September 30, 1998 from
$438.8  million for the year ended  September 30, 1997.  This decrease  resulted
from the transfer of $44.6 million in interest-earning assets in January 1998 in
connection  with the  branch  sale,  partially  offset  by  strong  loan  growth
throughout  the  year.  The  average  rate  earned  on  interest-earning  assets
decreased to 7.57% for the year ended September 30, 1998 from 7.72% for the year
ended September 30, 1997, a decrease of 15 basis points.

         Interest  income on loans  decreased  $489,000 to $27.2 million for the
year ended  September 30, 1998 from $27.7  million for the year ended  September
30, 1997.  This slight  decrease  reflects the strong loan growth,  particularly
refinancings,  that  offset the sale of loans  noted  above.  In  addition,  the
average yield on loans decreased by 13 basis points during the year,  reflecting
the general downward trend in interest rates.

         Interest  income  on  investment   securities  and  other   investments
decreased  $1.2  million to $4.9 million for the year ended  September  30, 1998
from $6.1  million for the year ended  September  30,  1997.  This  decrease was
primarily the result of a $13.2 million decrease in the average balance to $85.6
million

                                       65


in 1998 from $98.8  million in 1997.  The  decrease  in the  average  balance of
investment  securities  was primarily due to the maturities and calls of certain
securities  and the  redeployment  of these funds into  loans.  Also the average
yield on  investment  securities  and other  investments  decreased  by 49 basis
points since yields on the  reinvestment of available assets have decreased with
the general downward trend in interest rates.

         Interest Expense.  Total interest expense decreased by $736,000 for the
year ended  September 30, 1998 from $19.7  million for the year ended  September
30,  1997,  as a result of a decrease in average  interest-bearing  liabilities,
offset by a slight 7 basis point increase in the average cost of funds.  Average
interest-bearing  liabilities  decreased  to $385.7  million  for the year ended
September  30, 1998 from $406.2  million for the year ended  September 30, 1997.
The decrease is attributable to the sale of $55.5 million in deposits in January
1998 when  FloridaFirst  Bancorp sold the deposits of five  branches,  partially
offset by new  deposits  and  borrowing  to fund the asset  growth.  The average
interest rate paid on interest-bearing  liabilities was 4.92% for the year ended
September 30, 1998  compared to 4.85% for the year ended  September 30, 1997, an
increase  of 7 basis  points.  The  increase  in rates paid on  interest-bearing
liabilities  reflects  market  rates as well as the  transfer of lower  yielding
certificates of deposit in connection with the Branch Sale.

         Interest  expense on deposits  decreased  $871,000 to $18.8 million for
the year  ended  September  30,  1998  from  $19.7  million  for the year  ended
September 30, 1997. This decrease was a result of a decrease of $23.1 million in
the average balance of interest-bearing  deposits to $383.1 million in 1998 from
$406.2 million in 1997 partially  offset by an increase of 7 basis points in the
average rate to 4.92% in 1998 from 4.85% in 1997.

         Provision for Loan Losses.  The provision for loan losses is charged to
operations  to bring  the total  allowance  for loan  losses  to an amount  that
represents  management's  best  estimate  of the  losses  inherent  in the  loan
portfolio, based on historical experience,  volume and type of lending conducted
by FloridaFirst  Bancorp,  industry standards,  the level and status of past due
and  non-performing  loans, the general economic  conditions in its lending area
and other factors  affecting the  collectibility  of the loans in its portfolio.
The provision for loan losses was $405,000 for the year ended September 30, 1998
compared to $317,000 for the year ended  September 30, 1997. The increase in the
provision for loan losses relates primarily to large  charge-offs  during fiscal
1998 that reduced the allowance for loan losses below its policy guidelines. The
allowance  for loan losses  declined  from  September  30, 1997 to September 30,
1998,  primarily due to a reduction in net loans outstanding  resulting from the
branch sale in January  1998.  The allowance for loan losses was $2.6 million at
September  30, 1998 and 1997.  The current  allowance  represents  .76% of total
loans  outstanding  at  September  30,  1998.   FloridaFirst   Bancorp  had  net
charge-offs  of $474,000 for the year ended  September  30, 1998 compared to net
charge-offs of $69,000 for the year ended September 30, 1997.

         The larger charge-offs in 1998 resulted primarily from two borrowers as
follows:

o        Final resolution of a foreclosure and counterclaim  litigation relating
         to a $491,000 loan secured by a retail strip shopping  center  resulted
         in a charge-off of $140,000, and

o        Foreclosure  on loans made to a local builder for the  construction  of
         single family houses resulted in a $64,000 charge-off.

         See also,  "Business of FloridaFirst  Bank -- Allowance for Loan Losses
and Real Estate Owned."

                                       66


         Other Income. Substantially the entire increase in Other Income for the
year ending September 30, 1998 compared to September 30, 1997 is attributable to
the $3.0 million gain from the branch sale in January 1998.

         Other  Expenses.  Other  expense  increased  by $2.4  million  to $13.6
million for the year ended  September  30, 1998 from $11.2  million for the year
ended  September  30,  1997.  In addition to the  Benefits  Adjustment  in 1998,
compensation  and employee  benefits  increased  due to the hiring of additional
commercial   lending  staff   personnel,   an  average  5%  increase  in  salary
adjustments,  a full year of staff cost  associated  with the  Company's  newest
branch  that  opened in  September  1997,  partially  offset by the staff  costs
savings  realized  through  the  branch  sale in  January  1998.  Occupancy  and
equipment  costs  increased  due  to  expenses  related  to  a  data  processing
conversion  in 1998 as well as a full  year's cost  related to the new  customer
service platform system installed in May 1997.

Impact of Inflation and Changing Prices

         The consolidated  financial statements and accompanying notes presented
elsewhere in this  prospectus  have been prepared in accordance  with GAAP which
generally  requires the measurement of financial  position and operating results
in terms of historical  dollars  without  considering the change in the relative
purchasing  power of  money  over  time  and due to  inflation.  The  impact  of
inflation  is  reflected  in  the  increased  cost  of  FloridaFirst   Bancorp's
operations.  As a result,  interest rates have a greater impact on the Company's
performance  than do the effects of general levels of inflation.  Interest rates
do not necessarily move in the same direction or, to the same extent,  as prices
of goods and services.

                     Business of FloridaFirst Bancorp, Inc.

         After  the  conversion,  we will own all of the  stock of  FloridaFirst
Bank.  We  have  not  yet  engaged  in  any  significant  business.  Before  the
conversion,  we will not  transact  any  material  business.  We will invest our
initial capital as discussed in the "Use of Proceeds" section. In the future, we
may pursue  other  business  activities,  including  mergers  and  acquisitions,
investment  alternatives and diversification of operations.  There are, however,
no current plans for such  activities.  Initially,  we will not maintain offices
separate from those of FloridaFirst  Bank or employ any persons other than their
officers. Our officers will not be separately compensated for their service.

                          Business of FloridaFirst Bank

General

         We  provide  retail  banking  services,  with  an  emphasis  on one- to
four-family  residential  mortgage loans,  home equity loans and lines of credit
and consumer loans as well as  certificates  of deposit,  checking  accounts and
savings  accounts.  In addition,  we originate  commercial real estate loans and
offer  checking  accounts and other credit  facilities to businesses  within our
market area.

         We attract  deposits  from the  general  public and use these  deposits
primarily  to  originate  loans  and  to  purchase  investment  securities.  The
principal  sources  of  funds  for our  lending  and  investing  activities  are
deposits,  Federal Home Loan Bank advances,  the repayment and maturity of loans
and sale, maturity, and call of securities.  The principal sources of our income
is  interest  on loans and  investment  securities.  The  principal  expense  is
interest paid on deposits and Federal Home Loan Bank advances.

                                       67


Market Area and Competition

         We  operate  seven  offices in Polk  County and two  offices in Manatee
County.  Polk County is in central Florida and Manatee County is located in west
central Florida. In 1999, there were approximately 710,000 residents and 283,000
households  within our primary  market areas.  Polk County had an estimated 1999
population  of 465,000 and  includes  Lakeland  and Winter  Haven among its most
populous  cities.  We operate  primarily  in those two  cities.  Polk  County is
positioned for continued growth as it is located between the rapidly  developing
counties of Orange and Hillsborough.  Orange County includes the city of Orlando
and  Hillsborough  County  includes  the city of Tampa.  Manatee  County  had an
estimated 1999 population of 245,000 and includes  Bradenton and Palmetto as its
most populous cities.  We operate five offices in Lakeland,  two in Winter Haven
and two in Bradenton.

         The Polk County economy has depended on the citrus and phosphate mining
industries for a long time. These industries remain strong and are continuing to
grow through capital investment. The citrus industry however, remains vulnerable
to severe  weather  conditions  and  increased  competition,  both  domestic and
international. In addition, the economy has diversified and has strengthened the
area's business development.  Polk County is home to the largest privately owned
employer in the state,  a grocery  chain that  operates  over 575 stores in four
states. Because of Polk County's location in central Florida between Orlando and
Tampa  and its  accessibility  to major  interstate  highways,  Polk  County  is
considered  a major  distribution  location  and has  become  a home  for  large
transportation and distribution  companies and related  warehousing and supplies
operations.  The  weather  conditions,   affordable  labor  pool  and  lifestyle
amenities have attracted other major  employers in the insurance  servicing area
and a variety of other industries.

         Manatee  County is situated  southwest of Polk County and just south of
Tampa and St. Petersburg,  Florida. Manatee and neighboring Sarasota County have
experienced  growth  rates among the highest in the nation over the past several
years.  Local economies have been supported  primarily by the services industry,
which includes tourism. However, recent efforts have resulted in diversification
into light manufacturing operations.

         Based on deposits at June 30, 1999,  we ranked sixth among FDIC insured
financial  institutions  operating  in Polk  County.  We are the only  remaining
thrift  institution based in Polk County and had a deposit market share of 7.1%.
We ranked  tenth in Manatee  County  among  twenty-two  FDIC  insured  financial
institutions and had a deposit market share of 1.9%. The deposit markets in both
of these counties are dominated by large  regional banks that are  headquartered
outside of Florida.

         Our market area can be characterized as a market with moderate incomes,
increasing  wealth,  and strong  population  growth,  representing an attractive
market that can be served by a community financial institution such as us.

         We face strong competition in attracting deposits, which is our primary
source of funds for lending,  and in the origination of real estate,  commercial
and consumer loans. Our competition for deposits and loans historically has come
from local and regional commercial banks and credit unions located in our market
area. We also compete with mortgage banking companies for real estate loans, and
commercial  banks  and  savings   institutions  for  consumer  loans,  and  face
competition for investor funds from mutual fund accounts, short-term money funds
and corporate and government securities.

         We compete for loans by charging  competitive  interest  rates and loan
fees, and emphasizing  outstanding service for our customers.  We offer consumer
banking services such as checking and savings

                                       68


accounts,  certificates of deposit,  retirement accounts,  overdraft protection,
and consumer and mortgage loans. We also have drive-up  facilities and automated
teller machines at all branches, and offer a debit card program. The emphasis on
outstanding service differentiates us in our competition for deposits.  Although
we are the largest locally based financial institution in terms of deposit share
in our primary market area, many of our regional  commercial banking competitors
offer a broader array of services and products.

Lending Activities

         General.  We primarily  originate one-to  four-family  residential real
estate loans, commercial loans, commercial real estate loans, consumer loans and
other loans.  Consumer loans consist primarily of direct and indirect automobile
loans, home equity loans and lines of credit,  and other consumer purpose loans.
Our commercial real estate loans consist  primarily of mortgage loans secured by
small  commercial  office/retail  space,  warehouses  and small and medium sized
apartment buildings.

                                       69


Loan Portfolio  Composition.  The following table present the composition of our
loan portfolio by loan category at the dates indicated.




                          At June 30,                                               At September 30,
                       -----------------    ----------------------------------------------------------------------------------------
                              2000                   1999               1998              1997              1996              1995
                             ------                 ------             ------            ------            ------            -----
                         Amount Percent     Amount  Percent   Amount   Percent   Amount Percent   Amount  Percent   Amount  Percent
                         ------ -------     ------  -------   ------   -------   ------ -------   ------  -------   ------  -------
                                                                       (Dollars in thousands)
                                                                                         
Type of Loans:
- -------------
Mortgage loans:
Residential:
  Permanent...........  $295,857   65.4%  $276,115    65.6% $244,667     68.3% $256,742    69.3% $247,609    73.7% $206,415    77.1%
  Construction........    29,652    6.5     32,974     7.8    27,311      7.6    22,350     6.0    19,778     5.9     9,729     3.6
Multi-family..........     6,802    1.5      5,787     1.4     4,464      1.2     4,154     1.1     4,564     1.4     5,510     2.1
Commercial
  real estate (1).....    27,045    6.0     21,157     5.0    17,217      4.8    12,282     3.3     8,562     2.5     4,260     1.6
Land..................    12,011    2.7      9,548     2.3     6,796      1.9     6,153     1.7       779      .2       629      .2
Consumer Loans:
  Home equity
    loans(2)..........    25,769    5.7     22,545     5.4    13,137      3.7    18,310     4.9    18,361     5.5    18,396     6.9
  Auto loans..........    42,892    9.5     42,181    10.0    34,795      9.7    43,504    11.7    30,911     9.2    19,307     7.2
  Other...............    12,638    2.7     10,318     2.5     9,959      2.8     7,415     2.0     5,311     1.6     3,586     1.3
                        --------  -----   --------   -----  --------    -----  --------   -----  --------   -----  --------   -----
Total loans...........   452,666  100.0%   420,625   100.0%  358,346    100.0%  370,910   100.0%  335,875   100.0%  267,832   100.0%
                                  =====              =====              =====             =====             =====             =====
Less:
  Loans in process(3).    16,948            19,774            17,013             12,589            12,072             5,060
  Deferred loan fees
    and unearned
    interest..........        --                --               159                137                91               195
  Allowance for loan
    losses............     3,226             2,941             2,564              2,633             2,385             1,902
                        --------          --------          --------           --------          --------          --------
Total loans, net......  $432,492          $397,910          $338,610           $355,551          $321,327          $260,675
                        ========          ========          ========           ========          ========          ========

- --------------------
(1)  Includes  commercial  loans of $2.1 million in 2000,  $1.4 million in 1999,
     $1.1  million in 1998 and  $218,000  in 1997 which were not secured by real
     estate.
(2)  Includes home equity lines of credit.
(3)  Relates to construction loans.

                                       70


         Loan Maturity Schedule.  The following table sets forth the maturity or
repricing of our loan portfolio at June 30, 2000. Demand loans,  loans having no
stated maturity, and overdrafts are shown as due in one year or less.



                                                                      Commercial         Home         Auto and
                                                       Multi-         Real Estate       Equity         Other
                                    Residential        family          and Land          Loans        Consumer       Total
                                    -----------       -------          --------          -----        --------       -----
                                                                    (In thousands)
                                                                                                 
Amounts Due:
Within 1 Year...................      $ 63,591      $    202           $ 9,972      $      132         $ 1,735      $ 75,632
                                      --------      --------           -------      ----------         -------      --------

After 1 year:
  1 to 3 years..................        18,141         2,242             3,566           1,138          12,819        37,906
  3 to 5 years..................        17,683         2,592             7,567           2,951          29,657        60,450
  5 to 10 years.................        12,051         1,020            11,240          10,398           8,733        43,442
  10 to 20 years................        73,837           341             6,017          11,150           2,586        93,931
  Over 20 years.................       140,206           405               694              --              --       141,305
                                      --------      --------           -------      ----------         -------      --------

Total due after one year........       261,918         6,600            29,084          25,637          53,795       377,034
                                      --------      --------           -------      ----------         -------      --------
Total amount due................      $325,509      $  6,802           $39,056      $   25,769         $55,530      $452,666
                                      ========      ========           =======      ==========         =======      ========


         The  following  table sets forth the dollar amount of all loans at June
30, 2000 due after June 30, 2001, which have  pre-determined  interest rates and
which have floating or adjustable interest rates.


                                                     Floating or
                                    Fixed Rates   Adjustable Rates        Total
                                    -----------   ----------------        -----
                                                   (In thousands)
Residential.........................  $217,668         $44,250          $261,918
Multi-family........................     4,357           2,243             6,600
Commercial real estate and land.....    27,532           1,552            29,084
Home equity.........................    25,637              --            25,637
Auto and other consumer.............    53,795              --            53,795
                                      --------         -------          --------
  Total.............................  $328,989         $48,045          $377,034
                                      ========         =======           =======

         Residential  Lending.  Our  primary  lending  activity  consists of the
origination of one-to four-family residential mortgage loans secured by property
located  in  our  market  area.  We  generally  originate  one-  to  four-family
residential  mortgage  loans in amounts up to 80% of the lesser of the appraised
value or selling  price of the  mortgaged  property  without  requiring  private
mortgage insurance.  We will originate a mortgage loan in an amount up to 95% of
the lesser of the  appraised  value or selling  price of a  mortgaged  property,
however,  private mortgage  insurance for the borrower is required on the amount
financed in excess of 80%. We originate fixed-rate and adjustable-rate loans for
retention in our portfolio. A mortgage loan originated by us, whether fixed-rate
or  adjustable-rate,  can have a term of up to 30 years.  Adjustable  rate loans
limit the periodic  interest rate  adjustment  and the minimum and maximum rates
that may be charged over the term of the loan.

                                       71


         The  majority  of  our  one-to  four-family   residential  loans,  both
fixed-rate and  adjustable-rate,  are underwritten in accordance with Fannie Mae
guidelines,  regardless  of whether they will be sold in the  secondary  market.
Substantially  all of our residential  mortgages  include "due on sale" clauses,
which give us the right to declare a loan  immediately  payable if the  borrower
sells or otherwise transfers an interest in the property to a third party.

         Property   appraisals  on  real  estate   securing  our   single-family
residential  loans  are  made  by  state  certified  and  licensed   independent
appraisers  approved by the Board of  Directors.  Appraisals  are  performed  in
accordance with applicable  regulations and policies.  We obtain title insurance
policies on all first mortgage real estate loans originated. Borrowers generally
advance funds,  with each monthly  payment of principal and interest,  to a loan
escrow  account from which we make  disbursements  for such items as real estate
taxes and hazard  insurance  premiums  and mortgage  insurance  premiums as they
become due.

         Construction  Lending.  We are an active lender in the  construction of
one- to four- family homes. The residential  construction loans are made both to
individual  homeowners for the  construction  of their primary  residence and to
local builders for the  construction of pre-sold houses or houses that are being
built for speculative purposes.

         As of June 30, 2000, 80% of all our residential construction loans were
made to individual homeowners. After the home is constructed, the loan terms are
modified to terms that apply to permanent  residential  loans.  The underwriting
guidelines for the construction to permanent loans are the same as the permanent
loans, but additional construction administration procedures and inspections are
followed during the construction process to assure that satisfactory progress is
being made prior to funding the construction draw requests.

         Construction lending is generally considered to involve a higher degree
of credit risk than long term financing of residential  properties.  Our risk of
loss on a  construction  loan  depends  largely on the  accuracy  of the initial
estimate of the property's value at completion of construction and the estimated
cost of construction. If the estimate of construction cost and the marketability
of the property after the project is completed prove to be inaccurate, we may be
compelled to advance additional funds to complete the construction. Furthermore,
if the final value of the completed  property is less than the estimated amount,
the value of the property might not be sufficient to assure the repayment of the
loan.

         We limit our exposure  for  construction  loans made to local  builders
through  periodic  credit  analysis  on the  individual  builder and a series of
inspections  throughout the construction phase. In addition, we limit the amount
and  number of loans  made to an  individual  builder  for the  construction  of
pre-sold and speculative  houses based on the financial strength of the builder.
At June 30,  2000,  approximately  20% of our  construction  loans  are to local
builders.

         Commercial  Real Estate and Other Loans.  We originate  commercial real
estate  mortgage  loans and loans on  multi-family  dwellings  and developed and
undeveloped land.  Undeveloped land includes  acquisition and development loans.
At June 30, 2000,  such loans were  approximately  $6.1 million.  Our commercial
real estate  mortgage  loans are primarily  permanent  loans secured by improved
property such as office  buildings,  retail  stores,  commercial  warehouses and
apartment  buildings.  The terms and conditions of each loan are tailored to the
needs of the borrower and based on the financial strength of the project and any
guarantors.  The average loan size is  approximately  $186,000 and  typically is
made with fixed rates of  interest  with five to ten year  maturities,  at which
point  the  loan  is  repaid  or the  terms  and  conditions  are  renegotiated.
Essentially all originated commercial real estate loans are within our market

                                       72


area and all are within the State of Florida. Our largest commercial real estate
loan had a  balance  of $1.6  million  on June 30,  2000  and was  secured  by a
commercial  warehouse  building.  Typically,  commercial  real estate  loans are
originated  in  amounts  up to 80%  of  the  appraised  value  of the  mortgaged
property.  See --"Loans to One Borrower."

          Commercial real estate,  multi-family  and land loans generally have a
significantly  greater risk than that which is involved with  single-family real
estate lending. The repayment of these loans typically depends on the successful
operations  and income  stream of the  commercial  real estate and the borrower.
Such risks can be significantly  affected by economic  conditions.  In addition,
commercial  real  estate  lending  generally  requires   substantially   greater
oversight efforts compared to residential real estate lending.

         Commercial  Banking. To accomplish our mission to become a full service
community  bank,  we have  expanded our  products and services  offerings to the
small to medium size businesses  within our market area.  Experienced  personnel
have been added  within the past year and we plan to hire  additional  personnel
over the next few years to assist in  reaching  our  objectives.  New sales call
programs, credit analysis guidelines,  loan grading systems, technology upgrades
and new products and services either have been implemented or are in the process
of  implementation.  We plan to  satisfy  not  only the  borrowing  needs of new
prospective business customers,  but plan to have the full complement of deposit
services  and  customer  services  related to the  checking,  savings,  and cash
management needs of these businesses.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other income and which are secured by real  property  with a value that tends to
be more easily  ascertainable,  commercial  business loans typically are made on
the basis of the borrower's  ability to make repayment from the cash flow of the
borrower's business. As a result, the availability of funds for the repayment of
commercial  business loans may be substantially  dependent on the success of the
business  itself,  which is likely to be  dependent  upon the  general  economic
environment.  Our commercial  business loans are sometimes,  secured by business
assets, such as accounts  receivable,  equipment and inventory,  as well as real
estate. However, the collateral securing the loans may depreciate over time, may
be difficult to appraise, and may fluctuate in value based on the success of the
business.

         We recognize the generally  increased risks  associated with commercial
business lending. Our commercial business lending policy emphasizes:

o        credit file documentation;
o        analysis of the borrower's character;
o        analysis of the borrower's capacity to repay the loan;
o        adequacy of the borrower's capital and collateral; and
o        evaluation of the industry conditions affecting the borrower.

         Analysis of the borrower's past,  present and future cash flows is also
an important  aspect of our credit  analysis.  We plan to expand our  commercial
business lending, subject to market conditions.

         We generally  obtain annual  financial  statements  from  borrowers for
commercial  business loans. These statements are analyzed to monitor the quality
of the loan.  As of June 30, 2000,  the  commercial  business  loans ranged from
$5,000 to $345,000,  with an average committed  balance  outstanding of $32,000.
All such loans are current and have performed in accordance with their terms.

                                       73


         Consumer Loans. Consumer loans consist primarily of direct and indirect
auto  loans and home  equity  loans and credit  lines.  To a lesser  extent,  we
originate unsecured lines of credit, loans secured by savings accounts and other
consumer  loans.  Consumer loans are originated in our market area and generally
have maturities of up to 10 years. For savings account loans, we will lend up to
90% of the account balance.

         Consumer  loans  have a  shorter  term  and  generally  provide  higher
interest rates than  residential  loans. The consumer loan market can be helpful
in improving the spread between average loan yield and costs of funds and at the
same time improve the matching of the rate sensitive assets and liabilities.

          Consumer   loans  entail   greater  risks  than  one-  to  four-family
residential  mortgage  loans,  particularly,  consumer  loans secured by rapidly
depreciable  assets such as  automobiles  or loans that are  unsecured.  In such
cases,  any  repossessed  collateral  for a  defaulted  loan may not  provide an
adequate source of repayment of the outstanding  loan balance,  since there is a
greater likelihood of damage, loss or depreciation of the underlying collateral.
Further, consumer loan collections depend on the borrower's continuing financial
stability and, therefore,  are more likely to be adversely affected by job loss,
divorce, illness or personal bankruptcy. Even for consumer loans secured by real
estate,  the risk to us is greater than that  inherent in the single family loan
portfolio in that the security  for  consumer  loans is generally  not the first
lien on the  property  and  ultimate  collection  of  amounts  due may depend on
whether any value  remains after  collection by a holder with a higher  priority
than us. Finally, the application of various federal laws, including federal and
state  bankruptcy  and  insolvency  laws,  may  limit  the  amount  which can be
recovered on such loans after a default.

         At June 30, 2000, 61% of our automobile  loans  outstanding  were loans
originated through local automobile  dealerships.  Although this type of lending
generally carries a greater risk factor, we have experienced personnel to handle
this type of lending.  The dealer  arrangements  are limited  primarily to a few
local dealers where long term  relationships have been established and the loans
acquired typically are those made to higher credit quality borrowers.

         The underwriting  standards employed by us for consumer loans include a
determination  of  the  applicant's  credit  history  and an  assessment  of the
applicant's  ability to meet existing  obligations  and payments on the proposed
loan.  The  stability of the  applicant's  monthly  income may be  determined by
verification of gross monthly income from primary  employment,  and additionally
from any verifiable  secondary income.  Creditworthiness  of the applicant is of
primary  consideration;  however,  the  underwriting  process  also  includes  a
comparison  of the value of the  collateral  in  relation to the  proposed  loan
amount.

         Loans to One Borrower.  Under federal law, savings  institutions  have,
subject to certain exemptions, lending limits to one borrower in an amount equal
to the greater of $500,000 or 15% of the  institution's  unimpaired  capital and
surplus.  As of June 30, 2000, our largest  aggregation of loans to one borrower
was  $4.9  million,  consisting  of 17 loans  secured  primarily  by  commercial
warehouses,  in the Lakeland,  Florida area. Our second  largest  aggregation of
loans to one  borrower was $3.9  million,  consisting  of five loans  secured by
commercial  warehouses  and  development.  At June 30, 2000, all such loans were
current and were within our legal lending limit to one borrower of $7.8 million.

         Loan  Solicitation  and Processing.  Our customary  sources of mortgage
loan applications  include repeat customers,  walk-ins,  and referrals from home
builders  and  real  estate  brokers.   Commercial  customer  relationships  are
developed through the officer call program and from referrals  developed through
the branch network.

                                       74


         After  receiving a loan  application  from a  prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan  applicant's  employment,  income and credit  standing.  An
appraisal of the real estate  intended to secure the proposed loan is undertaken
by an independent fee appraiser.  In connection with the loan approval  process,
our staff analyzes the loan applications and the property involved. Officers and
lenders are  granted  lending  authority  based on the loan types that they work
with and their level of  experience.  Generally,  an  officers'  loan  committee
approves loans exceeding  individual  authorities,  with the Executive Committee
approving loans between $500,000 and $1 million, and the full Board of Directors
approving loans in excess of $1 million.

         Loan  applicants  are  promptly  notified  of our  decision by a letter
setting forth the terms and conditions of the decision. If approved, these terms
and conditions include the amount of the loan, interest rate basis, amortization
term, a brief  description  of real estate to be mortgaged to us, tax escrow and
the notice of requirement of insurance  coverage to be maintained to protect our
interest.  We  require  title  insurance  on first  mortgage  loans and fire and
casualty  insurance on all properties  securing  loans,  which insurance must be
maintained during the entire term of the loan.

         Loan  Commitments.  We generally  grant  commitments  to fund fixed and
adjustable-rate  single  family  mortgage  loans  for  periods  of 60  days at a
specified term and interest rate. The total amount of our  commitments to extend
credit as of June 30, 2000 was $1.5 million.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  we may charge loan  origination  and commitment  fees for originating or
purchasing  certain loans.  Since most loans are originated without points being
charged,  we have assessed  customers  certain fees related to underwriting  and
document preparation. We believe these fees are just slightly above the costs to
originate the loans. Therefore,  the net deferred fees are minimal and deferrals
have an immaterial effect on operating  results.  We also receive other fees and
charges  relating  to existing  loans,  which  include  late  charges,  and fees
collected in connection  with a change in borrower or other loan  modifications.
These fees and charges have not constituted a material source of income.

Non-performing Loans and Problem Assets

         Collection Procedures. Our collection procedures generally provide that
when a loan is 15 days delinquent, the borrower is notified. If the loan becomes
30 days delinquent,  the borrower is sent a written  delinquent notice requiring
payment.  If the delinquency  continues,  subsequent efforts are made to contact
the delinquent borrower. In certain instances, we may modify the loan or grant a
limited  moratorium on loan  payments to enable the borrower to  reorganize  his
financial  affairs  and we  attempt to work with the  borrower  to  establish  a
repayment  schedule  to cure  the  delinquency.  As to  mortgage  loans,  if the
borrower is unable to cure the delinquency or reach a payment  agreement with us
within 90 days, we will institute  foreclosure  actions. If a foreclosure action
is  taken  and the  loan is not  reinstated,  paid  in full or  refinanced,  the
property is sold at  judicial  sale at which we may be the buyer if there are no
adequate  offers to satisfy  the debt.  Any  property  acquired as the result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until such time as it is sold or  otherwise  disposed of by us. When real estate
owned is acquired,  it is recorded at the lower of the unpaid principal  balance
of the related loan or its fair market value less estimated  selling costs.  The
initial writedown of the property is charged to the allowance for loan losses.

         As to  commercial  related  loans,  the main  thrust of our  collection
efforts is through telephone contact and a sequence of collection letters. If we
are  unable to  resolve  the  delinquency  within 90 days or in some  situations
shorter  time  periods,  we  will  pursue  all  available  legal  remedies.  Our
commercial

                                       75


lenders are required to evaluate each assigned account on a case-by-case  basis,
within the parameters of our policies.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status  when  they are more  than 90 days  delinquent.  Loans may be placed on a
non-accrual status at any time if, in the opinion of management,  the collection
of additional  interest is doubtful.  Interest  accrued and unpaid at the time a
loan is placed  on  non-accrual  status  is  charged  against  interest  income.
Subsequent  payments are either applied to the outstanding  principal balance or
recorded  as  interest  income,  depending  on the  assessment  of the  ultimate
collectibility of the loan. At June 30, 2000, we had $629,000 of loans that were
held on a  non-accrual  basis;  and  $109,000  in  other  non-performing  assets
consisting primarily of repossessed vehicles.

Non-Performing  Assets. The following table provides  information  regarding the
our non-performing loans and other non-performing assets as of June 30, 2000 and
the  end of  each of the  last  five  fiscal  years.  As of  each  of the  dates
indicated,  we did not have any troubled debt restructurings  within the meaning
of Statement of Financial Accounting Standards No. 15.



                                                                     At                           At September 30,
                                                                  June 30,     -----------------------------------------------------
                                                                     2000        1999       1998       1997        1996      1995
                                                                   --------    --------    -------    -------    --------    ------
                                                                                        (Dollars in thousands)
                                                                                                          
Loans accounted for on a non-accrual basis:
Mortgage loans:
  Residential ..................................................   $    534    $    581    $   445    $ 1,624    $    654    $  605
  Multi-family .................................................         --          --         --         --          --        --
  All other mortgage loans .....................................         50         103         --        491         491       584
Consumer loans:
  Home equity loans ............................................         --          --         --         --          --        --
  Other consumer ...............................................         45         146        391        199          39        17
                                                                   --------    --------    -------    -------    --------    ------
Total ..........................................................   $    629    $    830    $   836    $ 2,314    $  1,184    $1,206
                                                                   ========    ========    =======    =======    ========    ======

Accruing loans which are contractually past due 90 days or more:
Mortgage loans:
  Residential ..................................................   $     --    $     --    $    --    $    --      $   --    $   --
  Multi-family .................................................         --          --         --         --          --        --
  All other mortgage loans .....................................         --          --         --         --          --        --
Consumer loans:
  Home equity and second mortgages .............................         --          --         --         --          --        --
  Other consumer ...............................................         --          --         --         --          --        --
                                                                   --------    --------    -------    -------    --------    ------
Total ..........................................................   $     --    $     --    $    --    $    --      $   --    $   --
                                                                   ========    ========    =======    =======    ========    ======
Total non-performing loans .....................................   $    629    $    830    $   836    $ 2,314    $  1,184    $1,206
                                                                   ========    ========    =======    =======    ========    ======

Real estate owned ..............................................   $     --    $     16    $   403    $    67    $      8    $  337
                                                                   ========    ========    =======    =======    ========    ======
Other non-performing assets ....................................   $    109    $    188    $    91    $   104    $     42    $   11
                                                                   ========    ========    =======    =======    ========    ======
Total non-performing assets ....................................   $    738    $  1,034    $ 1,330    $ 2,485    $  1,234    $1,554
                                                                   ========    ========    =======    =======    ========    ======
Total non-performing loans to net loans ........................        .15%        .21%       .25%       .65%        .37%      .46%
                                                                   ========    ========    =======    =======    ========    ======
Total non-performing loans to total assets .....................        .11%        .17%       .20%       .49%        .27%      .28%
                                                                   ========    ========    =======    =======    ========    ======
Total non-performing assets to total assets ....................        .13%        .21%       .32%       .53%        .28%      .36%
                                                                   ========    ========    =======    =======    ========    ======

                                       76


         The increase in non-accrual  loans during the year ended  September 30,
1997 was attributable  primarily to $698,000 in residential  construction  loans
which were placed in non-accrual  status after the builder declared  bankruptcy.
During  the  year  ended  September  30,  1998,  we  foreclosed  on and sold the
properties  securing the loans which consisted of six individual houses.  During
fiscal year 1998,  we also  resolved  foreclosure  and  counterclaim  litigation
relating  to a $491,000  loan  secured by a retail  strip  shopping  center.  In
connection with the settlement of this litigation, we received payments totaling
$348,000 from the borrower and charged off the remainder of our investment. As a
result of these events, total non-performing  assets declined to $1.3 million at
September  30,  1998 from $2.5  million at  September  30,  1997.  There were no
unusual or  significant  items that existed as of September 30, 1999 or occurred
during fiscal 1999.

         During the nine months  ended June 30, 2000,  approximately  $17,000 of
interest would have been recorded on loans accounted for on a non-accrual  basis
if such loans had been current according to the original loan agreements for the
entire period.  This amount was not included in FloridaFirst  Bancorp's interest
income for the period.

         Classified   Assets.   Management,   in  compliance   with   regulatory
guidelines,  has  instituted an internal loan review  program  whereby loans are
classified as special  mention,  substandard,  doubtful or loss.  When a loan is
classified  as  substandard  or doubtful,  management is required to establish a
valuation  allowance for loan losses in an amount that is deemed  prudent.  When
management  classifies a loan as a loss asset, an allowance equal to 100% of the
loan  balance is required to be  established  or the loan is to be  charged-off.
This  allowance  for loan losses is composed of an allowance  for both  inherent
risk associated with lending activities and particular problem assets.

         An asset is considered  substandard if it is inadequately  protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution will sustain some loss if the deficiencies are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard,  with the added characteristic that the weaknesses
present  make  collection  or  liquidation  in  full,  highly  questionable  and
improbable,  on the basis of currently existing facts,  conditions,  and values.
Assets classified as loss are those considered  uncollectible and of such little
value that their  continuance  as assets  without  the  establishment  of a loss
allowance is not  warranted.  Assets which do not  currently  expose the insured
institution to a sufficient  degree of risk to warrant  classification in one of
the  aforementioned  categories  but possess  credit  deficiencies  or potential
weaknesses  are required to be  designated  special  mention by  management.  In
addition,  each  loan  that  exceeds  $500,000  and  each  group of loans to one
borrower that exceeds  $500,000 is monitored more closely due to the potentially
greater losses from such loans.

         Management's  evaluation  of  the  classification  of  assets  and  the
adequacy of the  allowance for loan losses is reviewed by the Board on a regular
basis and by the regulatory  agencies as part of their examination  process.  At
June 30, 2000 the classified assets were (in thousands):


                 Special mention..................    $1,806
                 Substandard......................     1,210
                 Doubtful.........................        --
                                                      ------
                      Total.......................    $3,016
                                                      ======

                                       77


         Included in classified  assets at June 30, 2000 were two loans that had
been  adversely  classified,  each with balances of $450,000 or more. The first,
which is included in the substandard  category,  is secured by undeveloped  land
located in Polk County,  Florida.  A recent appraisal of the property  indicated
that the loan was not adequately  protected by the value of the collateral  that
resulted from the expiration of favorable  zoning.  At June 30, 2000,  this loan
was current as to principal  and interest  payments.  The second loan,  which is
included in the special mention category,  is secured by a self-storage facility
located in Polk County,  Florida.  Vacancy  rates have  negatively  impacted the
property's cash flow and,  accordingly,  have affected the borrower's ability to
repay the loan. Subsequent to June 30, 2000, this loan was placed on non-accrual
and a  foreclosure  action  was  commenced.  As of June 30,  2000 the  aggregate
carrying balances of these two loans was $1.0 million.

         Allowance for Loan Losses and Real Estate Owned.  We segregate the loan
portfolio  for loan  losses  into the  following  categories:  residential  real
estate, multi-family real estate, commercial real estate, commercial loans, land
loans, home equity loans and lines of credit,  automobile loans,  including both
direct and dealer  originated  loans, and other consumer loans. We provide for a
general  allowance for losses inherent in the portfolio by the above categories,
which consists of two components.  General loss percentages are calculated based
on  historical  analyses  and other  factors.  A  portion  of the  allowance  is
calculated for inherent losses which exist as of the evaluation date even though
they might not have been  identified by the more objective  processes used. This
is due to the risk of error and/or  inherent  imprecision  in the process.  This
portion of the allowance is particularly subjective and requires judgments based
on  qualitative  factors  that do not  lend  themselves  to  exact  mathematical
calculations such as:

o      trends in delinquencies and nonaccruals;
o      trends in volume, terms and portfolio mix;
o      new credit products;
o      changes in lending policies and procedures;
o      changes in the outlook for the local, regional and national economy; and
o      peer group comparisons.

         At least  quarterly,  management  evaluates  the need to  establish  an
allowance  against losses on loans and other assets based on estimated losses on
specific loans and on any real estate held for sale or investment when a finding
is made that a loss is estimable and probable. Such evaluation includes a review
of all loans for which full  collectibility  may not be  reasonably  assured and
considers, among other matters:

o      the estimated market value of the underlying collateral of problem loans;
o      prior loss experience;
o      economic conditions; and
o      overall portfolio quality.

         Provisions for losses are charged  against  earnings in the period they
are  established.  We had $3.2 million in allowances for loan losses at June 30,
2000.

         While we believe we have  established  our existing  allowance for loan
losses in accordance with generally accepted accounting principles, there can be
no assurance that regulators,  in reviewing our loan portfolio, will not request
us to  significantly  adjust our  allowance  for loan  losses,  or that  general
economic  conditions,  a deteriorating real estate market, or other factors will
not cause us to significantly increase our allowance for loans losses, therefore
negatively affecting our financial condition and earnings.

                                       78


         In making loans,  we recognize  that credit losses will be  experienced
and that the risk of loss will vary with,  among other things,  the type of loan
being made, the  creditworthiness of the borrower over the term of the loan and,
in the case of a secured loan, the quality of the security for the loan.

         During  fiscal 1999,  our net  charge-offs  decreased to $163,000  from
$474,000 in 1998. The higher level of  charge-offs in 1998 related  primarily to
loans to two borrowers.  One loan was secured by a small shopping center that we
have been  litigating for several years.  Final  resolution and repayment of the
loan  occurred in 1998 and we incurred a loss  approximating  $140,000.  Another
large charge-off  involved loans made to a local builder for the construction of
single  family  houses.  We  foreclosed  on  the  properties  and  recognized  a
charge-off  of $64,000 in 1998.  See  further  discussion  of these  loans under
"Non-Performing Assets."

         It is our  policy to review  the loan  portfolio,  in  accordance  with
regulatory   classification   procedures,   on  at  least  a  quarterly   basis.
Additionally,  we maintain a program of  reviewing  loan  applications  prior to
making the loan and  immediately  after  loans are made in an effort to maintain
loan quality.

         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at or for the periods ended on the dates indicated:



                                                  At                                   At September 30,
                                               June 30,    --------------------------------------------------------------------
                                                 2000          1999          1998           1997         1996          1995
                                                ------        ------        ------         ------       ------        ------
                                                                              (Dollars in thousands)

                                                                                                 
Allowance balance (at beginning of period)    $   2,941     $   2,564     $   2,633     $   2,385     $   1,902     $   1,902
                                              ---------     ---------     ---------     ---------     ---------     ---------
Provision for loan losses .................         450           540           405           317           600            75
                                              ---------     ---------     ---------     ---------     ---------     ---------
Charge-offs:
  Residential .............................          --           (37)         (218)          (19)          (70)          (55)
  Commercial real estate ..................          --            --          (146)          (12)           --            --
  Consumer ................................        (201)         (214)         (110)          (38)          (49)          (20)
                                              ---------     ---------     ---------     ---------     ---------     ---------
Total charge-off's ........................        (201)         (251)         (474)          (69)         (119)          (75)
Recoveries(1) .............................          36            88            --            --             2            --
                                              ---------     ---------     ---------     ---------     ---------     ---------
Net (charge-offs) recoveries ..............        (165)         (163)         (474)          (69)         (117)          (75)
                                              ---------     ---------     ---------     ---------     ---------     ---------
Allowance balance (at end of period) ......   $   3,226     $   2,941     $   2,564     $   2,633     $   2,385     $   1,902
                                              =========     =========     =========     =========     =========     =========

Total loans outstanding ...................   $ 432,492     $ 397,910     $ 338,610     $ 355,551     $ 321,327     $ 260,675
                                              =========     =========     =========     =========     =========     =========
Average loans outstanding .................   $ 418,269     $ 368,513     $ 339,218     $ 339,992     $ 288,901     $ 261,259
                                              =========     =========     =========     =========     =========     =========
Allowance for loan losses as a percent of
   total loans outstanding ................         .75%          .74%          .76%          .74%          .74%          .73%
                                              =========     =========     =========     =========     =========     =========
Net loans charged off as a percent of
   average loans outstanding ..............         .04%          .04%          .14%          .02%          .04%          .03%
                                              =========     =========     =========     =========     =========     =========


(1) Primarily reflects mortgage loan recoveries for all periods presented.

                                       79


         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of our allowance for loan losses by loan category and the percent
of  loans  in each  category  to  total  loans  receivable,  net,  at the  dates
indicated.  The  portion  of the loan  loss  allowance  allocated  to each  loan
category  does not  represent  the total  available  for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation allowance applicable to the entire loan portfolio.



                        At June 30,                                       At September 30,
                      ---------------- -----------------------------------------------------------------------------------------
                           2000             1999               1998             1997              1996            1995
                      ---------------- ------------------ ---------------- ---------------- ---------------- ------------------
                              Percent          Percent            Percent          Percent           Percent          Percent
                                of               of                 of               of                of               of
                              Loans            Loans              Loans            Loans             Loans            Loans
                                to               to                 to               to                to               to
                              Total            Total              Total            Total             Total            Total
                      Amount  Loans    Amount  Loans    Amount    Loans  Amount    Loans   Amount    Loans  Amount    Loans
                      ------  -------- ------  -------- ------    ------ ------  -------- -------  -------- ------  --------
                                                                     (Dollars in thousands)
                                                                                
At end of
period
allocated to:
Residential........   $1,825    71.9%  $1,689   73.4%   $1,564     75.9% $1,523    75.3%   $1,491     79.6% $1,301     71.2%
Multi-family.......       51     1.5       37    1.4        33      1.2      31     1.1        34      1.4      41      3.4
Commercial
  real estate
  and land.........      426     8.7      289    7.3       206      6.7     251     5.0       234      2.7      56      3.8
Consumer...........      924    17.9      926   17.9       761     16.2     828    18.6       626     16.3     504     21.6
                      ------   -----   ------ ------    ------   ------  ------  ------    ------   ------  ------   ------
Total allowance....   $3,226   100.0%  $2,941 100.00%   $2,564   100.00% $2,633  100.00%   $2,385   100.00% $1,902   100.00%
                      ======   =====   ====== ======    ======   ======  ======  ======    ======   ======  ======   ======


                                       80



Investment Activities

         General. Federally chartered savings banks have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities of various federal agencies,  including securities  collateralized by
mortgages,  certain  certificates  of  deposits  of  insured  banks and  savings
institutions, municipal securities, corporate debt securities and loans to other
banking institutions.

         We maintain liquid assets which may be invested in specified short-term
securities and certain other  investments.  Liquidity levels may be increased or
decreased   depending  on  the  yields  on  investment   alternatives  and  upon
management's  judgment as to the  attractiveness of the yields then available in
relation to other  opportunities  and its expectation of future yield levels, as
well as  management's  projections as to the  short-term  demand for funds to be
used in our  loan  origination  and  other  activities.  At June 30,  2000,  our
investment  securities  portfolio  totalled  $103.6  million or,  18.2% of total
assets.  Our  investment  securities  portfolio  has grown  significantly  since
September  30,  1998,  see  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations - Comparison of Financial  Condition at June
30, 2000 and  September  30,  1999 and  Comparison  of  Financial  Condition  at
September 30, 1999 and 1998."

         Investment  Policies.  Our investment policy,  which was established by
the Board of  Directors,  is designed to foster  earnings and  liquidity  within
prudent  interest  rate  risk  guidelines,   while   complementing  our  lending
activities.  The policy  provides for available  for sale,  held to maturity and
trading   classifications.   However,   we  do  not   currently  use  a  trading
classification  and do not anticipate doing so in the future. The policy permits
investments in high credit quality instruments with diversified cash flows while
permitting us to maximize  total return within the  guidelines  set forth in our
interest  rate  risk and  liquidity  management  policy.  Permitted  investments
include but are not limited to U.S. Government obligations, government agency or
government-sponsored   agency   obligations,   state,   county   and   municipal
obligations,  mortgage-backed securities and collateralized mortgage obligations
guaranteed by  government or  government-sponsored  agencies,  investment  grade
corporate debt securities,  and commercial paper. We also invest in Federal Home
Loan Bank overnight  deposits and federal funds,  but these  instruments are not
considered part of the investment portfolio.

         The policy also includes several  specific  guidelines and restrictions
to insure  adherence  with  safe and  sound  activities.  The  policy  prohibits
investments  in high risk mortgage  derivative  products,  as defined within its
policy,  without prior  approval from the Board of  Directors.  Management  must
demonstrate the business advantage of such investments.  In addition, the policy
limits the maximum amount of the investment in a specific  investment  category.
We do not  participate  in  hedging  programs,  interest  rate  swaps,  or other
activities   involving  the  use  of  off-balance  sheet  derivative   financial
instruments.  Further,  we generally do not invest in  securities  which are not
rated as investment grade.

         The Board  through its  Investment  and Asset  Liability  Committee has
charged the Chief Financial  Officer to implement the policy.  All  transactions
are  reported  to the Board of  Directors  monthly,  with the  entire  portfolio
reported quarterly, including market values and unrealized gains (losses).

         Investment   Securities.   We  maintain  a  portfolio   of   investment
securities,  classified  as either  available  for sale or held to maturity,  to
enhance total return on investments. At June 30, 2000, our investment securities
included U.S.  government agency obligations with varying  characteristics as to
rate,  maturity and call  provisions,  corporate  bonds,  and  municipal  bonds.
Callable  agency  securities,  representing  77% of our U.S.  government  agency
obligations  at June  30,  2000,  could  reduce  our  investment  yield if these
securities are called prior to maturity.

                                       81


         Mortgage-backed  Securities. We invest in mortgage-backed securities to
provide  earnings,  liquidity,  cash flows, and  diversification  to our overall
balance  sheet.  These  mortgage-backed  securities  are  classified  as  either
available  for sale or held to  maturity.  These  securities  are  participation
certificates issued and guaranteed by Ginnie Mae, Freddie Mac and Fannie Mae and
secured by interest in pools of mortgages.  Mortgage-backed securities typically
represent a participation  interest in a pool of  single-family  or multi-family
mortgages,  although  we focus our  investments  on  mortgage-backed  securities
secured by single-family mortgages.

         Expected  maturities  will differ from  contractual  maturities  due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate or adjustable
rate mortgage loans.  The interest rate risk  characteristics  of the underlying
pool of fixed-rate or adjustable-  rate  mortgages and the prepayment  risk, are
passed on to the security  holder.  The life of a  mortgage-backed  pass-through
security is equal to the life of the underlying mortgages.

         Collateralized  Mortgage Obligations.  We also invest in collateralized
mortgage obligations,  issued or sponsored by Freddie Mac, Fannie Mae or private
issuers.  Collateralized  mortgage  obligations are a type of debt security that
aggregates  pools  of  mortgages  and  mortgage-backed  securities  and  creates
different classes of collateralized mortgage obligations securities with varying
maturities and amortization  schedules as well as a residual  interest with each
class having different risk characteristics.  The cash flows from the underlying
collateral are usually divided into "tranches" or classes whereby  tranches have
descending priorities with respect to the distribution of principal and interest
repayment of the underlying mortgages and mortgage-backed  securities as opposed
to  mortgage-backed  securities where cash flows are distributed pro rata to all
security  holders.  Unlike  mortgage-backed  securities  from which cash flow is
received and prepayment risk is shared pro rata by all securities holders,  cash
flows   from   the   mortgages   and   mortgage-backed   securities   underlying
collateralized  mortgage obligations are paid in accordance with a predetermined
priority  to  investors   holding   various   tranches  of  such  securities  or
obligations.  A particular  tranche or class may carry prepayment risk which may
be  different  from  that  of the  underlying  collateral  and  other  tranches.
Investing  in  collateralized   mortgage   obligations  allows  us  to  moderate
reinvestment risk resulting from unexpected  prepayment activity associated with
conventional  mortgage-backed  securities.  Management believes these securities
represent attractive  alternatives relative to other investments due to the wide
variety of maturity, repayment and interest rate options available.

         Corporate Bonds.  Corporate bonds generally have long-term  maturities,
but include  call  provisions  at earlier  dates,  generally  after seven to ten
years. The call provisions  usually contain a premium price to exercise the call
feature.  We have invested in these longer  maturity bonds and  securities  with
fixed rates of interest to provide  higher  yields to protect part of our assets
from the possible decline in interest rates over the life of the bond.  Although
interest rates may rise over the life of these securities,  management  believes
these securities provide a good complement to loans and investment assets, which
are subject to periodic  principal  repayments  and payoffs  before  contractual
maturities.

         Municipal  Bonds.  Municipal  bonds have maturities from 12 to 20 years
with premium call  provisions  after seven to ten years.  These bonds are exempt
from federal income taxes and, therefore,  have lower stated interest rates. All
municipal  bonds  owned by the bank have  fixed  rates of  interest.  The yields
included in the  investment  tables  reflect the tax  equivalent  yields for the
municipal bonds.

                                       82


         Other  Securities.  Other  securities  owned by us, but not necessarily
included   in  the   investment   portfolio,   consist  of  equity   securities,
interest-bearing  deposits and federal funds sold. Equity securities,  which are
not shown in the table below,  consist of a $7.5 million  investment  in Federal
Home Loan Bank of Atlanta  common  stock.  As a member of the Federal  Home Loan
Bank of Atlanta,  ownership of their common  shares is required.  The  remaining
securities  provide   diversification  and  complement  our  overall  investment
strategy.

         The  following  table sets forth the carrying  value of our  investment
securities portfolio at the dates indicated.



                                                                   At September 30,
                                               At June 30,  ------------------------------
                                                   2000       1999       1998       1997
                                                 --------   --------   --------   --------
                                                                 (In thousands)
                                                                     
Securities Held to Maturity:
- ----------------------------
 U.S. government agency securities ...........   $  1,000   $  4,000   $  8,998   $ 27,993
 Collateralized mortgage obligations .........      8,687      8,724      9,738      9,819
                                                 --------   --------   --------   --------
 Total securities held to maturity ...........      9,687     12,724     18,736     37,812
                                                 --------   --------   --------   --------

Securities available for sale (at fair value):
- ----------------------------------------------
 U.S. government agency securities ...........     19,204     20,513     24,711     31,126
 Collateralized mortgage obligations .........     18,257      7,420      3,229         --
 Mortgage-backed securities ..................     30,260     28,316     14,285      5,635
 Corporate bonds .............................     17,010      6,718         --         --
 Municipal bonds .............................      9,220      5,185         --         --
                                                 --------   --------   --------   --------
 Total securities available for sale .........     93,951     68,152     42,225     36,761
                                                 --------   --------   --------   --------

 Total .......................................   $103,638   $ 80,876   $ 60,961   $ 74,573
                                                 ========   ========   ========   ========


                                       83


         The  following  table  sets forth  certain  information  regarding  the
carrying values,  weighted average yields and maturities (or repricing terms for
variable rate  securities)  of our investment  securities  portfolio at June 30,
2000.



                                                            At June 30, 2000
                     ---------------------------------------------------------------------------------------------------------------
                      One Year or Less    One to Five Years Five to Ten Years More than Ten Years      Total Investment Securities
                     ------------------   ----------------- ----------------- -------------------     ------------------------------
                       Carrying  Average  Carrying Average  Carrying Average  Carrying  Average        Carrying  Average   Market
                        Value     Yield    Value    Yield     Value   Yield     Value    Yield           Value    Yield     Value
                       --------  -------  -------  -------   ------- -------   -------  -------         -------  -------   ------
                                                         (Dollars in thousands)
                                                                                        
Securities
held to maturity:
- -----------------
U.S. government
  agency securities..  $ 1,000     5.51% $    --       --%  $    --      --% $     --       --%        $ 1,000    5.51%  $ 1,000

Collateralized
  mortgage
  obligations (1)....    8,687     6.33       --       --        --      --        --       --           8,687    6.33     8,348

Securities available
for sale:
- --------------------
U.S. government
  agency securities..       --       --    7,181     6.04    10,082    6.98     1,940     8.00          19,204    6.74    19,204

Collateralized
   mortgage
   obligations.......       --       --       --       --     2,057    7.44    16,201     7.61          18,257    7.59    18,257

Mortgage-backed
  securities.........    5,233     6.45       --       --     4,804    6.20    20,223     7.40          30,260    7.04    30,260

Corporate bonds......       --       --    4,396     6.88     3,789    8.08     8,825     8.60          17,010    8.06    17,010

Municipal bonds......       --       --       --       --        --      --     9,220     7.68           9,220    7.68     9,220
                       -------           -------            -------           -------                 --------          --------
  Total..............  $14,920     6.32% $11,577     6.36%  $20,732    7.05%  $56,409     7.71%       $103,638    7.23% $103,299
                       =======     ====  =======     ====   =======    ====   =======     ====        ========    ====  ========


(1) Consists of variable rate instruments, which adjust monthly.

                                       84


Sources of Funds

         General.  Deposits  are the major  source of our funds for  lending and
other investment  purposes.  Borrowings,  principally from the Federal Home Loan
Bank, are used to compensate for  reductions in the  availability  of funds from
other sources. In addition to deposits and borrowings, we derive funds from loan
and  mortgage-backed  securities  principal  repayments,  and proceeds  from the
maturity, call and sale of mortgage-backed securities and investment securities.
Loan and mortgage- backed securities  payments are a relatively stable source of
funds,  while deposit inflows are  significantly  influenced by general interest
rates and money market conditions.

         Deposits.  We offer a variety of deposit accounts,  although a majority
of deposits are in fixed-term, market-rate certificate accounts. Deposit account
terms vary,  primarily as to the required minimum balance amount,  the amount of
time that the funds must remain on deposit and the applicable interest rate.

         Our current deposit  products include  certificate  accounts ranging in
terms from 90 days to five years as well as  checking,  savings and money market
accounts.  Individual  retirement  accounts  are  included  in  these  accounts,
depending on the customers investment preference.

         Deposits  are  obtained  primarily  from  residents of Polk and Manatee
Counties.   We  attract  deposit  accounts  by  offering   outstanding  service,
competitive  interest rates, and convenient  locations and service hours. We use
traditional  methods of  advertising  to attract  new  customers  and  deposits,
including radio, cable television,  direct mail and print media advertising.  We
do not utilize the services of deposit  brokers and management  believes that an
insignificant number of deposit accounts are held by non-residents of Florida.

         We pay interest on our deposits  which are  competitive  in our market.
Interest  rates on  deposits  are set  weekly by senior  management,  based on a
number of factors, including:

          o    projected cash flow;
          o    a current  survey of a selected group of  competitors'  rates for
               similar products;
          o    external data which may influence interest rates;
          o    investment   opportunities  and  loan  demand;  and
          o    scheduled   certificate   maturities   and  loan  and  investment
               repayments.

         Because of the large percentage of certificate  accounts in the deposit
portfolio,  which was71.1% at June 30, 2000, our liquidity could be reduced if a
significant  amount of these  accounts,  maturing within a short period of time,
were not renewed. A significant portion of the certificate  accounts remain with
us after they mature and we believe that this will continue.  However,  the need
to retain these accounts could result in an increase in our cost of funds.

                                       85


         The following table sets forth the certificate  accounts  classified by
interest rate as of the dates indicated.


                              At                  At September 30,
                           June 30,  --------------------------------------
                              2000         1999        1998         1997
                             ------       ------      ------       -----
                                             (In thousands)
    Interest Rate
    4.00 - 4.99%.......     $ 30,267     $112,560    $ 31,676     $  9,293
    5.00 - 5.99%.......      114,810       79,323     166,610      228,331
    6.00 - 6.99%.......      102,647       47,903      60,964       92,676
    7.00  - 7.99%......        6,569        2,032       2,132        2,696
                            --------     --------    --------     --------
      Total............     $254,293     $241,818    $261,382     $332,996
                            ========     ========    ========     ========

         The following table sets forth the amount of certificates of deposit of
$100,000 or more by time remaining until maturity as of June 30, 2000.


                                                     Certificates
          Maturity Period                             of Deposits
          ---------------                             -----------
                                                     (In thousands)
          Within three months......................       $12,158
          Three through six months.................         9,185
          Six through twelve months................        15,780
          Over twelve months.......................        18,510
                                                          -------
                                                          $55,633
                                                          =======

         The following table sets forth the amount and maturities of certificate
accounts deposits at June 30, 2000.

                                             Amount Due
                        ----------------------------------------------------
                                                           After
                        June 30,   June 30,    June 30,   June 30,
Interest Rate             2001       2002        2003      2003       Total
- -------------            ------     ------      ------    ------     ------
                                            (In thousands)
4.00-4.99%.........     $ 26,722    $ 2,152     $   245   $ 1,148    $ 30,267
5.00-5.99%.........       82,892     22,055       6,914     2,949     114,810
6.00-6.99%.........       53,058     30,820       8,845     9,924     102,647
7.00-7.99%.........          423      6,027          --       119       6,569
                        --------    -------     -------   -------    --------
  Total                 $163,095    $61,054     $16,004   $14,140    $254,293
                        ========    =======     =======   =======    ========

                                       86


         Borrowings. Deposits are the primary source of funds of our lending and
investment  activities and for our general  business  purposes.  We, as the need
arises or in order to take advantage of funding opportunities,  may borrow funds
in the form of advances from the Federal Home Loan Bank to supplement our supply
of lendable funds and to meet deposit withdrawal requirements. Advances from the
Federal  Home Loan Bank are  typically  secured by our stock in the Federal Home
Loan Bank and a portion of our residential  mortgage loans and may be secured by
other assets,  principally  securities which are obligations of or guaranteed by
the U.S.  Government.  We  typically  have  funded  loan  demand and  investment
opportunities  out of current loan and  mortgage-backed  securities  repayments,
investment  maturities  and new  deposits.  However,  in  recent  years  we have
utilized  Federal Home Loan Bank advances to  supplement  these sources and as a
match against  certain assets in order to better manage  interest rate risk. The
following table sets forth the maximum month-end balance and the average balance
of Federal Home Loan Bank advances for the periods indicated.



                                                 During the Nine           During the Year
                                                   Months Ended                Ended
                                                     June 30,               September 30,
                                             -----------------------  -------------------------
                                               2000           1999           1999        1998
                                             ---------    ----------  -------------  ---------
                                                         (Dollars in thousands)
                                                                          
Maximum amount of short-term borrowings
outstanding at any month end:
  Advances from Federal Home Loan Bank....... $149,100       $60,000        $87,600    $21,000
Approximate average short-term borrowings
outstanding with respect to:
  Advances from Federal Home Loan Bank....... $121,193       $39,373        $49,510     $2,647
Approximate weighted average rate paid on:
  Advances from Federal Home Loan Bank.......     5.72%         4.85%          4.82%      5.10%


Personnel

         As of June 30,  2000 we had 155  full-time  employees  and 9  part-time
employees. The employees are not represented by a collective bargaining unit. We
believe our relationship with our employees is satisfactory.

Legal Proceedings

         From time to time, we are a party to routine  litigation,  which arises
in the normal course of business, such as claims to enforce liens,  condemnation
proceedings on properties in which we hold security interests,  claims involving
the making and servicing of real property  loans,  and other issues  incident to
our business. There were no lawsuits pending or known to be contemplated against
us at June 30,  2000 that  would  have a material  effect on our  operations  or
income.

Properties

         Our  corporate  offices  are  located  at 205  East  Orange  Street  in
Lakeland,  Florida.  We conduct our  business  through nine  offices,  which are
located in Polk and Manatee Counties in Florida.  The following table sets forth
the location of each of our offices,  the year the office was opened and the net
book value (in thousands) of each office and its related equipment.

                                                        87


                                       Year facility              Net book
                                         opened or   Leased or    value at
     Building/Office Location            acquired      owned    June 30, 2000
     ------------------------          ------------- ---------- -------------
  Downtown/Corporate Headquarters         1957         Owned          $2,043
  Branch Offices:
       Grove Park                         1961         Owned             358
       Highlands                          1972         Owned             591
       Interstate                         1985         Owned             465
       Winter Haven North                 1978         Owned             537
       Winter Haven South                 1995         Owned             895
       West Bradenton                     1989         Owned             767
       Cortez (Bradenton)                 1972         Leased(1)         104
       Scott Lake                         1997         Owned             594
  Operations Center                       1964         Owned             276
  Residential Lending Office              1999         Leased(2)          10
  New branch/land                                                      1,184(3)
  Other projects in progress                                             424(3)

- -----------------------
(1)  This is a five-year  lease that  terminates  December 31, 2003, but has two
     three-year renewal options.
(2)  This is a six month renewable lease.
(3)  In fiscal  2001 and 2002,  FloridaFirst  Bank  plans to open  approximately
     three  de novo  branches  in  Polk  and  Manatees  Counties,  Florida.  See
     "Management  Discussion and Analysis of Financial  Condition and Results of
     Operations  --  Comparison  of Operating  Results for the Nine Months Ended
     June 30, 2000 and June 30, 1999 -- Other Expenses."

         As of June 30, 2000, the net book value of land,  buildings,  furniture
and equipment owned by us, less accumulated depreciation, totaled $8.2 million.

         In  March  1999,  FloridaFirst  Bank  sold a  former  branch  site.  In
connection with the sale of this property, FloridaFirst Bank agreed to indemnify
the  purchaser  for the costs of  obtaining  closure  with  state  environmental
authorities   regarding  the  necessity  of  further   remediation   of  certain
environmental  contamination on the sites due to outside sources.  We anticipate
that any  costs  related  to  obtaining  closure  with the  state  environmental
authorities should occur in fiscal year 2001. Any costs incurred will be applied
against the  deferred  gain,  then the  remaining  gain will be reflected in the
consolidated statement of earnings. FloridaFirst Bancorp has deferred a $190,000
gain on the sale of this property pending resolution of this matter and does not
currently  anticipate that it will incur additional  material expense associated
with the sale of this property.

                                       88

                                   Regulation

         Set forth below is a brief  description of certain laws relating to the
regulation  of us and  FloridaFirst  Bank after the  proposed  conversion.  This
description  does not purport to be complete and is qualified in its entirety by
reference to applicable laws and regulations.

Financial Modernization Legislation

         On  November  12,  1999,   President   Clinton   signed  into  law  the
Gramm-Leach-Bliley  Financial  Services  Modernization  Act,  which repealed the
prohibitions  against bank affiliations with securities and insurance firms. The
act authorizes  qualifying bank holding  companies to become  financial  holding
companies and thereby  affiliate with securities  firms and insurance  companies
and engage in other activities that are financial in nature.  Additionally,  the
act defines financial in nature to include securities underwriting,  dealing and
market  making;  sponsoring  mutual funds and  investment  companies;  insurance
underwriting and agency;  merchant banking  activities,  and activities that the
Federal  Reserve  Board has  determined  to be  closely  related to  banking.  A
qualifying national bank also may engage,  subject to limitations on investment,
in activities that are financial in nature,  other than insurance  underwriting,
insurance company portfolio investment, real estate development, and real estate
investment, through a financial subsidiary of the bank.

         The  act  repeals  the  "unitary   savings  and  loan  holding  company
exemption"  from the  restrictions  imposed by the Home  Owners' Loan Act on the
business  activities  of savings and loan holding  companies.  However,  the act
grandfathers from this provision companies that were already unitary savings and
loan  holding  companies  before  May 4, 1999 or that  result  from an  internal
reorganization  of such  preexisting  unitary holding  companies.  Grandfathered
unitary  savings  and  loan  holding  companies  have no  restrictions  on their
activities at the holding  company  level.  However,  non-grandfathered  unitary
savings and loan holding companies may engage only in activities  authorized for
savings  and loan  holding  companies  under  the Home  Owners'  Loan Act and in
banking,  securities,  insurance and merchant banking  activities  permitted for
financial  holding  companies  under the act.  Since  FloridaFirst  Bancorp  and
FloridaFirst  Bancorp MHC were unitary savings and loan holding companies before
May 4, 1999, we expect to be a  grandfathered  unitary  savings and loan holding
company upon completion of the conversion.  However,  there is no assurance that
the  Office of Thrift  Supervision  will  consider  us a  grandfathered  holding
company,  since we have not  requested  an  opinion  from the  Office  of Thrift
Supervision regarding our status under the act's grandfathered provisions.

         The act imposes  significant  new  financial  privacy  obligations  and
reporting requirements on all financial institutions,  including federal savings
associations.  Specifically,  the  statute,  among other  things,  will  require
financial institutions to:

o    to establish  privacy  policies and disclose them to customers  both at the
     commencement of a customer relationship and on an annual basis; and
o    to permit customers to opt out of a financial  institution's  disclosure of
     financial information to nonaffiliated third parties.

         The federal  financial  regulators have promulgated  final  regulations
implementing these provisions, which will become effective July 1, 2001.

         The act also enacts  significant  changes to the Federal Home Loan Bank
System.  The act expands the permissible uses of Federal Home Loan Bank advances
by community  financial  institutions,  under $500 million in assets, to include
funding loans to small businesses,  small farms and small agri-  businesses.  In
addition,  the act  makes  membership  in a  regional  Federal  Home  Loan  Bank
voluntary for federal savings associations.

                                       89


Regulation of FloridaFirst Bancorp, Inc.

         General.  Upon completion of the proposed conversion,  we will register
as a savings and loan holding company with the Office of Thrift Supervision.  We
will be required to file reports with the Office of Thrift  Supervision and will
be subject  to  supervision  and  periodic  examination  by the Office of Thrift
Supervision. In addition, the Office of Thrift Supervision will have enforcement
authority over us and any non-savings  institution  subsidiaries.  The Office of
Thrift Supervision can restrict or prohibit  activities that it determines to be
a serious risk to us. This  regulation is intended  primarily for the protection
of the depositors and not for the benefit of you, as our stockholders.

         Activities  Restrictions.  Because  FloridaFirst  Bancorp,  the current
mid-tier holding  company,  was a unitary savings and loan holding company prior
to May 4, 1999,  we expect to become a  grandfathered  unitary  savings and loan
holding  company  under  the   Gramm-Leach-Bliley  Act  following  the  proposed
conversion.  If we are a grandfathered  unitary holding company,  there would be
generally no  restrictions  on our  business  activities.  However,  there is no
assurance of the type of  activities we will be permitted to engage in, since we
have not  requested  an  opinion  from the  Office of Thrift  Supervision  as to
whether any restrictions will apply. Additionally,  if FloridaFirst Bank were to
fail to meet the Qualified  Thrift Lender Test,  then we would become subject to
the activities  restrictions of the Home Owners' Loan Act applicable to multiple
holding  companies.  See  "Regulation of FloridaFirst  Bank -- Qualified  Thrift
Lender Test."

         If we were to acquire control of another savings association,  we would
lose our grandfathered status under the act and our business activities would be
restricted  to  certain  activities  specified  by Office of Thrift  Supervision
regulation,  which include performing  services and holding properties used by a
savings institution  subsidiary,  certain activities  authorized for savings and
loan  holding  companies  as  of  March  5,  1987,  and  nonbanking   activities
permissible for bank holding companies  pursuant to the Bank Holding Company Act
of 1956 or  authorized  for  financial  holding  companies  pursuant to the act.
Furthermore,  no company may acquire control of us or  FloridaFirst  Bank unless
the company was a unitary  savings and loan holding  company on May 4, 1999,  or
became a unitary  savings and loan holding  company  pursuant to an  application
pending as of that date, or the company is only engaged in  activities  that are
permitted  for  multiple  savings and loan holding  companies  or for  financial
holding  companies  under  the  Bank  Holding  Company  Act  as  amended  by the
Gramm-Leach-Bliley Act.

         Mergers and  Acquisitions.  We must obtain  approval from the Office of
Thrift  Supervision before acquiring more than 5% of the voting stock of another
savings  institution  or savings and loan holding  company or acquiring  such an
institution or company by merger,  consolidation  or purchase of its assets.  In
evaluating an application  for us to acquire  control of a savings  institution,
the Office of Thrift  Supervision  would  consider the financial and  managerial
resources and future prospects of us and the target  institution,  the effect of
the  acquisition on the risk to the insurance  funds,  the  convenience  and the
needs of the community and competitive factors.

Regulation of FloridaFirst Bank

         General. As a federally  chartered,  insured savings association of the
Savings  Association  Insurance Fund,  FloridaFirst Bank is subject to extensive
regulation by the Office of Thrift Supervision and the Federal Deposit Insurance
Corporation.  Lending  activities and other investments must comply with federal
statutory  and  regulatory  requirements.  FloridaFirst  Bank is also subject to
reserve  requirements  of the Federal  Reserve  System.  Federal  regulation and
supervision  establishes  a  comprehensive  framework of  activities in which an
institution  can engage and is  intended  primarily  for the  protection  of the
Savings  Association  Insurance Fund and depositors.  This regulatory  structure
gives the regulatory authorities

                                       90


extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  and  examination   policies,   including   policies   regarding  the
classification  of assets and the  establishment of adequate  allowance for loan
losses.

         The Office of Thrift Supervision  regularly examines  FloridaFirst Bank
and prepares reports to FloridaFirst  Bank's board of directors on deficiencies,
if any,  found in its  operations.  FloridaFirst  Bank's  relationship  with its
depositors  and borrowers is also  regulated by federal law,  especially in such
matters  as the  ownership  of  savings  accounts  and the form and  content  of
FloridaFirst Bank's mortgage documents.

         FloridaFirst   Bank  must  file  reports  with  the  Office  of  Thrift
Supervision  and  the  Federal  Deposit  Insurance  Corporation  concerning  its
activities and financial  condition,  and must obtain regulatory approvals prior
to entering into certain  transactions  such as mergers with or  acquisitions of
other financial institutions.  Any change in applicable statutory and regulatory
requirements,  whether by the Office of Thrift Supervision,  the Federal Deposit
Insurance  Corporation  or the  United  States  Congress,  could have a material
adverse impact on us and FloridaFirst Bank, and their operations.

         Insurance  of  Deposit   Accounts.   The  Federal   Deposit   Insurance
Corporation  administers two separate deposit  insurance funds.  Generally,  the
Bank  Insurance  Fund insures the deposits of  commercial  banks and the Savings
Association  Insurance  Fund insures the deposits of savings  institutions.  The
Federal  Deposit  Insurance   Corporation  is  authorized  to  increase  deposit
insurance  premiums if it determines  such increases are appropriate to maintain
the  reserves  of either  the  Savings  Association  Insurance  Fund or the Bank
Insurance Fund or to fund the  administration  of the Federal Deposit  Insurance
Corporation.   In  addition,   the  Federal  Deposit  Insurance  Corporation  is
authorized to levy  emergency  special  assessments  on Bank  Insurance Fund and
Savings  Association  Insurance  Fund  members.  The Federal  Deposit  Insurance
Corporation  has  set  the  deposit  insurance   assessment  rates  for  Savings
Association  Insurance  Fund - member  institutions  for the first six months of
2000 at 0% to  .027%  of  insured  deposits  on an  annualized  basis,  with the
assessment rate for most savings institutions set at 0%.

         In addition,  all insured institutions of the Federal Deposit Insurance
Corporation are required to pay assessments to the corporation at an annual rate
of approximately  .0212% of insured deposits to fund interest  payments on bonds
issued  by the  Financing  Corporation,  an  agency  of the  Federal  government
established to recapitalize the predecessor to the Savings Association Insurance
Fund.  These  assessments  will continue until the Financing  Corporation  bonds
mature in 2017.

         Regulatory Capital  Requirements.  Office of Thrift Supervision capital
regulations require savings institutions to meet three capital standards:

o    tangible capital equal to 1.5% of total adjusted assets;
o    "Tier 1" or "core"  capital equal to at least 3% of total  adjusted  assets
     for savings  institutions that receive the highest  supervisory  rating for
     safety and soundness and 4% of total adjusted assets for all other thrifts;
     and
o    risk-based capital equal to 8% of total risk-weighted assets.

         For  a  discussion  of  FloridaFirst   Bank's   compliance  with  these
regulatory capital standards, see "Historical and Pro Forma Capital Compliance."

         For purposes of the Office of Thrift Supervision  capital  regulations,
tangible  capital is defined as core capital less all  intangible  assets except
for certain mortgage  servicing  rights.  Tier 1 and core capital are defined as
common stockholders' equity, noncumulative perpetual preferred stock and related
surplus, minority interests in the equity accounts of consolidated subsidiaries,
certain nonwithdrawable accounts and

                                       91


pledged  deposits of mutual  savings  associations  and  qualifying  supervisory
goodwill.  Tier 1 and core  capital are reduced by an  institution's  intangible
assets,  with limited exceptions for certain mortgage and nonmortgage  servicing
rights and purchased credit card  relationships.  Both core and tangible capital
are further  reduced by an amount  equal to the savings  institution's  debt and
equity  investments in  "nonincludable"  subsidiaries  engaged in activities not
permissible  to national  banks other than  subsidiaries  engaged in  activities
undertaken  as  agent  for  customers  or in  mortgage  banking  activities  and
subsidiary depository institutions or their holding companies.

         The risk-based capital standard for savings  institutions  requires the
maintenance  of  total  risk-based  capital  of  8%  of  risk-weighted   assets.
Risk-based  capital  is  comprised  of  core  and  supplementary   capital.  The
components  of  supplementary  capital  include,  among other items,  cumulative
perpetual preferred stock,  perpetual  subordinated debt, mandatory  convertible
subordinated  debt,  intermediate-term  preferred  stock, and the portion of the
allowance for loan losses not designated  for specific loan losses.  The portion
of the allowance for loan and lease losses  includable in supplementary  capital
is limited to a maximum of 1.25% of risk-weighted assets. Overall, supplementary
capital is limited to 100% of core capital. A savings  institution's  risk-based
capital is reduced by the amount of capital instruments held by other depository
institutions  pursuant  to  reciprocal  arrangements  and by the  amount  of the
institution's  equity  investments,  other  than  those  deducted  from core and
tangible   capital,   and  its  high   loan-to-value   ratio   land   loans  and
non-residential construction loans.

         A savings  institution's  risk-based  capital  requirement  is measured
against  risk-weighted  assets,  which  equal  the sum of each  on-balance-sheet
assets and the  credit-equivalent  amount of each off-balance-  sheet item after
being  multiplied by an assigned  risk weight.  These risk weights range from 0%
for cash to 100% for delinquent loans,  property  acquired through  foreclosure,
commercial loans, and other assets.

         Office of Thrift Supervision rules require a deduction from capital for
savings  institutions  with certain  levels of interest rate risk. The Office of
Thrift Supervision  calculates the sensitivity of an institution's net portfolio
value based on data submitted by the  institution in a schedule to its quarterly
Thrift  Financial  Report and using the  interest  rate risk  measurement  model
adopted by the Office of Thrift  Supervision.  The amount of the  interest  rate
risk component, if any, deducted from an institution's total capital is based on
the institution's Thrift Financial Report filed two quarters earlier. The Office
of Thrift Supervision has indefinitely postponed  implementation of the interest
rate risk component,  and  FloridaFirst  Bank has not been required to determine
whether it will be  required  to deduct an  interest  rate risk  component  from
capital.

         Dividend  and Other  Capital  Distribution  Limitations.  The Office of
Thrift Supervision  imposes various  restrictions or requirements on the ability
of savings institutions to make capital distributions, including cash dividends.

         A  savings  institution  that is a  subsidiary  of a  savings  and loan
holding company, such as FloridaFirst Bank, must file an application or a notice
with the Office of Thrift  Supervision  at least 30 days before making a capital
distribution.  A savings institution must file an application for prior approval
of a capital distribution if:

o    it  is  not  eligible  for  expedited   treatment  under  the  applications
     processing rules of the Office of Thrift Supervision;
o    the total  amount of all  capital  distributions,  including  the  proposed
     capital  distribution,  for the  applicable  calendar  year would exceed an
     amount  equal to the  savings  bank's net income for that year to date plus
     the institution's retained net income for the preceding two years;
o    it would not adequately be capitalized after the capital distribution; or

                                       92


o    the  distribution  would  violate  an  agreement  with the Office of Thrift
     Supervision or applicable regulation.

         FloridaFirst  Bank  will be  required  to file a  capital  distribution
notice or application  with the Office of Thrift  Supervision  before paying any
dividend  to us.  However,  capital  distributions  by us, as a savings and loan
holding company, will not be subject to the Office of Thrift Supervision capital
distribution rules.

         The Office of Thrift  Supervision  may  disapprove  a notice or deny an
application for a capital distribution if:

o    the savings  institution  would be  undercapitalized  following the capital
     distribution;
o    the proposed capital distribution raises safety and soundness concerns; or
o    the capital  distribution  would  violate a  prohibition  contained  in any
     statute, regulation or agreement.

         In addition, a federal savings institution cannot distribute regulatory
capital that is required for its liquidation account.

         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified  thrift  lender test or they become  subject to the business  activity
restrictions  and branching rules  applicable to national banks. To qualify as a
qualified thrift lender, a savings institution must either:

o    be deemed a "domestic  building  and loan  association"  under the Internal
     Revenue Code by  maintaining  at least 60% of its total assets in specified
     types of assets,  including  cash,  certain  government  securities,  loans
     secured  by  and  other  assets  related  to  residential   real  property,
     educational loans and investments in premises of the institution; or

o    satisfy the  statutory  qualified  thrift lender test set forth in the Home
     Owners' Loan Act by maintaining  at least 65% of its "portfolio  assets" in
     certain  qualified  thrift  investments,  defined  to  include  residential
     mortgages  and  related  equity   investments,   certain   mortgage-related
     securities,  small business loans, student loans and credit card loans, and
     50% of certain community  development  loans. For purposes of the statutory
     qualified thrift lender test,  portfolio assets are defined as total assets
     minus intangible assets, property used by the institution in conducting its
     business,  and  liquid  assets  equal to 10% of  total  assets.  A  savings
     institution  must  maintain  its status as a qualified  thrift  lender on a
     monthly  basis in at least nine out of every 12 months.  FloridaFirst  Bank
     met the qualified thrift lender test as of June 30, 2000 and in each of the
     last 12 months and, therefore, qualifies as a qualified thrift lender.

         Transactions with Affiliates.  Generally,  federal banking law requires
that  transactions  between a savings  institution or its  subsidiaries  and its
affiliates  must  be on  terms  as  favorable  to  the  savings  institution  as
comparable transactions with non-affiliates. In addition, certain types of these
transactions   are  restricted  to  an  aggregate   percentage  of  the  savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to  receive  loans  from the  savings  institution.  In
addition,  a savings  institution may not extend credit to any affiliate engaged
in  activities  not  permissible  for a bank  holding  company  or  acquire  the
securities  of any  affiliate  that is not a  subsidiary.  The  Office of Thrift
Supervision has the discretion to treat subsidiaries of savings  institutions as
affiliates on a case-by-case basis.

                                       93


         Community Reinvestment Act. Under the Community Reinvestment Act, every
insured depository  institution,  including  FloridaFirst Bank, has a continuing
and affirmative  obligation consistent with its safe and sound operation to help
meet the credit needs of its entire community, including low and moderate income
neighborhoods.  The  Community  Reinvestment  Act  does not  establish  specific
lending requirements or programs for financial institutions nor does it limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular community. The Community Reinvestment
Act  requires  the  Office  of  Thrift  Supervision  to  assess  the  depository
institution's  record of meeting the credit needs of its  community  and to take
such record  into  account in its  evaluation  of certain  applications  by such
institution,  such as a merger or the  establishment of a branch by FloridaFirst
Bank. An  unsatisfactory  Community  Reinvestment Act examination  rating may be
used as the  basis  for the  denial of an  application  by the  Office of Thrift
Supervision.  FloridaFirst Bank received a "satisfactory"  overall rating in its
most recent Community Reinvestment Act examination.

         Liquidity  Requirements.  All federal savings institutions are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts  and  borrowing  payable  in one year or less.  Depending  on  economic
conditions and savings flows of all savings  institutions,  the Office of Thrift
Supervision can vary the liquidity  requirement from time to time between 4% and
10%. Monetary penalties may be imposed on institutions for liquidity requirement
violations.

         Federal  Home Loan Bank  System.  FloridaFirst  Bank is a member of the
Federal Home Loan Bank of Atlanta, which is one of 12 regional Federal Home Loan
Banks.  Each  Federal Home Loan Bank serves as a reserve or central bank for its
members within its assigned region.  It is funded primarily from funds deposited
by financial  institutions  and proceeds  derived from the sale of  consolidated
obligations  of the  federal  home loan bank  system.  It makes loans to members
pursuant to policies and procedures established by the board of directors of the
Federal Home Loan Bank.

         As a member,  FloridaFirst  Bank is required to purchase  and  maintain
stock in the Federal Home Loan Bank of Atlanta in an amount equal to the greater
of  1% of  our  aggregate  unpaid  residential  mortgage  loans,  home  purchase
contracts or similar  obligations at the beginning of each year or 5% of Federal
Home Loan Bank advances. We are in compliance with this requirement. The Federal
Home Loan Bank  imposes  various  limitations  on advances  such as limiting the
amount of certain types of real estate  related  collateral to 30% of a member's
capital and limiting total advances to a member.

         The  Federal  Home Loan Banks are  required  to  provide  funds for the
resolution  of troubled  savings  institutions  and to  contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment and low- and moderate-income  housing projects.  These
contributions have adversely affected the level of dividends paid by the Federal
Home Loan Banks and could continue to do so in the future.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository institutions to maintain  non-interest-bearing  reserves at specified
levels against their checking accounts and non- personal  certificate  accounts.
The balances maintained to meet the reserve  requirements imposed by the Federal
Reserve System may be used to satisfy the Office of Thrift Supervision liquidity
requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.

                                       94


                                    Taxation

Federal Taxation

         Savings  institutions are subject to the Internal Revenue Code of 1986,
as amended, in the same general manner as other  corporations.  Prior to certain
changes to the code in 1996,  thrift  institutions  enjoyed a tax advantage over
banks with respect to determining additions to its bad debt reserves. All thrift
institutions, prior to 1996, were generally allowed a deduction for additions to
a reserve for bad debts. In contrast,  only "small banks," the average  adjusted
bases of all assets of such institution equals $500 million or less were allowed
a similar deduction for additions to their bad debt reserves. In addition, while
small banks were only allowed to use the experience  method in determining their
annual addition to a bad debt reserve, all thrift institutions generally enjoyed
a choice  between (1) the  percentage  of taxable  income  method  and,  (2) the
experience  method,  for  determining  the  annual  addition  to their  bad debt
reserve.  This  choice  of  methods  provided  a  distinct  advantage  to thrift
institutions  that continually  experienced  little or no losses from bad debts,
over  small  banks  in a  similar  situation,  because  thrift  institutions  in
comparison  to small banks were  generally  allowed a greater tax  deduction  by
using the percentage of taxable income method rather than the experience  method
to determine their deductible addition to their bad debt reserves.

         The code was revised in August 1996 to equalize  the taxation of thrift
institutions  and banks,  effective for taxable years  beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions for bad debts.  Now only thrift  institutions  that are treated as
small  banks  under the code may  continue  to account  for bad debts  under the
reserve method;  however,  such  institutions may only use the experience method
for determining  additions to their bad debt reserve.  Thrift  institutions that
are not treated as small  banks may no longer use the reserve  method to account
for their bad debts but must now use the specific charge-off method.

         The  revisions  to the  code in 1996  also  provided  that  all  thrift
institutions  must generally  recapture any  "applicable  excess  reserves" into
their taxable income,  over a six year period beginning in 1996;  however,  such
recapture  may be  delayed  up to two  years  if a  thrift  institution  meets a
residential-lending  test. Generally,  a thrift institution's  applicable excess
reserves equals the excess of (1) the balance of its bad debt reserves as of the
close of its taxable year beginning before January 1, 1996, over (2) the balance
of such  reserves  as of the close of its last  taxable  year  beginning  before
January 1, 1988, the pre-1988 reserves. FloridaFirst Bancorp will be required to
recapture $366,000 of applicable excess reserve.

         In addition,  all thrift  institutions  must  continue to keep track of
their pre-1988  reserves because this amount remains subject to recapture in the
future under the Code. A thrift  institution  such as FloridaFirst  Bank,  would
generally be required to recapture into its taxable income its pre-1988 reserves
in the case of certain excess  distributions to, and redemptions of FloridaFirst
Bancorp's  stockholders and in the case of a reduction in FloridaFirst Bancorp's
outstanding   loans  when  comparing  loans   currently   outstanding  to  loans
outstanding  at the  end  of the  base  year.  For  taxable  years  after  1995,
FloridaFirst  Bancorp  will  continue  to  account  for its bad debts  under the
reserve method. The balance of FloridaFirst Bancorp's pre- 1988 reserves equaled
$5.8 million.

         FloridaFirst  Bancorp  may exclude  from its income  100% of  dividends
received  from  FloridaFirst  Bank as a member of the same  affiliated  group of
corporations.  A 70% dividends received deduction generally applies with respect
to dividends  received from corporations that are not members of such affiliated
group.

         FloridaFirst Bancorp's federal income tax returns for the last five tax
years have not been audited by the IRS.

                                       95


State Taxation

         FloridaFirst  Bancorp  files  Florida  income tax returns.  For Florida
income tax purposes, savings institutions are presently taxed at a rate equal to
5.5% of taxable  income which is  calculated  based on federal  taxable  income,
subject to certain  adjustments,  including  the addition of interest  income on
state and municipal  obligations.  FloridaFirst  Bancorp also for Florida income
tax purposes reflects a credit for Florida intangible taxes paid, if applicable.

         FloridaFirst  Bancorp's state tax returns have not been audited for the
past five years.

                    Management of FloridaFirst Bancorp, Inc.

         We  consist  of  the  same   individuals  who  serve  as  directors  of
FloridaFirst  Bank.  Our  articles  of  incorporation  and bylaws  require  that
directors be divided into three classes,  as nearly equal in number as possible.
Each class of  directors  serves for a  three-year  period,  with  approximately
one-third  of the  directors  elected each year.  Our  officers  will be elected
annually by the board and serve at the board's discretion.

                         Management of FloridaFirst Bank

Directors and Executive Officers

         The Bylaws  requires that directors be divided into three  classes,  as
nearly equal in number as possible, each class to serve for a three year period,
with  approximately  one-third of the directors  elected each year. The Board of
Directors  currently  consists  of six  members,  each of whom also  serves as a
director of FloridaFirst Bancorp MHC and FloridaFirst Bancorp.

         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers, all of whom will continue to serve in the same
capacities after the conversion.


                           Age at                                        Current
                          June 30,                             Director   Term
             Name           2000        Position               Since(1)  Expires
- ----------------------  ----------  ------------------------ ----------- -------
Gregory C. Wilkes            52     President, Director          1995     2000
Llewellyn N. Belcourt        68     Director                     1989     2001
Stephen A. Moore, Jr.        58     Director                     1998     2001
Nis H. Nissen, III           59     Chairman of the Board        1996     2002
G.F. Zimmermann, III         56     Director                     1993     2000
J. Larry Durrence            60     Director                     2000     2000
Don A. Burdett               54     SVP - Retail Sales and
                                    Service
Kerry P. Charlet             47     SVP - Chief Financial
                                    Officer
William H. Cloyd             43     SVP - Chief Lending
                                    Officer
Marion Moore                 60     SVP - Deposit
                                    Administration
- -------------------
(1)      Refers to the year directors became a director of FloridaFirst Bank.

                                       96


         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         Gregory C. Wilkes has been FloridaFirst Bank's President,  Director and
Chief  Executive  Officer since 1995. From 1990 to 1995, Mr. Wilkes was employed
by Home Federal  Savings Bank in Rome,  Georgia,  where he served as  President,
Director and Chief  Executive  Officer.  He currently  serves as the Chairman of
Lakeland  Chamber of Commerce and also serves as a board member for the Lakeland
Chamber of Commerce, Lakeland Rotary Club, Polk Theatre, the YMCA, the Salvation
Army,  the  Florida  Southern  College  President's  Council,  and the  Lakeland
Regional Hospital  Foundation.  In addition,  Mr. Wilkes is the elected director
for the State of Florida  for the  Federal  Home Loan Bank of  Atlanta  and is a
member of the board of the  Florida  Bankers  Association  and board and faculty
member of the Florida School of Banking.

         Llewellyn N.  Belcourt has been a Director of  FloridaFirst  Bank since
1989.  Mr.  Belcourt is a  stockholder,  Director and Vice  President of Carter,
Belcourt & Atkinson,  P.A., an accounting firm located in Lakeland,  Florida. He
is Treasurer and a Board member of the Community  Foundation of Greater Lakeland
and Finance  Committee  Chairman  and a Board  member of the  Lakeland  Regional
Medical Center Foundation.

         Stephen A. Moore,  Jr. has been a Director of  FloridaFirst  Bank since
February  1998.  Mr. Moore is President,  Director and majority  stockholder  of
Moore Business Service,  Inc., an accounting firm located in Lakeland,  Florida.
He has been with Moore  Business  Service,  Inc. since 1974. Mr. Moore is also a
member of the  Lakeland  Rotary  Club,  a Director  and  officer of the  Central
Florida  Speech &  Hearing  Center,  and a Board  member  of the Polk  Community
College Foundation.

         Nis H. Nissen, III has been a Director of FloridaFirst Bank since 1996.
Mr. Nissen is President and Chief Executive Officer of Nissen Advertising, Inc.,
an advertising  and public  relations firm located in Lakeland,  Florida that he
has been  affiliated  with since 1971. He also is a member of the Rotary Club, a
Director  of the  Central  Florida  Speech  &  Hearing  Center,  a  Director  of
Crimestoppers of Polk County, Vice Chairman of the Public Information Committee,
Community  Foundation  of  Lakeland,  a member of the Fine Arts  Council  of the
Florida Southern Foundation of Lakeland,  and a member of the Board of Governors
of Florida Southern College.

         G.F.  Zimmermann,  III has been a Director of  FloridaFirst  Bank since
1993.  Mr.  Zimmermann  is President  and  majority  stockholder  of  Zimmermann
Associates,  Inc., a building design firm located in Lakeland, Florida, which he
has been with since  1974.  He has been  active  with the  Salvation  Army,  the
Kiwanis Club of Lakeland,  the Lakeland  Kiwanis  Foundation  and the Chamber of
Commerce.  He also has served as a member of the Habitat for  Humanity  Board of
Directors,  the City of Lakeland  Civil Service Board,  the Pension  Board,  the
Arbitration Board and the Lakeland Regional Medical Center Community Board.

         J. Larry  Durrence  was  elected a Director  of the Bank on January 28,
2000. Dr. Durrence is President of Polk Community  College with campuses in Polk
County,  Florida.  He is  active  with  the  United  Way,  Polk  Museum  of Art,
Volunteers in Service to the Elderly,  Polk  Economic  Education  Council,  Polk
Leadership & Learning  Academy,  Polk County Workforce  Development  Board, Polk
County  Career/Technical  Education  Task  Force,  AACC  Commission  on Economic
Workforce Development, and Heart Fund Walk.

                                       97


Executive Officers Who Are Not Directors

         Don A. Burdett  joined  FloridaFirst  Bank as Senior Vice  President of
Retail Banking in November 1998. Prior to joining FloridaFirst Bank, Mr. Burdett
served as a market  executive  and held various  sales  management  positions at
Barnett  Bank from 1979 to 1998.  Mr.  Burdett has  completed  various  graduate
banking programs during his career. Mr. Burdett has held leadership positions in
the  Clearwater  Chamber of  Commerce,  Suncoast  Junior  Achievement,  Eastlake
Optimist and has  participated  in both the  Leadership  Manatee and  Leadership
Lakeland Programs.

         Kerry P. Charlet has been Chief  Financial  and  Operations  Officer of
FloridaFirst  Bank since March 1998.  Prior to joining  FloridaFirst  Bank,  Mr.
Charlet  served in various  positions  from 1986 to 1994 at Florida  Bank,  FSB,
including  Executive Vice  President and Chief  Financial  Officer.  He was also
employed by AmSouth Bank of Florida from 1995 to 1998, where he served as Senior
Vice President and Chief  Financial  Officer.  Mr. Charlet has also served as an
officer  and  committee  chairman  for the Gator Bowl  Association,  Chairman of
Payment  Systems  Network,  and  president  and board  member of  various  youth
basketball organizations.

         William H. Cloyd has been Chief Lending  Officer of  FloridaFirst  Bank
since January 1998. Previously, Mr. Cloyd was Senior Vice President of Sun Trust
Bank Mid-Florida, N.A. He has also been active with the United Way, the Lakeland
North Rotary Club, the Lakeland Chamber of Commerce,  and has served as Chairman
of the Lakeland Downtown Development Authority.

         Marion  L.  Moore   serves  as  Senior   Vice   President   of  Deposit
Administration  for  FloridaFirst  Bank  and Mr.  Moore  has  been  employed  at
FloridaFirst  Bank since 1984. He has also been active with the Rotary Club, the
Boy Scouts of America,  the  Lakeland  Chamber of Commerce  and the Winter Haven
Chamber of Commerce.

Meetings and Committees of the Board of Directors of FloridaFirst Bancorp

         The board of directors  conducts its business  through  meetings of the
board and through activities of its committees.  During the year ended September
30, 1999, the board of directors held 13 regular meetings.  No director attended
fewer than 75% of the total meetings of the board of directors and committees on
which such director served during the year ended September 30, 1999. In addition
to other  committees,  as of  September  30,  1999,  FloridaFirst  Bancorp had a
Nominating  Committee,  a Compensation  Committee,  and an Audit Committee.  The
committees of FloridaFirst Bancorp will become our committees.

         The  Nominating  Committee  consists  of the  Board of  Directors.  The
Nominating  Committee,  which is not a standing  committee,  met once during the
1999 fiscal year.

         The Compensation  Committee is comprised of Directors Belcourt,  Nissen
and   Zimmermann.   This  standing   committee  meets  annually  to  review  the
compensation of the chief executive  officer.  The Committee met once during the
1999 fiscal year.

         The Audit Committee consists of Directors Belcourt, Durrence and Moore.
The Audit Committee meets at least  semi-annually and meets with its independent
certified public accountants to review the results of the annual audit and other
related  matters.  The audit  committee  met two  times  during  the year  ended
September 30, 1999.

                                       98


Director Compensation

         During  1999  each  director  was paid a fee of $1,000  for each  board
meeting attended and each director emeritus was paid $667 per board meeting. The
chairman of the board receives an additional  $1,500 fee for each board meeting.
Each non-management  director was paid $200 for each committee meeting attended.
The total fees paid to the directors for the year ended  September 30, 1999 were
approximately $162,200.

         In addition,  FloridaFirst Bank has adopted a Directors  Consultant and
Retirement  Plan for all directors  following  retirement  and  completion of at
least 10 years of service.  If a director agrees to become a consulting director
to our board after retirement, he or she will receive a monthly payment equal to
the Board fee in effect at the date of retirement,  currently  $1,000 per month,
for a period  of 120  months.  Benefits  under  such  plan  will  begin  after a
director's  retirement.  If there is a change in control,  all directors will be
presumed  to have not  less  than 10 years of  service  and each  director  will
receive  a lump sum  payment  equal to the  present  value  of  future  benefits
payable.  During fiscal 1999, there were no payments by FloridaFirst  Bank under
the plan.

         On October  19,  1999 under the stock  option  plan and the  restricted
stock plan,  each director was awarded stock options and  restricted  stock plan
shares.  Under the stock  option  plan,  each  director  was granted  options to
purchase shares of common stock at $8.50 per share.  Under the restricted  stock
plan,  each  director  was awarded  shares of common  stock.  Option  shares and
restricted  stock  plan  shares  are  exercisable  at the  rate of 20% per  year
commencing on July 19, 2000.  Under the option plan and  restricted  stock plan,
Mr. Wilkes received 63,785 options and 27,038 restricted stock plan shares.  All
non- employee directors,  except Mr. Durrence,  each received 10,800 options and
4,635  restricted  stock plan shares.  In accordance  with the restricted  stock
plan, dividends are paid on shares awarded or held in the restricted stock plan.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned,  for services  rendered during the
fiscal years ended September 30, 1999 and 1998, by our chief executive  officer,
chief financial  officer and chief lending officer,  who were the only executive
officers to receive  compensation  in salary and bonus in excess of $100,000 for
the fiscal year ended September 30, 1999.

                                       99




                                                Annual Compensation(1)(2)
                                        ------------------------------------
                                Fiscal                       Other Annual       All Other
Name and Principal Position     Year    Salary($)   Bonus($) Compensation($)  Compensation($)
- ---------------------------     ----    ------      -----    ------------     ---------------
                                                                 
Gregory C. Wilkes, President    1999    185,400      3,875       13,000          132,999(3)
and Chief Executive Officer     1998    164,500      2,400       13,000               --

Kerry P. Charlet, Senior Vice   1999    113,125     22,838           --           44,786(4)
President and Chief Financial   1998     61,875         --           --               --
Officer

William H. Cloyd, Senior Vice   1999    102,500     11,659           --           42,787(5)
President and Chief Lending     1998     68,700         --           --               --
Officer



- -----------------
(1)      All compensation set forth in the table was paid by FloridaFirst Bank.
(2)      Does not  include  shares of  restricted  stock or options to  purchase
         shares of Common  stockthat  were  awarded on  October  19,  1999.  Mr.
         Charlet received 32,500 options and 18,000 restricted stock shares. Mr.
         Cloyd received 25,000 options and 15,000 restricted stock shares. For a
         description of the awards, see "-- Directors Compensation."
(3)      Includes $59,000 related to an accrual under the supplemental executive
         retirement plan; approximately 1,300 shares of Common stockscheduled to
         be allocated  under the employee  stock  ownership plan as of September
         30,  1999 with a market  value as of  September  30,  1999 of $8.38 per
         share;  $4,162 in  FloridaFirst  Bancorp  matching  funds in the 401(k)
         retirement plan (employee  contributions  are included in salary);  and
         $58,437 from a lump sum distribution of FloridaFirst  Bank's terminated
         pension plan.
(4)      Includes $33,000 related to an accrual under the supplemental executive
         retirement plan;  approximately 975 shares of Common  stockscheduled to
         be allocated  under the employee  stock  ownership plan as of September
         30,  1999 with a market  value as of  September  30,  1999 of $8.38 per
         share;  and $3,236 in company  matching funds in the 401(k)  retirement
         plan (employee contributions are included in salary).
(5)      Includes $33,000 related to an accrual under the supplemental executive
         retirement plan;  approximately 810 shares of Common  stockscheduled to
         be allocated  under the employee  stock  ownership plan as of September
         30,  1999 with a market  value as of  September  30,  1999 of $8.38 per
         share;  and $2,662 in company  matching funds in the 401(k)  retirement
         plan (employee contributions are included in salary).

         Employment  Agreements.  FloridaFirst  Bank has entered  into  separate
employment  agreements  with Mr.  Wilkes,  Mr.  Charlet and Mr.  Cloyd.  Messrs.
Wilkes',  Charlet's  and Cloyd's  current base salaries  under their  employment
agreements are $200,000,  $132,000 and $120,000,  respectively.  Messrs. Wilkes'
and  Charlet's  employment  agreements  have a term of three  years,  while  Mr.
Cloyd's  agreement has a term of two years.  The agreements may be terminated by
FloridaFirst Bank for "just cause" as defined in the agreement.  If FloridaFirst
Bank terminates any of these three individuals  without just cause, they will be
entitled to a continuation of their salary from the date of termination  through
the remaining term of the  agreement,  but in no event for a period of less than
one year.  The  employment  agreements  contain a provision  stating  that after
Messrs.  Wilkes',  Charlet's or Cloyd's  employment  is terminated in connection
with any change in control,  the individual will be paid a lump sum amount equal
to 2.99  times his  five-year  average  annual  taxable  cash  compensation.  If
payments had been made under the  agreements  as of June 30, 2000,  the payments
would have equaled approximately $1,250,000.

         Supplemental   Executive   Retirement  Plan.   FloridaFirst   Bank  has
implemented a supplemental  executive retirement plan for the benefit of Messrs.
Wilkes,  Charlet and Cloyd.  The  supplemental  executive  retirement  plan will
provide benefits at age 65 that would be comparable to approximately 83% of the

                                       100


benefits  that  would  have  accrued  under the  terminated  pension  plan after
retirement at age 65. If a participant  terminates  employment  prior to age 65,
then the target retirement  benefits will be reduced.  The accumulated  deferred
compensation account for each participant will be payable to such participant at
anytime  following  termination  of employment  after  attainment of age 55, the
death or disability of the participant, or termination of employment following a
change in control of FloridaFirst  Bank whereby  FloridaFirst Bank or its parent
company is not the  resulting  entity.  For the fiscal year ended  September 30,
1999,  Messrs.  Wilkes,  Charlet  and Cloyd had accrued  supplemental  executive
retirement  plan  benefits  of  approximately  $44,000,  $25,000,  and  $25,000,
respectively, and such benefits for the individuals were not vested.

         Employee Stock Ownership Plan.  FloridaFirst Bank maintains an employee
stock  ownership plan as part of its retirement  benefit  program.  The employee
stock  ownership  plan holds  183,808  shares of Common  stockfor  allocation to
employees over the next nine years. Presently, the employee stock ownership plan
has a debt of $1,838,080 payable to FloridaFirst Bancorp related to the purchase
of such Common Stock. As part of the conversion, the plan anticipates purchasing
an additional  218,983 shares  representing 8.0% of the shares to be offered for
sale at the mid-point of the range.  Such stock purchase will be financed with a
loan from us in the amount of  $2,189,830,  in addition to our  refinancing  the
existing plan debt of $1,838,080. The stock held by the employee stock ownership
plan  will  be  allocated  to plan  participants  over  the  next  10  years  as
contributions are made by FloridaFirst Bank to this retirement plan. At present,
FloridaFirst Bank anticipates contributing  approximately $400,000 annually plus
interest  to the plan.  Benefits  under the plan  will vest  immediately  upon a
change of control of us or FloridaFirst Bank.

Stock Benefits

         Stock Option Plan. In October 1999, the  stockholders  of  FloridaFirst
Bancorp  approved a plan  authorizing  the  issuance of up to 270,385  shares of
common  stock  upon  the  exercise  of stock  options  that  may be  granted  to
directors,  officers  and  employees.  Such  options  shall be adjusted  for the
Exchange Ratio.

         Restricted   Stock  Plan.  In  October  1999,   the   stockholders   of
FloridaFirst  Bancorp  approved a restricted stock plan authorizing the issuance
of up to 108,154  shares of common stock to directors,  officers and  employees.
Such stock awards vest over a five-year  period. At June 30, 2000, 57,879 shares
have been purchased in the market by  FloridaFirst  Bank and  FloridaFirst  Bank
intends to purchase the remaining  50,275 shares in the market after  completion
of the  conversion.  The actual number of shares  purchased after the conversion
will vary based  upon the  exchange  ratio  applied  to the  minority  shares of
FloridaFirst Bancorp.

Benefits To Be Considered Following Completion Of The Conversion

         2001 Stock Option Plan. We intend to submit for  stockholder  approval,
no earlier  than six months after the  completion  of the  conversion,  the 2001
stock option plan for directors,  officers and employees of us and  FloridaFirst
Bank. If approved by the  stockholders,  the 2001 stock option plan will reserve
10% of the shares  sold in the  offering to be issued  when  options  granted to
directors,  officers,  and  employees are  exercised.  Ten percent of the shares
issued in the offering would amount to 232,687 shares,  273,729 shares,  314,795
shares or 362,017 shares at the minimum, mid-point, maximum and adjusted maximum
of the offering range, respectively.  No options would be granted under the 2001
stock option plan until the date on which stockholder approval is received.

                                       101


         The exercise  price of the options  granted under the 2001 stock option
plan will be equal to the fair  market  value of the shares on the date of grant
of the stock  options.  If the 2001 stock option plan is adopted within one year
following the offering, options will vest at a rate of 20% at the end of each 12
months of  service  with  FloridaFirst  Bank  after  the date of grant.  Options
granted  under the 2001 stock option plan would be adjusted for capital  changes
such as stock  splits  and stock  dividends.  Awards  will be 100%  vested  upon
termination  of  employment  due to death or  disability,  and if the 2001 stock
option plan is adopted more than one year after the conversion,  awards would be
100% vested upon normal  retirement or a change in control of us or FloridaFirst
Bank. Under Office of Thrift Supervision rules, if the 2001 stock option plan is
adopted  within one year of the  conversion,  no individual  officer may receive
more than 25% of the awards under the plan, no nonemployee  director may receive
more than 5% of the awards under the plan,  and all  nonemployee  directors as a
group  can  receive  no  more  than  30% of the  awards  under  the  plan in the
aggregate.

         The 2001 stock  option plan would be  administered  by a  committee  of
nonemployee  members of our board of directors.  Options  granted under the 2001
stock option plan to employees may be  "incentive"  stock  options,  designed to
result in a beneficial tax treatment to the employee but no tax deduction to us.
Non-qualified  stock  options  may also be granted to  employees  under the 2001
stock option plan, and will be granted to the nonemployee  directors who receive
stock  options.  In the event an option  recipient  terminated his employment or
service as an employee or director,  the options would terminate  during certain
specified periods.

         2001  Restricted  Stock Plan. We also intend to submit for  stockholder
approval, no earlier than six months after the completion of the conversion, the
2001  restricted  stock  plan.  The 2001  restricted  stock plan is  designed to
encourage  directors,  officers  and  employees to continue  their  service with
FloridaFirst  Bank by giving  them an  ownership  interest in us. If approved by
stockholders,  the 2001 restricted stock plan will reserve 4% of the shares sold
in the offering or 93,075 shares,  109,491 shares,  125,918 or 144,807 shares at
the  minimum,  midpoint,  maximum and adjusted  maximum of the  offering  range,
respectively.  In the event the 2001 restricted  stock plan is adopted more than
one year following the completion of the  conversion,  it would reserve up to 4%
of the shares  sold in the  offering  for  awards to  officers,  directors,  and
employees.  The officers,  directors, and employees will be awarded common stock
under the 2001 restricted  stock plan without having to pay cash for the shares.
No awards would be made under the 2001  restricted  stock plan until the date on
which stockholder approval is received.

         Awards under the 2001  restricted  stock plan would be  nontransferable
and nonassignable, and during the lifetime of the recipient could only be earned
by him. Under Office of Thrift  Supervision  rules, if the 2001 restricted stock
plan is adopted within one year following the  conversion,  the shares which are
subject  to an  award  would  vest at a rate  of 20% at the end of each  full 12
months of service with  FloridaFirst  Bank after the date of grant of the award.
Awards would be adjusted for capital  changes such as stock  dividends and stock
splits.  Awards would be 100% vested upon  termination  of employment or service
due to death or  disability,  and if the 2001  restricted  stock plan is adopted
more than one year after the conversion, awards would be 100% vested upon normal
retirement or a change in control of us or  FloridaFirst  Bank. If employment or
service were to terminate for other reasons,  the award  recipient would forfeit
any  nonvested  award.  If employment  or service is  terminated  for cause,  as
defined in the 2001 restricted stock plan, shares not already delivered would be
forfeited.  Under Office of Thrift  Supervision  rules,  if the 2001  restricted
stock plan is adopted within one year of the conversion,  no individual  officer
may receive more than 25% of the awards under the plan, no nonemployee  director
may  receive  more than 5% of the  awards  under the plan,  and all  nonemployee
directors  as a group may receive no more than 30% of the awards  under the plan
in the aggregate.

                                       102


         The  recipient  of an award  will  recognize  income  equal to the fair
market value of the stock earned,  determined as of the date of vesting,  unless
the  recipient  makes an election  under  Section  83(b) of the Code to be taxed
earlier.  The amount of income recognized by the recipient would be a deductible
expense  for our tax  purposes.  If the 2001  restricted  stock  plan is adopted
within one year  following the  conversion,  dividends  and other  earnings will
accrue and be payable to the award  recipient  when the shares vest. If the 2001
restricted  stock plan is  adopted  within one year  following  the  conversion,
shares not yet vested will be voted by the trustee of the 2001 restricted  stock
plan,  taking into account the best  interests of the award  recipients.  If the
2001  restricted  stock  plan is  adopted  more  than  one  year  following  the
conversion,  dividends  declared on unvested  shares will be  distributed to the
recipient  when paid,  and the  recipient  will be entitled to vote the unvested
shares.

Beneficial Ownership of FloridaFirst Bancorp Common Stock

         The following  table includes,  as of June 30, 2000,  information as to
FloridaFirst  Bancorp common stock beneficially owned by all directors and named
executive officers of FloridaFirst  Bancorp,  and by all directors and executive
officers as a group.




 Name and Address                             Amount of Shares Owned and                     Percent of Shares of
of Beneficial Owners                          Nature of Beneficial Ownership          Common Stock Outstanding
- --------------------                          ------------------------------          ------------------------

Beneficial Owners of More Than 5%:

                                                                                      
FloridaFirst Bancorp, MHC                            3,049,024                                57.0%(1)
205 East Orange Street
Lakeland, Florida  33801-4611

Directors:
Llewellyn N. Belcourt                                    5,000 (3)(5)                           -- (2)(6)
J. Larry Durrence                                          200 (5)                              -- (2)(6)
Stephen A. Moore, Jr.                                   24,000 (3)                             1.0 (2)
Nis H. Nissen, III                                      25,000 (3)                             1.1 (2)
Gregory C. Wilkes                                       30,480 (3)(4)                          1.3 (2)
G. F. Zimmermann, III                                   12,000 (3)(5)                           -- (2)(6)

Named Executive Officers Who
Are Not Directors:
Kerry P. Charlet                                        21,276 (3)(4)(5)                        -- (2)(6)
William H. Cloyd                                         6,064 (3)(4)                           -- (2)(6)

Total shares beneficially owned by
all Directors and Executive Officers
as a group (10 persons)                                131,333 (3)(4)(5)                       2.5%(2)


- -------------------------
(1)  Based on 5,347,297 shares outstanding.
(2)  Based on 2,298,273 shares held by persons other than  FloridaFirst  Bancorp
     MHC.
(3)  The share amounts  exclude stock options and restricted  stock shares since
     such awards are not  exercisable or vested within 60 days of June 30, 2000.
     See " -- Director's Compensation" and " -- Executive Compensation."

(footnote continued on next page.)

                                       103


(4)  For Messrs.  Wilkes,  Charlet and Cloyd the amount of shares owned  include
     the following  number of shares under  FloridaFirst  Bank's  employee stock
     ownership plan: 1,480, 1,276 and 1,064, respectively.
(5)  Includes shares of Common stockheld directly as well as by spouses or minor
     children,  in trust and other  indirect  ownership,  over which  shares the
     individuals  effectively  exercise sole voting and investment power, unless
     otherwise  indicated.  Excludes  183,800  unallocated  shares  held  by the
     employee stock  ownership plan and also excludes  53,244 shares  previously
     awarded but presently  subject to forfeiture  held by  FloridaFirst  Bank's
     restricted  stock plan over which  certain  directors,  as  trustees to the
     employee stock ownership plan and the restricted stock plan,  respectively,
     exercise shared voting and investment  power.  Such individuals  serving as
     trustees disclaim beneficial ownership with respect to such shares.
(6)  Less than 1.0% of the shares outstanding.

Certain Relationships And Related Transactions

         No directors,  executive  officers or immediate  family members of such
individuals  were engaged in  transactions  with us or any subsidiary  involving
more than $60,000,  other than through a loan, during the nine months ended June
30, 2000 and the year ended September 30, 1999.  Furthermore,  FloridaFirst Bank
had no "interlocking" relationships in which:

o        any executive  officer is a member of the board of directors of another
         entity,  one of whose  executive  officers are a member of FloridaFirst
         Bank's board of directors; or where
o        any  executive  officer is a member of the  compensation  committee  of
         another  entity,  one  of  whose  executive  officers  is a  member  of
         FloridaFirst Bank's board of directors.

         FloridaFirst  Bank has  followed  the  policy of  offering  residential
mortgage  loans for the financing of personal  residences  and consumer loans to
its officers,  directors and employees. Loans are made in the ordinary course of
business and also made on substantially the same terms and conditions, including
interest rate and collateral,  as those of comparable transactions prevailing at
the time with other  persons,  and do not  include  more than the normal risk of
collectibility or present other unfavorable features.

Subscriptions By Executive Officers And Directors

         The table below sets forth,  for each of our  directors  and  executive
officers the following information:

          (1)  the number of exchange shares to be held upon consummation of the
               conversion, based upon their beneficial ownership of FloridaFirst
               Bancorp common stock as of June 30, 2000;

          (2)  the  proposed   purchases  of   subscription   shares,   assuming
               sufficient  shares are available to satisfy their  subscriptions;
               and

          (3)  the total amount of our common stock to be held upon consummation
               of the conversion.


                                       104



In each case, it is assumed that subscription shares are sold at the midpoint of
the offering  range.  Because of  limitations  on the  purchase of  subscription
shares,  directors  and  executive  officers  may be precluded  from  purchasing
subscription  shares if the offering is sold at the maximum or the  maximum,  as
adjusted, of the offering range. See "The  Offering--Limitations on Common Stock
Purchases."



                                                             Proposed Purchases of                      Total Common Stock
                                                              Conversion Stock(1)                              Held
                                                   ----------------------------------------- ---------------------------------------
                                 Number of
                                   Exchange
                                 Shares to be
            Name                  Held(2)(3)          Number of Shares         Amount($)        Number of Shares       % of Total(4)
- ---------------------------- --------------------  ---------------------- ------------------ ---------------------- ----------------
                                                                                        
Gregory C. Wilkes                   27,356                  20,000            200,000                 47,356                 --
Llewellyn N. Belcourt                4,488                   1,000             10,000                  5,488                 --
Stephen A. Moore, Jr.               21,540                  20,000            200,000                 41,540                 --
Nis H. Nissen, III                  22,438                  20,000            200,000                 42,438                 --
G. F. Zimmermann, III               10,770                   1,000             10,000                 11,770                 --
J. Larry Durrence                      180                     500              5,000                    680                 --
Don A. Burdett                       1,436                   1,000             10,000                  2,436                 --
Kerry P. Charlet                    19,095                  10,000            100,000                 29,095                 --
William H. Cloyd                     5,442                   2,500             25,000                  7,942                 --
Marion Moore                         4,488                   1,000             10,000                  5,488
                                   -------                  ------            -------               --------
         Total                     117,233                  77,000            770,000                194,233                4.0
                                   =======                  ======            =======                =======            =======

- -------------------
(1)      Includes  proposed  subscriptions,  if any,  by  associates.  Does  not
         include the  subscription  order by the employee stock  ownership plan.
         Purchases by the employee stock ownership plan are expected to be 8% of
         the shares sold in the offering.
(2)      Does not include  shares  underlying  options and shares of  restricted
         stock.  Such option  shares and  restricted  stock are not  exercisable
         within  60 days of June  30,  2000.  See "--  Beneficial  Ownership  of
         FloridaFirst Bancorp Common Stock."
(3)      Does not include stock options and awards that may be granted under our
         2001 stock  option plan and 2001  restricted  stock plan if these plans
         are approved by stockholders at an annual meeting or special meeting of
         stockholders at least six months following the conversion.
(4)      Less than 1.0% of the shares outstanding.

                                       105


                       Comparison of Stockholders' Rights

General

         As a result of the conversion,  holders of FloridaFirst  Bancorp common
stock  will  become  stockholders  of  us.  There  are  certain  differences  in
stockholder  rights arising from  distinctions  between  FloridaFirst  Bancorp's
federal charter and bylaws and our articles of incorporation  and bylaws,  which
are based on Florida corporate law. Additionally, there are distinctions between
laws  applicable  to  federally  chartered  savings   institutions  and  holding
companies and laws applicable to Florida corporations.

         The discussion herein is not intended to be a complete statement of the
differences affecting the rights of stockholders, but rather as a summary of the
material differences and similarities affecting the rights of stockholders.  The
discussion  herein is  qualified in its entirety by reference to our articles of
incorporation  and bylaws and the Florida  Business  Corporation Act. See "Where
You Can Find Additional  Information" for procedures for obtaining a copy of our
articles of incorporation and bylaws.

         Authorized  Capital  Stock.  Our  authorized  capital stock consists of
80,000,0000  shares of common stock,  par value $.10 per share,  and  20,000,000
shares of  preferred  stock,  no par value.  FloridaFirst  Bancorp's  authorized
capital stock consists of 18,000,000 shares of common stock and 2,000,000 shares
of preferred stock, par value $.10 per share. The shares of our common stock and
preferred  stock were  authorized in an amount greater than that to be issued in
the  conversion to provide our Board of Directors  with  flexibility  to effect,
among other transactions, financing, acquisitions, stock dividends, stock splits
and employee stock options. However, these additional authorized shares may also
be used by our Board of  Directors,  consistent  with their  fiduciary  duty, to
deter future  attempts to gain  control of us. Our Board of  Directors  also has
sole  authority  to  determine  the terms of any one or more series of preferred
stock, including voting rights,  conversion rates, and liquidation  preferences.
As a result of the ability to fix voting rights for a series of preferred stock,
the  Board  of  Directors  has the  power,  to the  extent  consistent  with its
fiduciary  duty,  to issue a series of  preferred  stock to persons  friendly to
management  in order to attempt  to block a post  tender  offer  merger or other
transaction by which a third party seeks control,  and thereby assist management
to retain its  position.  Our Board of Directors  currently has no plans for the
issuance of  additional  shares,  other than the issuance of  additional  shares
pursuant to stock benefit plans.

         Issuance of Capital Stock. Pursuant to applicable laws and regulations,
FloridaFirst  Bancorp  MHC is  required  to own not less than a majority  of the
outstanding FloridaFirst Bancorp common stock. There will be no such restriction
applicable to the ownership of our common stock  following  consummation  of the
conversion.

         Our  articles  of  incorporation  do not  contain  restrictions  on the
issuance  of shares of  capital  stock to  directors,  officers  or  controlling
persons of us, whereas  FloridaFirst  Bancorp's  federal stock charter restricts
such  issuance  to  general  public  offerings  or,  if  qualifying  shares,  to
directors,  unless  the share  issuance  or the plan  under  which they would be
issued has been approved by a majority of the total votes eligible to be cast at
a legal stockholders' meeting. Thus,  stock-related  compensation plans, such as
stock  option  plans,  could be adopted by us without  stockholder  approval and
shares of our capital  stock could be issued  directly to  directors or officers
without  stockholder  approval.  The  bylaws  of  the  National  Association  of
Securities  Dealers,   Inc.,  however,   generally  require   corporations  with
securities  quoted on the Nasdaq  National  Market System to obtain  stockholder
approval of most stock compensation plans for

                                       106


directors,  officers and key employees of the  corporation.  Moreover,  although
generally not required, stockholder approval of stock-related compensation plans
may be sought in certain  instances in order to qualify such plans for favorable
federal  income  tax  and  securities  law  treatment  under  current  laws  and
regulations.

         Voting Rights.  Neither FloridaFirst Bancorp's federal stock charter or
bylaws  nor our  articles  of  incorporation  or bylaws  currently  provide  for
cumulative  voting  in  elections  of  directors.   For  additional  information
regarding voting rights,  see "--Limitations on Acquisitions of Voting Stock and
Voting Rights" below.

         Payment  of  Dividends.  The  ability  of  FloridaFirst  Bancorp to pay
dividends  on its capital  stock is  restricted  by  regulations  and by federal
income tax  considerations  related to federal savings  institutions and holding
companies such as FloridaFirst  Bank and FloridaFirst  Bancorp.  Although we are
not subject to these  restrictions  on our  dividends,  such  restrictions  will
indirectly  affect  us  because  dividends  from  FloridaFirst  Bank will be our
primary source of funds for the payment of dividends to our stockholders.
 See  "Regulation--Regulation  of FloridaFirst  Bank--Dividend and Other Capital
Distribution Limitations."

         Certain restrictions generally imposed on Florida corporations may also
have an impact on our ability to pay dividends.  Florida law generally  provides
that we would be prohibited  from paying a dividend if, after such payment,  the
company  would  not be able  to pay  its  debts  as  they  became  due or if the
company's total assets would be less than the sum of its total  liabilities plus
the amount that would be  required,  if the company  were to be dissolved at the
time of the distribution, to satisfy the preferential rights upon dissolution of
stockholders  whose  preferential  rights are  superior to those  receiving  the
distribution.

         Board of  Directors.  FloridaFirst  Bancorp's  federal  bylaws  and our
articles of  incorporation  and bylaws each  require that our Board of Directors
and that of  FloridaFirst  Bancorp shall be divided into three classes as nearly
equal in number as possible  and that the members of each class shall be elected
for a term of three years and until their  successors are elected and qualified,
with one class being elected annually.

         Under  FloridaFirst  Bancorp's  bylaws,  any  vacancies in the Board of
Directors of  FloridaFirst  Bancorp may be filled by the  affirmative  vote of a
majority of the remaining  directors although less than a quorum of the Board of
Directors.  Persons  elected by the  directors of  FloridaFirst  Bancorp to fill
vacancies may only serve until the next annual  meeting of  stockholders.  Under
our articles of incorporation,  any vacancy occurring in our Board of Directors,
including  any  vacancy  created  by  reason  of an  increase  in the  number of
directors,  may be filled by the remaining directors, and any director so chosen
shall hold office for the  remainder  of the term to which the director has been
elected and until his or her successor is elected and qualified.

         Limitations on Liability.  Our articles of  incorporation  provide that
our  directors  shall not be  personally  liable for monetary  damages to us for
certain actions as directors,  except for liabilities  that involve a director's
willful misconduct or the director's  conscious  disregard for the best interest
of us, the authorization of unlawful  distributions,  a director's receipt of an
improper  personal benefit from his or her position as a director or a violation
of criminal law, unless the director had reasonable cause to believe that his or
her conduct was lawful.  This provision might, in certain instances,  discourage
or deter  stockholders or management  from bringing a lawsuit against  directors
for a breach of their duties even though such an action,  if  successful,  might
have benefitted us.

         Currently,  federal  law does not permit  federally  chartered  holding
companies  such as  FloridaFirst  Bancorp  to limit the  personal  liability  of
directors  in the  manner  provided  by  Florida  law and the laws of many other
states.

                                       107


         Indemnification   of   Directors,   Officers,   Employees  and  Agents.
FloridaFirst  Bancorp's  federal charter and bylaws do not contain any provision
relating to indemnification  of directors and officers of FloridaFirst  Bancorp.
Under current Office of Thrift Supervision  regulations,  however,  FloridaFirst
Bancorp  shall  indemnify  its  directors,  officers and employees for any costs
incurred  in  connection  with  any  litigation   involving  any  such  person's
activities  as a director,  officer or  employee if such person  obtains a final
judgment  on the merits in his or her favor.  In  addition,  indemnification  is
permitted in the case of a settlement,  a final judgment  against such person or
final  judgment  other  than  on the  merits,  if a  majority  of  disinterested
directors  determine  that such person was acting in good faith within the scope
of his or her employment as he or she could  reasonably  have perceived it under
the  circumstances  and for a purpose he or she could  reasonably  have believed
under the circumstances was in the best interest of FloridaFirst  Bancorp or its
stockholders.  We are also  permitted  to pay  ongoing  expenses  incurred  by a
director, officer or employee if a majority of disinterested directors concludes
that such person may  ultimately be entitled to  indemnification.  Before making
any  indemnification  payment,  we are  required  to notify the Office of Thrift
Supervision  of our intention  and such payment  cannot be made if the Office of
Thrift Supervision objects thereto.

         Our officers,  directors,  agents and employees  are  indemnified  with
respect to certain  actions  pursuant to our  articles of  incorporation,  which
complies  with Florida law regarding  indemnification.  Florida law allows us to
indemnify the aforementioned  persons for expenses,  settlements,  judgments and
fines in suits in which such  person has been made a party by reason of the fact
that he or she is or was an agent of us. No such indemnification may be given if
such person is liable to the corporation for an unlawful  distribution,  if such
person  personally  received a benefit to which he or she was not  entitled,  if
such person  acted with  willful  misconduct  or a conscious  disregard  for the
corporation's  best interests in a action by the corporation or in a stockholder
derivative action, or if the person's acts or omissions  constituted a violation
of the criminal law,  unless such person had reasonable  cause to believe his or
her conduct was lawful or had no reasonable  cause to believe his or her conduct
was unlawful.

         Special Meetings of Stockholders. Our articles of incorporation provide
that  special  meetings  of our  stockholders  may be  called  by the  board  of
directors,  a committee  of the board of  directors,  or the holders of not less
than 50% of the shares entitled to vote.  FloridaFirst Bancorp's federal charter
provides that special  meetings of FloridaFirst  Bancorp's  stockholders  may be
called by the Chairman,  the President,  a majority of the Board of Directors or
the  holders of not less than a majority  of the  outstanding  capital  stock of
FloridaFirst Bancorp entitled to vote.

         Stockholder  Nominations and Proposals.  FloridaFirst  Bancorp's bylaws
generally  provide  that  stockholders  may submit  nominations  for election of
director at an annual meeting of stockholders at least five days before the date
of any such  meeting  and may submit any new  business  to be taken up at such a
meeting by filing such in writing with  FloridaFirst  Bancorp at least five days
before the date of any such meeting.

         Our bylaws  generally  provide that any stockholder  desiring to make a
nomination  for the  election of  directors  or a proposal for new business at a
meeting of  stockholders  must submit written notice to us not less than 60 days
after the end of our fiscal year.  Failure to comply with these  advance  notice
requirements   will  preclude  such  nominations  or  new  business  from  being
considered at the meeting.  Management believes that it is in the best interests
of us and our  stockholders to provide  sufficient time to enable  management to
disclose to stockholders  information about a dissident slate of nominations for
directors.  This advance notice  requirement  may also give  management  time to
solicit  its own  proxies  in an  attempt  to  defeat  any  dissident  slate  of
nominations,  should management  determine that doing so is in the best interest
of stockholders,  generally.  Similarly,  adequate advance notice of stockholder
proposals

                                       108


will give  management  time to study such proposals and to determine  whether to
recommend  to the  stockholders  that such  proposals  be  adopted.  In  certain
instances,  such provisions could make it more difficult to oppose  management's
nominees or proposals,  even if stockholders  believe such nominees or proposals
are in their best interests.

         Stockholder  Action  Without a  Meeting.  The  bylaws  of  FloridaFirst
Bancorp  provide that any action to be taken or which may be taken at any annual
or special meeting of stockholders may be taken if a consent in writing, setting
forth the actions so taken,  is given by the holders of all  outstanding  shares
entitled to vote. Our articles of incorporation  specifically deny the authority
of stockholders to act without a meeting.

         Stockholders'  Right to Examine Books and Records. A federal regulation
applicable to FloridaFirst  Bancorp  provides that  stockholders may inspect and
copy specified books and records of a federally  chartered  savings  institution
after proper written notice for a proper purpose. Florida law similarly provides
that a  stockholder  may inspect  books and records if the  stockholder  makes a
written  demand  in good  faith  and for a proper  purpose  that  describes  the
requested records and the stockholders' purpose and if the records requested are
directly connected to the stockholders' stated purpose.

         Limitations  on  Acquisitions  of Voting Stock and Voting  Rights.  Our
articles of incorporation provide that in no event shall any record owner of any
outstanding common stock which is beneficially owned, directly or indirectly, by
a person who beneficially  owns in excess of 10% of the then outstanding  shares
of common  stock be entitled or  permitted  to any vote in respect of the shares
held in excess of such limit.  FloridaFirst  Bancorp's  federal charter provides
for a similar voting restriction on shares of common stock beneficially owned by
any  person in excess of 10% of the  outstanding  shares,  but such  restriction
expires five years from the completion of  FloridaFirst  Bank's  conversion from
the mutual to stock form.

         Mergers,  Consolidations  and Sales of  Assets.  A  federal  regulation
requires the approval of  two-thirds  of the Board of Directors of  FloridaFirst
Bancorp and the holders of two-thirds of the  outstanding  stock of FloridaFirst
Bancorp entitled to vote thereon for mergers, consolidations and sales of all or
substantially  all of FloridaFirst  Bancorp's  assets.  Such regulation  permits
FloridaFirst  Bancorp to merge with another  corporation  without  obtaining the
approval of its stockholders if:

         (1)       it does not involve an interim savings institution;

         (2)       FloridaFirst Bancorp's federal stock charter is not changed;

         (3) each share of FloridaFirst Bancorp's stock outstanding  immediately
prior to the effective date of the transaction is to be an identical outstanding
share or a treasury share of FloridaFirst Bancorp after such effective date; and

         (4)       either:

                  (a)      no shares of voting stock of FloridaFirst Bancorp and
        no  securities convertible into such stock are to be issued or delivered
        under  the plan of combination; or

                  (b) the authorized  unissued  shares or the treasury shares of
        voting  stock of  FloridaFirst  Bancorp to be issued or delivered  under
        the plan  of combination,  plus those initially issuable upon conversion
        of any  securities  to  be issued or delivered  under such plan,  do not
        exceed 15% of the total  shares of voting stock of FloridaFirst  Bancorp
        outstanding immediately prior to the effective date of the transaction.

                                       109


         Under Florida law, mergers,  consolidations and other forms of business
combination  must  generally  be  approved  by the  vote  of a  majority  of the
outstanding  shares of each  class of voting  stock of a  corporation,  unless a
corporation's  articles  of  incorporation  impose  a higher  vote  requirement.
Approval by the  stockholders of a Florida  corporation that survives a business
combination is not required under Florida law if:

o    the articles of  incorporation  of the corporation are not amended thereby;
     and
o    each stockholder of the surviving  corporation will hold the same number of
     shares,  with the same  designations,  preferences  and  rights,  after the
     business combination as such stockholder had before.

         Our articles of incorporation provide that, if a merger,  consolidation
or sale of all or  substantially  all the assets of the  company is  approved by
two-thirds of our Board of Directors,  the stockholder  vote required to approve
such  transaction will be that specified by Florida law.  However,  if a merger,
consolidation  or  sale of all or  substantially  all  the  assets  of us is not
approved  by a  two-thirds  vote of the  Board of  Directors,  the  articles  of
incorporation  provide that any such transaction must be approved by the vote of
at least 80% of our outstanding shares of capital stock eligible to vote.

         In addition,  our articles of incorporation require the approval of the
holders  of at least 80% of our  outstanding  shares of voting  stock to approve
certain "Business Combinations" involving an "Interested  Shareholder" except in
cases where the proposed  transaction has been approved in advance by two-thirds
of  those  members  of our  Board of  Directors  who are  unaffiliated  with the
Interested  Shareholder and were directors prior to the time when the Interested
Shareholder became an Interested Shareholder.  The term "Interested Shareholder"
is defined to include any individual, corporation,  partnership or other entity,
other than us or our subsidiary,  which owns beneficially or controls,  directly
or indirectly, 20% or more of the outstanding shares of voting stock of us or an
affiliate  of  such  person  or  entity.  This  provision  of  the  articles  of
incorporation  applies  to any  "Business  Combination,"  which  is  defined  to
include, among other things, any merger,  consolidation,  sale of 25% or more of
our assets,  reclassification of the common stock or recapitalization of us with
or involving an Interested Shareholder. If, however, the proposed transaction is
approved in advance by  two-thirds  of the members of our Board of Directors who
were  directors   before  the  Interested   Shareholder   became  an  Interested
Shareholder,   such  transaction   would  require  only  the  majority  vote  of
stockholders otherwise required by Florida law.

         Our  articles  of  incorporation  require  our  Board of  Directors  to
consider  certain factors in addition to the amount of  consideration to be paid
when  evaluating  certain  business  combinations or a tender or exchange offer.
These  additional  factors  include  the  social  and  economic  effects  of the
transaction on its customers and employees and the communities served by us.

         Dissenters'   Rights  of  Appraisal.   Office  of  Thrift   Supervision
regulations  generally  provide  that  a  stockholder  of a  federally-chartered
savings  institution  that engages in a merger,  consolidation or sale of all or
substantially  all of its  assets  shall  have the  right to  demand  from  such
institution  payment of the fair or  appraised  value of his or her stock in the
institution,  subject to specified procedural requirements. This regulation also
provides,  however,  that  the  stockholders  of a  federally-chartered  savings
institution  with stock  which is listed on a national  securities  exchange  or
quoted on the Nasdaq  Stock  Market are not  entitled to  dissenters'  rights in
connection with a merger  involving such savings  institution if the stockholder
is required to accept only "qualified consideration" for his or her stock, which
is defined to include cash,  shares of stock of any  institution  or corporation
which  at the  effective  date  of the  merger  will  be  listed  on a  national
securities  exchange or quoted on the Nasdaq Stock Market or any  combination of
such shares of stock and cash.

                                       110


         Under Florida law, our stockholders generally will not have dissenters'
appraisal  rights in connection with a plan of merger or  consolidation to which
we are a party  because the common  stock is expected to be listed on the Nasdaq
National Market.

         Amendment  of  Governing  Instruments.  No  amendment  of  FloridaFirst
Bancorp's  federal  charter may be made unless it is first proposed by the Board
of Directors of FloridaFirst Bancorp, then preliminarily  approved by the Office
of Thrift  Supervision,  and thereafter approved by the holders of a majority of
the  total  votes  eligible  to be cast  at a legal  meeting.  Our  articles  of
incorporation  may be  amended by the vote of the  holders of a majority  of the
outstanding  shares of our  common  stock,  except  that the  provisions  of the
articles of  incorporation  governing  the  calling of meeting of  stockholders,
stockholders'  nominations and proposals,  authorized  capital stock,  denial of
preemptive  rights,  the number and  staggered  terms of  directors,  removal of
directors, approval of certain business combinations,  the evaluation of certain
business combinations,  elimination of directors' liability,  indemnification of
officers and directors, and the manner of amending the articles of incorporation
and bylaws,  each may not be repealed,  altered,  amended or rescinded except by
the  vote  of the  holders  of at  least  80% of our  outstanding  shares.  This
provision  is  intended to prevent  the  holders of a lesser  percentage  of our
outstanding stock from circumventing any of the foregoing provisions by amending
the articles of incorporation to delete or modify one of such provisions.

         The bylaws of FloridaFirst Bancorp may be amended by a majority vote of
the full Board of Directors of FloridaFirst Bancorp or by a majority vote of the
votes cast by the stockholders of FloridaFirst Bancorp at any legal meeting. Our
bylaws may only be amended by a two-thirds  vote of our Board of Directors or by
the holders of at least 80% of our outstanding stock.

         Purpose and Takeover Defensive Effects of our Articles of Incorporation
and Bylaws.  The Board of  Directors  of  FloridaFirst  Bank  believes  that the
provisions  described  above are prudent and will  reduce our  vulnerability  to
takeover  attempts and certain other  transactions that have not been negotiated
with and approved by our Board of Directors.  These  provisions will also assist
FloridaFirst  Bank in the orderly  deployment  of the  conversion  proceeds into
productive  assets during the initial period after the conversion.  The Board of
Directors  believes  these  provisions  are  in  the  best  interest  of us  and
FloridaFirst  Bank  and  our  stockholders.  In the  judgment  of the  Board  of
Directors, our Board will be in the best position to determine the true value of
us and to negotiate  more  effectively  for what may be in the best interests of
its stockholders. Accordingly, our Board of Directors believes that it is in our
best interest and that of our stockholders to encourage  potential  acquirers to
negotiate  directly with our Board of Directors and that these  provisions  will
encourage such negotiations and discourage hostile takeover attempts. It is also
the view of the Board of Directors that these  provisions  should not discourage
persons  from  proposing  a  merger  or  other  transaction  that  is at a price
reflective  of our true  value  and that is in the best  interest  of all of our
stockholders.

         Attempts to acquire control of financial institutions and their holding
companies have recently become increasingly common.  Takeover attempts that have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover  on terms that may be less  favorable  than
might otherwise be available.  A transaction  that is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken  at an  opportune  time in  order to  obtain  maximum  value  for our
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of our
assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or other takeover attempt may be made at a price substantially above the current
market prices, such offers are sometimes made for less than all of

                                       111


the outstanding  shares of a target company.  As a result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
that is under  different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive our
remaining  stockholders  of benefits  of certain  protective  provisions  of the
Securities  Exchange Act of 1934, if the number of beneficial owners became less
than 300, thereby allowing for deregistration under the act.

         These provisions to our articles of  incorporation  and bylaws may also
have the effect of  discouraging  a future  takeover  attempt  that would not be
approved  by our  Board,  but  pursuant  to which  stockholders  may  receive  a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of our Board of Directors and management more difficult.  Our Board of Directors
and the Board of FloridaFirst Bank,  however,  have concluded that the potential
benefits outweigh the possible disadvantages.

         Following the conversion,  pursuant to applicable law and, if required,
following the approval by stockholders,  we may adopt  additional  anti-takeover
provisions or other devices  regarding the acquisition of our equity  securities
that would be permitted for a Florida business corporation.

         The  cumulative  effect  of  the  restrictions  on  acquisition  of  us
contained in our articles of incorporation and bylaws and in federal and Florida
law may be to discourage  potential  takeover attempts and perpetuate  incumbent
management,  even  though  certain  of our  stockholders  may  deem a  potential
acquisition to be in their best interests, or deem existing management not to be
acting in their best interests.

            Restrictions on Acquisition of FloridaFirst Bancorp, Inc.

General

         The  following  discussion  is a summary of  statutory  and  regulatory
restrictions on the acquisition of our common stock. In addition,  the following
discussion summarizes provisions of our articles of incorporation and bylaws and
regulatory provisions that have an anti-takeover effect.

Statutory and Regulatory Restrictions on Acquisition

         Regulatory  Restrictions  Applicable  for Three Years.  For three years
following a savings  association's  conversion  to stock form,  Office of Thrift
Supervision  regulations prohibit any person,  without their prior approval from
acquiring  or  making  an offer to  acquire  more  than 10% of the  stock of the
converted  institution  or of its  holding  company if such  person is, or after
consummation of such acquisition would be, the beneficial owner of more than 10%
of such stock.  In the event that any person,  directly or indirectly,  violates
this regulation,  the shares  beneficially owned by such person in excess of 10%
shall not be  counted as shares  entitled  to vote and shall not be voted by any
person or counted as voting shares in connection with any matter  submitted to a
vote of stockholders.

         In the  recent  past,  it has been the  Office of Thrift  Supervision's
general policy to routinely  approve  acquisitions in excess of 10% of the stock
of converted  savings  associations or their holding companies after the passage
of  one  year  from  the  conversion,  especially  when  such  acquisitions  are
negotiated with the target company.  However,  the Office of Thrift  Supervision
has recently proposed a regulation that

                                       112


would  impose  more   stringent   restrictions   on  their  ability  to  approve
acquisitions  of greater than 10% in the three years after a conversion  and has
stated  that it intends to approve  only those  acquisitions  of control  within
three years that comply strictly with the regulatory  criteria.  If this rule is
adopted in its proposed  form, it may prevent any  acquisition of control of us,
whether "friendly" or hostile,  for at least three years after the completion of
the conversion.

         Statutory and Regulatory  Change in Control  Restrictions.  Federal law
provides that no person,  acting directly or indirectly or through or in concert
with one or more other  persons,  may acquire  control of a savings  association
unless the  Office of Thrift  Supervision  has been given 60 days prior  written
notice.  Federal law provides  that no company may acquire  control of a savings
association or a savings and loan holding  company without the prior approval of
the Office of Thrift  Supervision.  Any company that acquires  control becomes a
"savings and loan holding  company"  subject to  registration,  examination  and
regulation by the Office of Thrift Supervision. Pursuant to federal regulations,
control is considered to have been acquired when an entity,  among other things,
has  acquired  more  than  25  percent  of any  class  of  voting  stock  of the
institution  or the  ability  to  control  the  election  of a  majority  of the
directors of an  institution.  Moreover,  control is presumed to have  occurred,
subject to rebuttal,  upon the  acquisition of more than 10 percent of any class
of voting stock,  or of more than 25 percent of any class of stock, of a savings
institution,  where certain  enumerated  control factors are also present in the
acquisition.  The Office of Thrift  Supervision  may prohibit an  acquisition of
control if:

o    it would result in a monopoly or substantially lessen competition;
o    the  financial  condition  of the  acquiring  person might  jeopardize  the
     financial stability of the institution; or
o    the competence,  experience or integrity of the acquiring  person indicates
     that it would not be in the interest of the  depositors or of the public to
     permit the acquisition of control by that person.

         The foregoing  restrictions do not apply to the acquisition of stock by
one or more tax-qualified  employee stock benefit plans,  provided that the plan
or plans do not have  beneficial  ownership  in the  aggregate  of more  than 25
percent of any class of our equity securities.

Our Articles of Incorporation and Bylaws

         General.  Our articles of incorporation and bylaws are available at our
headquarters,  205 East Orange Street, Lakeland,  Florida 33801-4611, by writing
us.  During the  application  process,  we have also used the name  FloridaFirst
Bancorp,  Inc.  of  Lakeland  in  order  to avoid a  duplication  of names  with
FloridaFirst   Bancorp.   FloridaFirst   Bancorp  is  registered  as  a  foreign
corporation with the Florida Department of State.

         Classified  Board of  Directors  and Related  Provisions.  Our Board of
Directors is divided into three  classes  which are as nearly equal in number as
possible. Directors serve for terms of three years. As a result, each year, only
one-third  of the  directors  are to be  elected  and it would take at least two
years to elect a majority of our directors.  A director may be removed only by a
vote of the holders of a majority of the shares.

         Restrictions  on Voting of  Securities.  Our articles of  incorporation
provide  that  any  shares  of  common  stock  beneficially  owned  directly  or
indirectly in excess of 10% by any person will not be counted as shares entitled
to vote, shall not be voted by any person or counted as voting shares,  and will
not be  counted as  outstanding  for  purposes  of  determining  a quorum or the
affirmative vote necessary to approve

                                       113


any  matter  submitted  to the  stockholders  for a vote.  The  purpose  of this
provision is to reduce the chance that large  stockholders  could  challenge our
management.

         Prohibition  Against  Cumulative  Voting. Our articles of incorporation
prohibit  cumulative  voting by stockholders  in the election of directors.  The
absence of cumulative  voting means that the holders of a majority of the shares
voted may, if they so choose, elect all of the directors elected at the meeting,
thus  preventing a minority  stockholder  from obtaining  representation  on our
Board of Directors unless the minority stockholder is able to obtain the support
of a majority.

         Procedures  for  Certain   Business   Combinations.   Our  articles  of
incorporation  require the  affirmative  vote of at least 80% of the outstanding
shares  in  order  for  us  to  enter  into  any  merger,  consolidation,  sale,
liquidation,  or dissolution  of us with any  "interested  shareholder."  If the
proposed  transaction  has been approved in advance by two-thirds of the members
of our Board of Directors who were  directors  prior to the time the  interested
shareholder became a interested shareholder,  the transaction would only require
the affirmative  vote of at least 50% of the outstanding  shares.  An interested
shareholder is any person who, directly or indirectly,  has the right to vote or
to sell 20% or more of the outstanding  shares.  Affiliates and associates of an
interested  shareholder are also considered to be interested  stockholders.  Any
amendment to this provision requires the vote of at least 80% of the shares.

         In addition to the interested shareholder restrictions, our articles of
incorporation  also  require  the  affirmative  vote  of at  least  80%  of  the
outstanding  shares in order  for us to enter  into any  merger,  consolidation,
sale,  liquidation,  or dissolution of us, unless the transaction is approved by
two-thirds of our Board of Directors.

         Amendment to our Articles of  Incorporation  and Bylaws.  Amendments to
our articles of  incorporation  must be approved by our Board of  Directors  and
also by the holders of a majority of the shares. Approval by at least 80% of the
outstanding  shares is required to amend provisions  relating to restrictions on
the  acquisition  and  voting  of more  than 10% of the  common  stock;  number,
election  and  removal  of  directors;  amendment  of  bylaws;  call of  special
stockholder meetings;  director liability;  certain business  combinations;  and
power of indemnification.

         Our bylaws may be amended by a majority  vote of our Board of Directors
or by the holders of at least 80% of the outstanding shares.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only provisions of our articles of  incorporation  and bylaws which have
an anti-takeover  effect. For example,  our articles of incorporation  authorize
the issuance of up to 20 million shares of preferred  stock,  which  conceivably
would  represent an additional  class of stock  required to approve any proposed
acquisition.  This preferred stock, none of which has been issued, together with
authorized  but  unissued  shares of the  common  stock,  also  could  represent
additional  capital  required to be purchased by the  acquiror.  Our articles of
incorporation authorize the issuance of up to 80 million shares of common stock.

         Furthermore,  for a period  of five  years  after the  conversion,  our
articles of  incorporation  provide  that no person can  directly or  indirectly
offer to acquire or acquire the beneficial  ownership of more than 10 percent of
any class of  securities of us. In the event shares are acquired in violation of
this prohibition,  all shares  beneficially owned by any person in excess of 10%
shall be considered  "excess shares" and shall not be counted as shares entitled
to vote and shall  not be voted by any  person or  counted  as voting  shares in
connection with any matters submitted to the stockholders for a vote.

                                       114


         In addition to discouraging a takeover  attempt which a majority of our
stockholders  might  determine  to be in their  best  interest  or in which  our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more difficult.

                          Description of Capital Stock

         We are authorized to issue 80,000,000 shares of common stock, par value
$0.10 per share and  20,000,000  shares of  preferred  stock,  no par value.  We
currently  expect to issue in the  conversion  between  2,326,877  and 3,147,952
shares of common  stock , subject  to  adjustment,  and  between  1,753,000  and
2,372,000,  subject to adjustment, in exchange for our publicly held shares. See
"Capitalization."  Upon  payment of the  purchase  price  shares of common stock
issued in the offering will be fully paid and  non-assessable.  The common stock
will represent nonwithdrawable capital, will not be an account of insurable type
and will not be insured by the FDIC or any other  governmental  agency. See also
"Dividend Policy."

Voting Rights

         The holders of common stock will possess exclusive voting rights in us.
The holder of shares of common stock will be entitled to one vote for each share
held on all matters subject to stockholder vote.
See "The Conversion - Effects on Voting Rights of Members."

Liquidation Rights

         In the event of any liquidation,  dissolution, or winding-up of us, the
holders of the common  stock  generally  would be  entitled  to  receive,  after
payment of all our debts and liabilities, including all debts and liabilities of
FloridaFirst  Bank, all of our assets available for distribution.  See also "The
Conversion - Effects on Liquidation Rights."

Preemptive Rights; Redemption

         Because  the  holders  of the common  stock do not have any  preemptive
rights with respect to any shares we may issue,  the Board of Directors may sell
shares of our capital stock  without first  offering such shares to our existing
stockholders. The common stock will not be subject to any redemption provisions.

Preferred Stock

         We are authorized to issue up to 20,000,000  shares of preferred  stock
and to fix and state voting powers, designations,  preferences, or other special
rights of preferred stock and the  qualifications,  limitations and restrictions
of those  shares as the Board of  Directors  may  determine  in its  discretion.
Preferred  stock  may  be  issued  in  distinctly   designated  series,  may  be
convertible  into  common  stock and may rank  prior to the  common  stock as to
dividends rights, liquidation preferences, or both, and may have full or limited
voting rights. The issuance of preferred stock could adversely affect the voting
and other rights of holders of common stock.

                                       115


         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.

                             Legal and Tax Opinions

         The  legality  of the  issuance of the common  stock being  offered and
certain matters  relating to the conversion and federal  taxation will be passed
upon for us by Malizia Spidi & Fisch,  PC.,  Washington,  D.C.  Certain  matters
relating to state taxation will be passed upon for us by Hahn, McClurg,  Watson,
Griffith & Bush, P.A., Lakeland,  Florida.  Certain legal matters will be passed
upon for Sandler  O'Neill & Partners,  L.P. by Muldoon,  Murphy & Faucette  LLP,
Washington, D.C.

                                     Experts

         The  consolidated  financial  statements  of  FloridaFirst  Bancorp and
Subsidiary  as of  September  30, 1999 and 1998 and for each of the years in the
three year period ended September 30, 1999 have been included in this prospectus
in  reliance  upon  the  report  of  KPMG  LLP,  independent   certified  public
accountants,  appearing elsewhere in this prospectus,  and upon the authority of
said firm as experts in accounting and auditing.

         FinPro has consented to the  publication  in this document of a summary
of its letter to us setting  forth its  opinion  as to the  estimated  pro forma
market value of the common stock upon the  conversion and stock offering and its
opinion  setting  forth the value of  subscription  rights and to the use of its
name and statements with respect to it appearing in this document.

                            Registration Requirements

         Our common stock will be  registered  pursuant to Section  12(g) of the
Securities  Exchange Act of 1934. Since our stock will be registered under these
rules,  we will be  subject  to the  information,  proxy  solicitation,  insider
trading   restrictions,   tender  offer  rules,  periodic  reporting  and  other
requirements  of these  rules.  We will not  deregister  our common  stock for a
period of at least three years following the conversion.

                    Where You Can Find Additional Information

         We are  subject to the  informational  requirements  of the  Securities
Exchange Act of 1934 and must file reports and other information with the SEC.

         We have filed with the SEC a  registration  statement on Form S-1 under
the  Securities  Act of 1933,  with respect to the common stock  offered in this
document.  As permitted by the rules and  regulations  of the SEC, this document
does not contain all the  information set forth in the  registration  statement.
Such  information  can  be  examined  without  charge  at the  public  reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained  from the SEC at  prescribed  rates.
You may obtain  information  on the  operation of the Public  Reference  Room by
calling 1-800-SEC-0330. The SEC also maintains a Web site that contains reports,
proxy and information  statements and other information  regarding  registrants,
including us, that file electronically with the SEC.

                                       116


The address for this Web site is "http://www.sec.gov."  The statements contained
in this document as to the contents of any contract or other  document  filed as
an exhibit to the Form S-1 are, of  necessity,  brief  descriptions  and are not
necessarily  complete;  each such  statement  is  qualified by reference to such
contract or document.

         A copy of the plan of  conversion  is  available  without  charge  from
FloridaFirst Bank.

                                       117




                          Index to Financial Statements

                              FloridaFirst Bancorp


                                                                                                        
Consolidated Statements of Financial Condition at June 30, 2000 (unaudited),
     and September 30, 1999 and 1998                                                                           F- 1

Consolidated  Statements of Earnings for the nine months ended June 30, 2000 and
     1999 (unaudited) and Consolidated Statements of Earnings for each
     of the years in the three-year period ended September 30, 1999                                              50

Consolidated  Statements of Stockholders'  Equity and  Comprehensive  Income for
     each of the years in the three-year period ended September 30, 1999
     and for the nine months ended June 30, 2000 (unaudited)                                                    F-2

Consolidated  Statements  of Cash Flows for the nine months  ended June 30, 2000
     and 1999 (unaudited) and for each of the years in the three-year period
     ended September 30, 1999                                                                                   F-3

Notes to Consolidated Financial Statements                                                                      F-4

Independent Auditors' Report                                                                                   F-28


Other  schedules  are omitted as they are not required or are not  applicable or
the required information is shown in the financial statements or related notes.

FloridaFirst  Bancorp, Inc. financial statements have not been provided since it
has not commenced operations.

                                       118



                                                           FLORIDAFIRST BANCORP
                                              Consolidated Statements of Financial Condition
                                                (Dollars in thousands, except share data)

                                                                            June 30,            September 30,
                                                                              2000            1999            1998
                                                                          -----------      ---------       ---------
ASSETS                                                                    (Unaudited)
                                                                                                  
Cash and cash equivalents                                                   $  5,473        $  2,598        $    647
Investments available for sale, at fair value                                 93,951          68,152          42,225
Investment securities held to maturity,
    market value of $9,348 (unaudited), $12,479  and $18,524                   9,687          12,724          18,736
Loans receivable, net of allowance for loan losses
    of $3,226 (unaudited), $2,941 and $2,564                                 432,492         397,910         338,610
Premises and equipment, net                                                    8,239           6,818           6,845
Federal Home Loan Bank stock, at cost                                          7,455           4,475           2,864
Accrued interest receivable                                                    3,153           2,764           2,398
Other assets                                                                   8,519           2,917           2,147
                                                                            --------        --------        --------
           TOTAL ASSETS                                                     $568,969        $498,358        $414,472
                                                                            ========        ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
    Deposits                                                                $357,535        $339,224        $352,180
    Federal Home Loan Bank advances                                          144,025          87,600          21,000
    Other borrowings                                                           3,000           4,872               -
    Advance payments by borrowers for taxes and insurance                      1,665           2,200           1,971
    Other liabilities                                                          3,381           3,125           3,214
                                                                            --------        --------        --------
           Total liabilities                                                 509,606         437,021         378,365
                                                                            --------        --------        --------

Commitments and contingencies                                                      -               -               -

Stockholders' equity:
    Preferred stock, $ .10 par value,
         2,000,000 shares authorized, none outstanding                             -               -               -
    Common stock, $ .10 par value,
         18,000,000 shares authorized, 5,752,875 outstanding                     575             575               -
    Additional paid-in capital                                                25,085          25,124               -
    Retained earnings, restricted                                             41,586          39,037          35,887
    Treasury stock, at cost, 405,578 and -0- shares                           (3,606)              -               -
    Unallocated shares held by the employee stock ownership plan              (1,838)         (2,163)              -
    Unallocated shares held by the RSP                                          (414)              -               -
    Accumulated other comprehensive income (loss)                             (2,025)         (1,236)            220
                                                                            --------        --------        --------
           Total stockholders' equity                                         59,363          61,337          36,107
                                                                            --------        --------        --------
           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $568,969        $498,358        $414,472
                                                                            ========        ========        ========


See notes to consolidated financial statements.

                                      F-1



                                                                        FLORIDAFIRST BANCORP
                                              Consolidated Statements of Stockholders' Equity and Comprehensive Income
                                                              (Dollars in thousands, except per share data)

                                                                           Accum-
                                                                           ulated                 Unallo-   Unallo-
                                                                           other                  cated     cated
                                                                           compre-                shares    shares      Total
                                         Additional                        henrsive    Compre-    held      held        stock-
                                   Common paid-in   Retained    Treasury   income      hensive    by the    by the     holders'
                                   stock  capital   earnings     Stock     (loss)      income     ESOP      RSP         equity
                                  ------- --------- --------- ---------- ----------    --------  -------   --------   ---------
                                                                                          
Balance at September 30, 1996                        $ 30,975             $  (406)                                    $ 30,569
Comprehensive income:
    Net income                                          2,527                          $ 2,527                           2,527
    Change in unrealized gain
      on investments available
      for sale, net                                                           492          492                             492
                                                                                       -------
Total comprehensive income                                                             $ 3,019
                                                    ---------             -------      =======                        --------
Balance at September 30, 1997                          33,502                  86                                       33,588
Comprehensive income:
    Net income                                          2,385                          $ 2,385                           2,385
    Change in unrealized gain
      on investments available
      for sale, net                                                           134          134                             134
                                                                                       -------
Total comprehensive income                                                             $ 2,519
                                                    ---------             -------      =======                         -------
Balance at September 30, 1998                          35,887                 220                                       36,107
Stock issuance, net of issuance
  costs of $1,239                   $ 575 $ 25,124                                              $ (2,163)               23,536
Comprehensive income:
    Net income                                          3,257                          $ 3,257                           3,257
    Change in unrealized loss on
      investments available for
      sale, net                                                            (1,456)      (1,456)                         (1,456)
                                                                                       -------
Total comprehensive income                                                             $ 1,801
                                                                                       =======
Dividends ($ .04 per share)                              (107)                                                            (107)
                                    ----- --------  ---------    -------  -------               --------     ------    -------
Balance at September 30, 1999         575   25,124     39,037              (1,236)                (2,163)               61,337
Shares repurchased, at cost                                       (3,606)                                               (3,606)
Payment on ESOP loan                           (39)                                                  325                   286
Shares acquired for RSP, at cost                                                                               (414)      (414)
Comprehensive income:
    Net income for the nine months
      ended June 30, 2000                               2,831                          $ 2,831                           2,831
    Change in unrealized loss on
      investments available for
      sale, net                                                              (789)        (789)                           (789)
                                                                                       -------
Total comprehensive income                                                             $ 2,042
                                                                                       =======
Dividends ($ .12 per share)                              (282)                                                            (282)
                                    ----- --------  ---------   --------  -------                -------     ------   --------
Balance at June 30, 2000
  (Unaudited)                       $ 575 $ 25,085   $ 41,586   $ (3,606) $(2,025)               $(1,838)    $ (414)  $ 59,363
                                    ===== ========  =========   ========  =======                =======     ======   ========




                                                              Nine Months ended June 30,           Year ended September 30,
Disclosure of reclassification amount:                             2000       1999                 1999       1998      1997
- --------------------------------------                             ----       ----                 ----       ----      ----
                                                               (Unaudited)
                                                                                                    
Unrealized gain (loss) on investments
  available for sale arising during year,
  net of taxes                                                  $ (2,025)    $ (819)            $ (1,470) $    210  $     469
                                                                                                --------  --------  ---------
Less reclassification adjustment for
  gain (loss) included in net income                                   -          -                  (22)      117        (35)
Income taxes (benefit)                                                 -          -                   (8)       41        (12)
                                                                --------     ------             --------  -------- ----------
    Reclassification adjustment for gain
      (loss), net of taxes                                             -          -                  (14)       76        (23)
                                                                --------     ------             --------  -------- ----------
Unrealized gain (loss) on investments
  available for sale, net of taxes                              $ (2,025)    $ (819)            $ (1,456) $    134 $      492
                                                                ========     ======             ========  ======== ==========


See notes to consolidated financial statements.

                                      F-2

                                                  FLORIDAFIRST BANCORP
                                          Consolidated Statements of Cash Flows
                                                   (Dollars in thousands)


                                                                   Nine Months ended June 30,    Year ended September 30,
                                                                         2000       1999         1999      1998      1997
                                                                       -------    -------       ------    ------    ------
                                                                          (Unaudited)
                                                                                                    

   Net income                                                          $ 2,831    $ 2,331       $3,257    $2,385    $2,527
   Adjustments to reconcile net income to
   net cash provided by operating activities:
     Provision for loan losses                                             450        420          540       405       317
     Deferred income taxes (benefit)                                         -          -          (39)     (864)      588
     Depreciation                                                          554        558          759       632       478
     (Gain) loss on sale of investments available for sale                   -          -           22      (117)       35
     Gain on sale of loans available for sale                                -          -            -         -      (149)
     Gain on sale of branches                                                -       (165)        (165)   (3,016)        -
     Decrease (increase) in accrued interest receivable                   (389)      (138)        (366)      295       (44)
     Decrease (increase) in other assets                                (4,946)      (768)        (660)      592       (93)
     Decrease (increase) in federal income tax receivable                    -                     755      (426)      406
     Increase (decrease) in other liabilities                              577     (4,883)        (402)    2,118    (2,631)
     Increase (decrease) in advance payments by borrowers
       for taxes and insurance                                            (535)      (372)         229       (33)      189
                                                                       -------    -------      -------   -------   -------
             Net cash provided by (used in) operating activities        (1,458)    (3,017)       3,930     1,971     1,623
                                                                       -------    -------      -------   -------   -------
Cash flows from investing activities:
   Sale (purchase) of FHLB stock, net                                   (2,980)         -       (1,611)        -     1,123
   Proceeds from sale of loans available for sale                            -          -            -         -     9,927
   Proceeds from sales, maturity and repayments of
     investments available for sale                                     13,723     17,382       24,069    28,930    20,019
   Proceeds from maturity and repayments of investment
     securities held to maturity                                         3,137      5,809        6,012    19,000     7,000
   Proceeds from sale of assets                                             26        343          520     1,824       313
   Net increase in loans                                               (35,222)   (38,939)     (59,782)  (30,299)  (44,726)
   Purchases of premises and equipment                                  (2,001)      (490)        (883)     (434)   (1,862)
   Purchases of investments available for sale                         (40,877)   (31,518)     (52,358)  (33,981)     (990)
   Cash transferred in connection with sale of branches, net                 -          -            -   (10,186)        -
                                                                       -------    -------      -------   -------   -------
             Net cash used in investing activities                     (64,194)   (47,413)     (84,033)  (25,146)   (9,196)
                                                                       -------    -------      -------   -------   -------
Cash flows from financing activities:
   Net increase (decrease) in deposits                                  18,311    (14,636)     (12,956)  (19,020)   25,530
   Net increase in FHLB advances                                        56,425     39,000       66,600    21,000         -
   Net increase (decrease) in other borrowings                          (1,872)         -        4,874         -         -
   Net proceeds received from issuance of common stock                       -     23,536       23,536         -         -
   Payments to acquire treasury stock                                   (3,606)         -            -         -         -
   Payments to acquire shares held by the RSP                             (449)         -            -         -         -
   DiviNetdproceeds received from issuance of common stock                (282)         -            -         -         -
                                                                       -------    -------      -------   -------   -------
             Net cash provided by financing activities                  68,527     47,900       82,054     1,980    25,530
                                                                       -------    -------      -------   -------   -------
             Net increase (decrease) in cash and cash equivalents        2,875     (2,530)       1,951   (21,195)   17,957
Cash and cash equivalents at beginning of period                         2,598      5,217          647    21,842     3,885
                                                                       -------    -------      -------   -------   -------
Cash and cash equivalents at end of period                             $ 5,473    $ 2,687      $ 2,598  $    647   $21,842
                                                                       =======    =======      =======  ========   =======
Supplemental disclosure of cash flow information -
   Cash paid during the year for:
     Interest                                                          $16,462    $12,404      $15,963   $18,971   $19,677
                                                                       =======    =======      =======  ========   =======
     Taxes                                                             $ 1,071    $   931      $ 1,406   $ 2,557   $   270
                                                                       =======    =======      =======  ========   =======
Supplemental disclosure of non-cash information:
   Additions to investment in real estate acquired
     through foreclosure                                               $   190    $    76      $    76  $  2,238   $   456
                                                                       =======    =======      =======  ========   =======
   Change in unrealized gain (loss) on investments
     available for sale, net of deferred taxes (benefit)
     of $(466), $(574), $(852), $79 and $(289), respectively           $  (789)   $(1,039)     $(1,456) $    134   $   492
                                                                       =======    =======      =======  ========   =======
   Allocation of shares held by the ESOP and RSP                       $   360                 $   107
                                                                       =======                 =======
   Net assets transferred in connection with branch sale:
     Loans receivable                                                                                   $ 44,607
     Premises and equipment                                                                                  705

     Deposits                                                                                             55,498
                                                                                                        ========


See notes to consolidated financial statements.

                                      F-3

                              FLORIDAFIRST BANCORP
                   Notes to Consolidated Financial Statements
         June 30, 2000 (Unaudited) and September 30, 1999, 1998 and 1997


(1)    Reorganization

       On April 6, 1999,  FloridaFirst Bank (the "Bank") completed its mutual to
       stock  conversion  including  the  formation of mutual and stock  holding
       companies  ("Reorganization").  In  connection  with the  Reorganization,
       FloridaFirst Bancorp, a federally chartered  corporation,  sold 2,703,851
       shares (or 47%) of its common stock in a subscription  offering at $10.00
       per share and issued the  remaining  53% to  FloridaFirst  Bancorp MHC. A
       total of 5,752,875  shares of common stock of  FloridaFirst  Bancorp were
       issued in connection  with the  Reorganization.  Upon completion of these
       transactions, the Bank became the wholly owned subsidiary of FloridaFirst
       Bancorp (the "Bancorp"). The Reorganization was accounted for in a manner
       similar to a pooling of interests.

       Gross  proceeds from the stock  issuance of $27.0 million were reduced by
       $1.2  million in  subscription  related  expenses  and  $100,000  initial
       capital for FloridaFirst Bancorp MHC ("MHC"), leaving net proceeds of the
       offering of $25.7 million. The Bancorp recorded $575,288 as capital stock
       based on the 5,752,875  shares issued  (3,049,024 were issued to the MHC)
       at a $.10 par  value,  with  the  remaining  $25.1  million  recorded  as
       additional paid-in capital. Of the net proceeds,  the Bancorp contributed
       $12.9 million to the Bank in exchange for all of its  outstanding  shares
       of stock.

       Upon a complete  liquidation  of the Bank after the  Reorganization,  the
       Bancorp,  as holder of the Bank's common stock,  would be entitled to any
       assets  remaining upon a liquidation  or  dissolution  of the Bank.  Each
       depositor would not have a claim in the assets of the Bank. However, upon
       a  complete  liquidation  of  the  MHC  after  the  Reorganization,  each
       depositor  would  have a claim  up to the pro  rata  value  of his or her
       accounts,  in the  assets of the MHC  remaining  after the  claims of the
       creditors  of the MHC are  satisfied.  Depositors  who  have  liquidation
       rights in the Bank immediately prior to the Reorganization  will continue
       to have such  rights in the MHC after the  Reorganization  for so long as
       they maintain qualifying deposits in the Bank after the Reorganization.

       The Office of Thrift  Supervision  imposes  various  restrictions  on the
       ability of savings institutions to make capital distributions,  including
       dividend  payments.  A federal  savings  institution  is prohibited  from
       making a capital  distribution  if,  after making the  distribution,  the
       savings institution would be undercapitalized. Further, a federal savings
       institution  cannot distribute  regulatory capital that is needed for its
       liquidation account.


(2)    Nature of Business  and Summary of Significant Accounting Policies

       The following is a description  of business of  FloridaFirst  Bancorp and
       its  subsidiary  (the  "Company")  and  the  significant  accounting  and
       reporting  policies which the Company follows in preparing and presenting
       its financial statements.

       The Company conducts its business  principally through the Bank. The Bank
       is a  community-oriented  savings  institution  that delivers  retail and
       commercial   banking  services  through  nine  full  service   locations.
       Principal  sources of income are derived through interest earned on loans
       and investments.  The primary sources of funds are customer  deposits and
       Federal  Home  Loan  Bank  advances.  The  Bank  is  subject  to  various
       regulations  governing  savings  institutions  and is subject to periodic
       examination by its primary regulator, the Office of Thrift Supervision.

                                      F-4


              In  the  opinion of  management,  all  adjustments  consisting  of
              normal  recurring  accruals  necessary for a fair  presentation of
              the results  of interim periods have been made.  Operating results
              for the nine  month period ended June 30, 2000 are not necessarily
              indicative of  the results that may be expected for the year ended
              September 30, 2000 or any other future interim period.

       (a)    Principles of Consolidation

              The  consolidated  financial  statements  have  been  prepared  in
              conformity  with  generally  accepted  accounting  principles  and
              include  the  accounts  of the  Bancorp  and  the  Bank  that,  as
              discussed  in Note 1, became the wholly  owned  subsidiary  of the
              Bancorp on April 6, 1999.  The  Company's  business  is  conducted
              principally  through the Bank. All  intercompany  transactions and
              balances have been eliminated in consolidation.


       (b)    Cash and Cash Equivalents

              For financial statement purposes,  the Company considers cash, due
              from banks and interest-bearing  accounts with original maturities
              of three months or less in other financial institutions to be cash
              and cash equivalents.


       (c)    Investment Securities

              Investments   available   for  sale  are  stated  at  fair  value.
              Unrealized gains and losses on investments available for sale, net
              of  taxes,  are  included  as other  comprehensive  income  in the
              consolidated  statements of financial  condition until these gains
              or  losses  are  realized.  Investments  available  for sale  that
              experience  a decline in fair  value that is other than  temporary
              are  written  down to fair  value  and the  resultant  losses  are
              reflected in the consolidated statements of earnings.

              Investment  securities  held  to  maturity  are  investments  that
              management  has the intent and the  Company has the ability at the
              time  of  purchase  to hold  until  maturity.  Securities  in this
              category are carried at amortized  cost  adjusted for accretion of
              discounts  and  amortization  of  premiums  using the  level-yield
              method over the estimated  life of the  securities.  If a security
              has a decline in fair value below its amortized cost that is other
              than temporary,  then the security will be written down to its new
              cost basis by recording a loss in the  consolidated  statements of
              earnings.

              The Bank is required to maintain,  in cash and U.S. Government and
              other approved securities,  an amount equal to 4% of deposits (net
              of loans on  deposits)  plus  short-term  borrowings.  The  Bank's
              liquidity  ratio   was13.7%,17.6%  and  16.7%  at  June  30,  2000
              (unaudited) and September 30, 1999 and 1998, respectively.

              Capital stock in the Federal Home Loan Bank of Atlanta ("FHLB") is
              held in  accordance  with certain  requirements  of the FHLB.  The
              Company's  investment  is carried at cost and serves as collateral
              for FHLB advances.


        (d)   Loans Held For Sale

              Loans  originated  and held for sale by the Company are carried at
              the lower of cost or  market  using  the  specific  identification
              method.  Gains and losses on the sale of such loans are recognized
              using the specific  identification  method. No loans were held for
              sale at June 30, 2000 (unaudited), September 30, 1999 and 1998.

                                      F-5

       (e)    Mortgage Loan Interest Income

              The  Company  provides  an  allowance  for  uncollected   interest
              generally on all accrued interest related to loans 90 days or more
              delinquent.  This  allowance is netted  against  accrued  interest
              receivable for financial statement  disclosure.  Such interest, if
              ultimately  collected,  is  credited  to income  in the  period of
              recovery.


       (f)    Loan Fees

              Loan origination and commitment fees and certain related costs are
              deferred and amortized over the contractual  maturities,  adjusted
              for anticipated  prepayments,  as an adjustment to yield using the
              level-yield  method.  For loans on non-accrual,  such amortization
              ceases.


       (g)    Loans and Provisions for Losses

              Loans are  stated  at unpaid  principal  balances,  less  loans in
              process, the allowance for loan losses, unearned interest, and net
              deferred loan origination fees.

              The  Company  follows  a  consistent  procedural  discipline   and
              accounts for loan loss contingencies in accordance with  Statement
              of Financial  Accounting  Standards  (SFAS) No. 5, Accounting  for
              Contingencies  and accounts for impaired loans in conformity  with
              SFAS No. 114,  Accounting by Creditors for  Impairment of a  Loan,
              as  amended  by  SFAS  No.  118,   Accounting  by  Creditors   for
              Impairment of a Loan - Income  Recognition  and  Disclosure.   The
              following is a  description  of how each portion of the  allowance
              for loan losses is determined.

              The Company  segregates  the loan portfolio for loan loss purposes
              into  the  following  broad  segments:   commercial  real  estate,
              residential real estate, and consumer. The Company provides for an
              allowance  for  losses  inherent  in the  portfolio  by the  above
              categories,  which  consists  of  two  components:   general  loss
              percentages and specific loss analysis.

              General loss  percentages  are  calculated  based upon  historical
              analyses.  A portion of the allowance is  calculated  for inherent
              losses which  management  believes exist as of the evaluation date
              even  though  they  might  not have  been  identified  by the more
              objective  processes used. This is due to the risk of error and/or
              inherent imprecision in the process. This portion of the allowance
              is  particularly   subjective  and  requires  judgments  based  on
              qualitative   factors  which  do  not  lend  themselves  to  exact
              mathematical  calculations  such as: trends in  delinquencies  and
              nonaccruals;  migration trends in the portfolio; trends in volume,
              terms,  and portfolio mix; new credit  products  and/or changes in
              the geographic distribution of those products;  changes in lending
              policies and  procedures;  loan review  reports on the efficacy of
              the risk identification process; changes in the outlook for local,
              regional  and  national  economic  conditions;  concentrations  of
              credit; and peer group comparison.

              Allowances  are also  provided  in the  event  that  the  specific
              collateral  analysis on a loan  indicates  that the estimated loss
              upon  liquidation of collateral  would be in excess of the general
              percentage  allocation.  The provision for loan loss is debited or
              credited  in order to state the  allowance  for loan losses to the
              required level as determined above.

              The Company  considers  a loan to be impaired  when it is probable
              that the Company will be unable to collect all amounts  due,  both
              principal and interest,  according to the contractual terms of the
              loan agreement.  When a loan is impaired,  the Company may measure
              impairment  based on (a) the present value of the expected  future
              cash flows of the impaired loan  discounted at the loan's original
              effective  interest rate;  (b) the observable  market price of the
              impaired  loans;  or (c) the  fair  value of the  collateral  of a
              collateral-dependent  loan.  The Company  selects the  measurement
              method on a loan-by-loan  basis,  except for  collateral-dependent
              loans for which  foreclosure  is probable  must be measured at the
              fair value of the  collateral.  In a troubled  debt

                                      F-6

              restructuring  involving a restructured loan, the Company measures
              impairment  by discounting the total expected future cash flows at
              the loan's original effective rate of interest.


         (h)  Premises and Equipment

              Depreciation of office  properties and equipment is accumulated on
              a  straight-line  basis  over the  estimated  useful  lives of the
              related  assets.  Estimated lives are 10 to 35 years for buildings
              and  leasehold  improvements,  and 3 to 10  years  for  furniture,
              fixtures and equipment.

              Maintenance  and  repairs are  charged to expense  when  incurred.
              Expenditures   for  renewals   and   betterments   generally   are
              capitalized.  The costs and accumulated  depreciation  relating to
              office properties and equipment  retired or otherwise  disposed of
              are  eliminated  from the accounts,  and any  resulting  gains and
              losses are reflected in the consolidated statements of earnings.


       (i)    Real Estate Owned

              Real  estate   owned   represents  real  estate  acquired  through
              foreclosure  or  deed  in  lieu of  foreclosure.  Real  estate  so
              acquired is recorded at  the lower of cost  (principal  balance of
              the former mortgage loan)  or estimated fair value, less estimated
              selling expenses. As of  June 30, 2000 (unaudited),  there were no
              properties held in real  estate owned.  The carrying value of real
              estate owned properties  was $16,000 and $403,000 at September 30,
              1999 and 1998 and is  included in Other Assets in the consolidated
              statements of financial  condition.  The Company charged net costs
              related  to real  estate  owned  activities  of  $(6,000),  a  net
              recovery,  $10,000,  $144,000 and $22,000 against  operations  for
              the nine-month period ended June 30, 2000 (unaudited) and for  the
              years ended September 30, 1999, 1998 and 1997.


       (j)    Income Taxes

              Deferred tax assets and  liabilities are recognized for the future
              tax consequences attributable to temporary differences between the
              financial  statement  carrying  amounts  of  existing  assets  and
              liabilities  and their  respective tax bases.  Deferred tax assets
              and  liabilities  are measured using enacted tax rates expected to
              apply to  taxable  income  in the years in which  those  temporary
              differences are expected to be recovered or settled. The effect on
              deferred  tax assets and  liabilities  of a change in tax rates is
              recognized  in income in the period that  included  the  enactment
              date.


        (k)   Financial Instruments With Off-Balance Sheet Risk

              In the  ordinary  course of  business,  the  Company is a party to
              financial instruments with off-balance sheet risk. These financial
              instruments include commitments to extend credit at both fixed and
              variable rates and standby  letters of credit.  These  instruments
              involve, to varying degrees,  elements of credit risk in excess of
              the amount recognized,  if any, in the consolidated  statements of
              financial  condition.  The  Company's  exposure to credit loss for
              commitments  to extend  credit  and  standby  letters of credit is
              represented by the contractual  amount of these  instruments.  The
              Company uses the same credit  policies in making  commitments  and
              conditional   obligations   as  it  does  for   on-balance   sheet
              instruments.

              Commitments  to extend credit are agreements to lend to a customer
              as long as there is no violation of any condition  established  in
              the contract. Commitments generally have fixed

                                      F-7

              expiration  dates  or other  termination  clauses  and may require
              payment of a fee. The  Company  evaluates each  customer's  credit
              worthiness on a case-by-case basis.

              Standby  letters of credit are conditional  commitments  issued by
              the Company to guarantee the  performance of a customer to a third
              party.  The credit risk  involved in issuing  letters of credit is
              essentially the same as that involved in extending loan facilities
              to customers.


       (l)    Use of Estimates

              The  preparation  of  financial   statements  in  conformity  with
              generally accepted  accounting  principles  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  amount of revenues  and  expenses  during the  reporting
              period.  The major estimate by management  that is critical to the
              consolidated  financial  statements  is the  appropriate  level of
              allowance for loan losses which can be  significantly  impacted by
              future industry, market and economic trends and conditions. Actual
              results could differ from these estimates. Regulatory agencies, as
              a part of  their  examination  process,  periodically  review  the
              Company's allowance for loan losses. Such agencies may require the
              Company  to  recognize  changes  in the  allowance  based on their
              judgements of  information  available to them at the time of their
              examination.


       (m)    Self-Insurance

              The  Company  is  self-insured  for  employee  medical  and dental
              benefits,  but has a  reinsurance  contract to limit the amount of
              liability  for  these  benefits  in any plan  year.  Benefits  are
              administered  through a third party  administrator and the related
              liabilities   are   reflected   in  the   consolidated   financial
              statements.  The  Company  accrues a  liability  based on  average
              claims paid over the past three years,  historical information and
              certain assumptions regarding future events.

              The  self-insured  plan operates on a calendar year basis. For the
              plan years ended  December 31, 1999  (unaudited),  1998, and 1997,
              claims  paid,  net  of  amounts  received  under  the  reinsurance
              contract and premiums  received from dependent and COBRA coverage,
              were  $441,000,  $460,000  and $356,000 ,  respectively.  The plan
              covers only active employees as defined in the plan.


       (n)    Derivative Instruments

              The  Company  does not  purchase,  sell or enter  into  derivative
              financial  instruments  or  derivative  commodity  instruments  as
              defined by SFAS No. 119,  Disclosures  About Derivative  Financial
              Instruments  and Fair Value of Financial  Instruments,  other than
              fixed rate loan commitments.


        (o)   Earnings Per Share

              Basic  net  income  per  share of  common  stock  for the  periods
              subsequent to the Reorganization has been computed by dividing net
              income for the  period by the  weighted  average  number of shares
              outstanding.  Earnings per share information for all other periods
              presented in these  financial  statements is not  comparative  and
              therefore not presented.

                                      F-8


              Basic  earnings  per  share  of common  stock for the nine  months
              ended June 30, 2000 has  been  computed by dividing net income for
              the period by the weighted  average number of shares  outstanding,
              which  includes  3,049,024  shares  held by the  Company's  mutual
              holding company, FloridaFirst Bancorp MHC. Shares of common  stock
              purchased by the Bank's  Employee  Stock  Ownership Plan are  only
              considered  outstanding when the shares are released or  committed
              to be released for  allocation to  participants.  The  Company has
              determined  that  1,803  shares  per  month  will be  added to the
              outstanding shares for the fiscal year ending  September 30, 2000.
              The common stock equivalents related to the  Company's  restricted
              stock  awards  and stock  options  granted  are  not  dilutive  to
              earnings  per  share for all  periods  included  in  this  report.
              Therefore, basic and diluted earnings per share are the same.

       (p)    Comprehensive Income

              On October 1, 1998 the Company  adopted  SFAS No.  130,  Reporting
              Comprehensive  Income  which  requires an entity to present,  as a
              component of comprehensive  income,  the amounts from transactions
              and  other  events   which   currently   are  excluded   from  the
              consolidated  statements of earnings and are recorded  directly to
              stockholders'  equity. The Company's other comprehensive income is
              the unrealized gain (loss) on investments available for sale.


       (q)    Segment Information

              On October 1, 1998 the Company  adopted SFAS No. 131,  Disclosures
              About  Segments of an Enterprise  and Related  Information,  which
              requires public companies to report  information about segments of
              their  business  and  requires  them to  report  selected  segment
              information in their quarterly reports issued to stockholders.  No
              specific  segment  disclosure is required  since the Company views
              its operations as a single segment.


        (r)   Accounting Pronouncements

              In June  1998,  the FASB  issued  SFAS  No.  133,  Accounting  for
              Derivative  Instruments  and  Hedging  Activities.  SFAS  No.  133
              establishes  accounting  and reporting  standards  for  derivative
              instruments,  including certain derivative instruments embedded in
              other contracts (collectively referred to as derivatives), and for
              hedging  activities.  It  requires  that an entity  recognize  all
              derivatives  as either assets or  liabilities  in the statement of
              financial  position and measure those  instruments  at fair value.
              FASB has delayed the  effective  date of SFAS No. 133 until fiscal
              quarters  beginning  after June 15, 2000 by issuing  SFAS No. 137,
              Accounting for  Derivative  Instruments  and Hedging  Activities -
              Deferral of the Effective Date of FASB Statement No. 133. SFAS No.
              133 is not  expected  to have a material  impact on the  Company's
              financial statement presentations.


       (s)    Reclassifications

              Certain  amounts  in the  1998  and  1997  consolidated  financial
              statements   have  been   reclassified  to  conform  to  the  1999
              presentation.

                                      F-9

(3)   Investments Available for Sale

       The amortized cost and estimated fair values of investments available for
sale are as follows:



                                                                    June 30, 2000 (Unaudited)
                                               ----------------------------------------------------------------
                                                                     Gross             Gross
                                                 Amortized        unrealized        unrealized           Fair
                                                   cost              gains             losses            value
                                               --------------     ------------      ---------        ----------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S. government
              agencies                            $ 19,859                -         $    (655)       $   19,204
          Collateralized mortgage
              obligations                           18,591        $      35              (369)           18,257
          Mortgage-backed securities                30,948                9              (697)           30,260
          Corporate bonds                           18,038               50            (1,078)           17,010
          Municipal bonds                            9,729               89              (598)            9,220
                                               -----------        ---------         ---------        ----------

               Total                              $ 97,165        $     183         $  (3,397)       $   93,951
                                               ===========        =========         =========        ==========




                                                                       September 30, 1999
                                               ------------------------------------------------------------------
                                                                     Gross            Gross
                                                 Amortized        unrealized        unrealized           Fair
                                                   cost              gains            losses             value
                                                ----------        ---------         ----------         ----------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S. government
              agencies                            $ 20,855                -         $    (342)       $   20,513
          Collateralized mortgage
              obligations                            7,569        $       3               (152)           7,420
          Mortgage-backed securities                28,711               69               (464)          28,316
          Corporate bonds                            7,147                -               (429)           6,718
          Municipal bonds                            5,831                -               (646)           5,185
                                                  --------        ---------         ----------       ----------

               Total                              $ 70,113        $      72         $   (2,033)      $   68,152
                                                  ========        =========         ==========       ==========




                                                                       September 30, 1998
                                                ---------------------------------------------------------------
                                                                     Gross          Gross
                                                 Amortized        unrealized      unrealized           Fair
                                                   cost              gains          losses             value
                                                ----------        ---------       ----------         ----------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S.
                government agencies               $ 24,426        $     285               --         $   24,711
          Collateralized mortgage
              obligations                            3,185               44               --              3,229
          Mortgage-backed securities                14,265               31         $    (11)            14,285
                                                  --------        ---------         --------         ----------

               Total                              $ 41,876        $     360         $    (11)        $   42,225
                                                  ========        =========         ========         ==========

       Approximately  70% and  95% of the  collateralized  mortgage  obligations
       ("CMOs")  and  mortgage-backed  securities  ("MBS")  as of June 30,  2000
       (unaudited)  and September 30, 1999,  respectively,  were issues of GNMA,
       FNMA or FHLMC.  All CMOs and MBS as of September  30, 1998 were issues of
       GNMA, FNMA or FHLMC.

                                      F-10

       The maturity  distribution for the portfolio of investments available for
sale at September 30, 1999 is as follows:


                                                           Amortized            Fair
                                                             cost              Value
                                                         --------------     ---------
                                                                 (In thousands)
                                                                      
            Due after one year through five years         $ 10,371           $ 10,234
            Due after five years through ten years          15,851             15,573
            Due after ten years                             15,180             14,029
                                                          --------           --------
                                                            41,402             39,836
            Mortgage-backed securities                      28,711             28,316
                                                          --------           --------
                 Total                                    $ 70,113           $ 68,152
                                                          ========           ========

       Proceeds from sales of investments available for sale for the nine-months
       ended June 30, 2000  (unaudited),  September 30, 1999, 1998 and 1997 were
       $4.7 million, $6.0 million, $3.4 million and $11.0 million, respectively.
       Gross gains of $8,000 and gross losses of $30,000 were  realized on those
       sales  during  1999.  Gross gains of $149,000 and gross losses of $32,000
       were  realized on those sales during  1998.  Gross losses of $35,000 were
       realized on those sales during 1997.

       Investments available for sale with a fair value of $10.4 million,  $10.9
       million and $1.0  million  were pledged as  collateral  to secure  public
       funds  at June  30,  2000  (unaudited),  September  30,  1999  and  1998,
       respectively.

 (4)   Investment Securities Held to Maturity

       The  amortized  cost and estimated  fair values of investment  securities
held to maturity are as follows:



                                                                    June 30, 2000 (Unaudited)
                                               --------------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S. government
              agencies                           $   1,000               --                --        $   1,000
          Collateralized mortgage
              obligations                            8,687          $    55           $  (394)           8,348
                                                 ---------          -------           -------        ---------
               Total                             $   9,687          $    55           $  (394)       $   9,348
                                                 =========          =======           =======        =========




                                                                       September 30, 1999
                                               ---------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S. government
              agencies                           $   4,000                -          $    (43)       $   3,957
          Collateralized mortgage
              obligations                            8,724          $    40              (242)           8,522
                                                 ---------          -------          --------        ---------
               Total                             $  12,724          $    40          $   (285)       $  12,479
                                                 =========          =======          ========        =========

                                      F-11




                                                                       September 30, 1998
                                               ---------------------------------------------------------------
                                                                    Gross            Gross
                                                 Amortized       unrealized        unrealized           Fair
                                                   cost              gains           losses             value
                                                ----------        ---------        ----------        ---------
                                                                         (In thousands)
                                                                                        
          Obligations of U.S. government
              agencies                           $   8,998        $      11           $   (40)       $   8,969
          Collateralized mortgage
              obligations                            9,738               40              (223)           9,555
                                                 ---------        ---------           -------        ---------

               Total                             $  18,736        $      51           $  (263)       $  18,524
                                                 =========        =========           =======        =========


       The CMOs have principal and interest  components  and have  predominantly
       variable  rates of return.  The weighted  average  rates at June 30, 2000
       (unaudited)  and  September  30, 1999,  1998 and 1997 were 6.33%,  5.57%,
       5.80% and 5.94%,  respectively.  All CMOs as of June 30, 2000 (unaudited)
       and September 30, 1999 and 1998 were issues of FNMA or FHLMC.

       The  Company's  investment in  obligations  of U.S.  government  agencies
       include   floating   interest  rate  bonds  that  are  reflected  in  the
       consolidated  financial statements at $1.0 million, $4.0 million and $5.0
       million at June 30, 2000  (unaudited)  and  September  30, 1999 and 1998,
       respectively.  These  bonds pay  variable  interest  rates  depending  on
       relevant  market rates and have an estimated fair value of  approximately
       $1.0 million,  $3.9 million and $5.0 million at June 30, 2000 (unaudited)
       and September 30, 1999 and 1998, respectively.  At September 30, 1998 the
       Company had step-up bonds with a carrying  value and estimated fair value
       of  $4.0  million  and  paid  interest  on a  predetermined  schedule  of
       escalating  rates.  All  step-up  bonds  matured  during  the year  ended
       September  30, 1999.  The floating  interest  rate and step-up bonds were
       purchased  to offset  the risk  related  to the  Company's  portfolio  of
       adjustable  and fixed rate  mortgages;  however,  these bonds  expose the
       Company to a certain  degree of market  risk as their  rates  change with
       prevailing market rates.


       The amortized cost and estimated fair value of investment securities held
       to maturity at September 30, 1999,  by  contractual  maturity,  are shown
       below. Expected maturities may differ from contractual maturities because
       borrowers have the right to call or prepay obligations without penalty.



                                                        Amortized           Fair
                                                          cost              Value
                                                       -------------     ---------
                                                               (In thousands)

                                                                  
            Due in one year or less                    $   3,000         $   2,973
            Due after one year through five years          1,000               985
            Due after five year through ten years          5,729             5,568
            Due after ten years                            2,995             2,953
                                                       ---------          --------

                 Total                                 $  12,724          $ 12,479
                                                       =========          ========



                                      F-12



(5)    Loans Receivable, Net

       Loans receivable consist of the following (dollars in thousands):


                                                                             June 30,                September 30,
                                                                            ----------        ---------------------------
                                                                               2000             1999               1998
                                                                            ----------        ---------         ---------
                                                                           (Unaudited)
                                                                                                      
              Loans secured by first mortgages on real estate:
                 Residential 1-4:
                    Permanent                                               $ 295,857         $ 276,115         $ 244,667
                    Construction                                               29,652            32,974            27,311
                 Multi-family                                                   6,802             5,787             4,464
                 Commercial real estate                                        24,975            19,783            16,132
                 Land                                                          12,011             9,548             6,796
                                                                            ---------         ---------         ---------

                    Total first mortgage loans                                369,297           344,207           299,370
                                                                            ---------         ---------         ---------
              Other loans:
                 Consumer loans                                                81,299            75,044            57,891
                 Other loans                                                    2,070             1,374             1,085
                                                                            ---------         ---------         ---------
                    Total other loans                                          83,369            76,418            58,976
                                                                            ---------         ---------         ---------
                    Total loans                                               452,666           420,625           358,346

              Net deferred loan origination fees                                    -                 -               (18)
              Unearned interest on installment loans                                -                 -              (141)
              Allowance for loan losses                                        (3,226)            (2,941)          (2,564)
              Loans in process                                                (16,948)           (19,774)         (17,013)
                                                                            ---------         ---------         ---------
                        Loans receivable, net                               $ 432,492         $ 397,910         $ 338,610
                                                                            =========         =========         =========

              Weighted average yield on loans at year end                        7.75%             7.56%             7.91%
                                                                            =========         =========         =========

       The  activity  in the  allowance  for  loan  losses  was as  follows  (in
       thousands):

                Balance at September 30, 1996                           $ 2,385
                   Provision for loan losses                                317
                   Charge offs                                              (69)
                   Recoveries                                                --
                                                                        --------

                Balance at September 30, 1997                             2,633
                   Provision for loan losses                                405
                   Charge offs                                             (474)
                   Recoveries                                                --
                                                                        --------

                Balance at September 30, 1998                             2,564
                   Provision for loan losses                                540
                   Charge offs                                             (251)
                   Recoveries                                                88
                                                                        --------

                Balance at September 30, 1999                           $ 2,941
                   Provision for loan losses                                450
                   Charge offs                                             (201)
                   Recoveries                                                36
                                                                        --------

                Balance at June 30, 2000 (unaudited)                    $ 3,226
                                                                        ========

                                      F-13


       Outstanding  mortgage loan commitments,  generally with terms of 30 days,
       were approximately $1.5 million,  $2.0 million and $2.1 million for fixed
       rate loans, and  $101,500, $300,000 and $540,000 for variable  rate loans
       at   June  30,  2000   (unaudited)  and  September  30,  1999  and  1998,
       respectively.  There  were  no  letters of credit outstanding at June 30,
       2000  (unaudited)  and  September 30, 1999  and  1998.  Furthermore,  the
       Company  was  servicing  approximately  $14.1  million,  $16.7   million,
       $23.3  million and $16.1 million in loans for the benefit  of  others  in
       2000 (unaudited), 1999, 1998 and 1997,  respectively. The  Company  holds
       custodial   escrow   deposits  for  these    serviced    loans   totaling
       approximately   $116,000,   $10,000  and   $57,000   at   June  30,  2000
       (unaudited)  and  September 30, 1999 and 1998,  respectively.  The  range
       of interest  rates  on  the  fixed rate loan  commitments  as of June 30,
       2000  (unaudited)  was 7.38%  to  8.50% and  as of September 30, 1999 was
       7.50% to 8.38%.

       Loan  customers of the Company  include  certain  executive  officers and
       directors and their related  interests and associates.  All loans to this
       group were made in the ordinary  course of business at  prevailing  terms
       and  conditions.  As of  September  30,  1999,  these  loans  amounted to
       approximately
        $197,000.

       Impaired loans have been recognized in conformity with FASB Statement No.
       114, as amended by FASB  Statement  No. 118.  Impaired  loans and related
       information are as follows (amounts in thousands):



                                                                                             September 30,
                                                                    June 30,       ----------------------------------
                                                                      2000          1999         1998            1997
                                                                      ----          ----         ----            ----
                                                                   (Unaudited)
                                                                                                 
       Impaired loans at end of period                                $ 629        $ 830        $  836        $ 2,314
       Average balance of impaired loans for the year                   575          957         1,697          1,919
       Allowance for loan losses for impaired loans                     126          166           167            463
       Interest income recognized during the year                        17           72           130            146



       (6)        Premises and Equipment

       Premises and equipment consists of the following (in thousands):


                                                                                               September 30,
                                                                           June 30,       ---------------------------
                                                                             2000           1999             1998
                                                                         -------------    ----------     ------------
                                                                         (Unaudited)

                                                                                                 
              Land                                                          $ 2,918         $ 1,819        $  1,887
              Buildings and leasehold improvements                            7,056           6,646           7,054
              Furniture, fixtures and equipment                               4,132           3,691           3,703
                                                                            -------         -------        --------

              Total                                                          14,106          12,156          12,644
              Less accumulated depreciation and amortization                 (5,867)         (5,338)         (5,799)
                                                                            -------         -------        --------

              Premises and equipment, net                                   $ 8,239         $ 6,818        $  6,845
                                                                            =======         =======        ========


       The Company  conducts a portion of its operations from leased  facilities
       and leases certain  equipment under operating leases. As of September 30,
       1999, the Company was committed to  noncancelable  operating  leases with
       annual minimum lease payments approximating $92,000 through September 30,
       2003.

       Rent  expense  under  all operating  leases was  approximately  $136,000,
       $139,000 and $152,000 for the years ended  September 30, 1999,  1998  and
       1997, respectively.

                                      F-14

       (7)        Deposits

       Deposits and weighted  average  interest rates are as follows (amounts in
       thousands):


                                          June 30, 2000 (Unaudited)           September 30, 1999           September 30, 1998
                                         ----------------------------     -------------------------     -----------------------
                                            Amount             Rate           Amount         Rate          Amount        Rate
                                         -------------      ---------     -----------      --------     -----------    --------
                                                                                               

           Noninterest-bearing checking      $ 16,383                       $  13,485        --           $  10,492       --
           Interest-bearing checking           31,924          1.89%           27,098       1.77%            24,456      1.94%
           Savings accounts                    30,352          2.06%           32,826       1.67%            37,758      1.77%
           Money market accounts               24,583          4.31%           23,997       3.87%            18,092      3.99%
           Certificate accounts:
              4.00% - 4.99%                    30,267                         112,560                        31,676
              5.00% - 5.99%                   114,810                          79,323                       166,610
              6.00% - 6.99%                   102,647                          47,903                        60,964
              7.00% - 7.99%                     6,569                           2,032                         2,132
                                             --------                       ---------                     ---------
                 Total certificates           254,293          5.75%          241,818       5.12%           261,382      5.52%
                                             --------                       ---------                     ---------
                 Total deposits             $ 357,535          4.73%        $ 339,224       4.23%         $ 352,180      4.63%
                                            =========                       =========                     =========


       Certificate accounts in amounts of $100,000 or more totaled approximately
       $55.6  million,  $55.8  million  and  $45.7  million  at  June  30,  2000
       (unaudited)  and September 30, 1999 and 1998,  respectively.  Deposits in
       excess of $100,000 are not federally insured. The Company had certificate
       accounts  totaling  $17.0  million and $17.2  million  under the State of
       Florida  public  deposits  program  at  June  30,  2000  (unaudited)  and
       September 30, 1999; however, there were no such deposits at September 30,
       1998.  Deposits  under this program are  collateralized  with  investment
       securities in accordance with applicable regulations.

       Interest expense on deposits is summarized as follows (in thousands):


                                                                                          Year ended September 30,
                                                                  June 30,       ------------------------------------------
                                                                    2000            1998            1997
                                                                 ---------       --------         -------         --------
                                                                 (Unaudited)
                                                                                                      
         Interest on interest-bearing
             checking and money market accounts                   $ 1,216         $ 1,257         $ 1,051          $   958
         Interest on savings and certificate accounts              10,269          13,550          17,868           18,841
         Less early withdrawal penalties
                                                                      (52)            (80)            (88)             (97)
                                                                  -------         -------         -------          -------
         Total interest expense                                   $11,433         $14,727         $18,831          $19,702
                                                                  =======         =======         =======          =======

       Certificate  accounts by year of  scheduled  maturity  are as follows (in
thousands):


                                                                                September 30,
                                                     June 30,            ------------------------------
                          Fiscal Year                  2000                  1999                1998
                          -----------               ----------           ---------            ---------
                                                  (Unaudited)
                                                                                 
                              1999                           -                   -            $ 165,547
                              2000                                       $ 163,002               54,045
                              2001                   $ 163,095              38,335               11,715
                              2002                      61,054              29,572               21,527
                         2003 and after                 30,144              10,909                8,548
                                                     ---------           ---------            ---------
                              Total                  $ 254,293           $ 241,818            $ 261,382
                                                     =========           =========            =========

                                      F-15


(8)    Advances From Federal Home Loan Bank and Other Borrowings

       The Company had $144.0  million,  $87.6 million and $21.0 million in FHLB
       advances with weighted average  interest rates of 6.35%,  5.18% and 5.12%
       at  June  30,  2000   (unaudited)   and  September  30,  1999  and  1998,
       respectively.  The advances as of June 30, 2000 (unaudited) and September
       30, 1999 include $61.0 million and $55.0 million in convertible  advances
       whereby  the FHLB has the option at a  predetermined  time to convert the
       fixed interest rate to an adjustable rate tied to LIBOR (London interbank
       offering  rate).  The Company  then has the option to prepay the advances
       without  penalty  if the FHLB  converts  the  interest  rate.  Should the
       Company  elect to otherwise  prepay these  borrowings  prior to maturity,
       prepayment penalties may be incurred.  Advances from the FHLB are secured
       with a blanket  floating lien which  includes a security  interest in the
       FHLB stock held by the Company and the Company's mortgage loan portfolio.

       The  Company's  borrowings  from the FHLB at June 30, 2000 are as follows
(unaudited):



                        Fiscal                     Conversion
                         Year                        Option             Rate             Maturity             Rate
                         ----
                                                 ----------------    ------------     ----------------     -----------
                                                  (In thousands)                      (In thousands)
                                                                                              
                         2000                         $ 5,000           5.71%              $83,025            6.84%
                         2001                          46,000           5.70                     -
                         2003                           5,000           5.02                 5,000            6.41
                         2004                           5,000           6.10                15,000            4.91
                         2008                                                                5,000            6.67
                         2009                                                               15,000            5.07
                         2010                                                               21,000            6.24
                                                      -------                              -------

           Total and weighted average rate          $ 61,000            5.68%             $144,025            6.35%
                                                    ========                              ========            ====


       The  Company's  borrowings  from the FHLB at  September  30,  1999 are as
follows:



                                                   Conversion
                         Year                        Option             Rate             Maturity             Rate
                         ----                    ----------------    ------------     ----------------     -----------
                                                  (In thousands)                      (In thousands)

                                                                                             
                         2000                        $25,000            4.91%              $32,600            5.55%
                         2001                         25,000            4.98                     -
                         2003                          5,000            5.02                     -
                         2004                                                               15,000            4.91
                         2008                                                               20,000            5.08
                         2009                                                               20,000            4.86
                                                     -------                               -------
           Total and weighted average rate           $55,000            4.95%              $87,600            5.18%
                                                     =======                               =======


       As of June 30, 2000 (unaudited) and September 30, 1999 the Company's $3.0
       million and $4.9 million in other  borrowings are  short-term  borrowings
       bearing  interest  at 6.37%  and  5.43% per  annum,  respectively.  These
       borrowings mature within 90 days of the period end and are collateralized
       by securities of U. S.  government  agencies  having a fair value of $3.0
       million and $5.0 million.

                                      F-16


       (9)        Income Taxes

       Income taxes for 1999, 1998 and 1997 consists of the following:

                                          Current     Deferred       Total
                                          -------     --------      -------
                                                     (In thousands)
        Year ended September 30, 1999:
             Federal                      $ 1,606     $    (33)     $ 1,573
             State                            181           (6)         175
                                          -------     --------      -------
                                          $ 1,787     $    (39)     $ 1,748
                                          =======     ========      =======

        Year ended September 30, 1998
             Federal                      $ 1,825     $   (782)     $ 1,043
             State                            190          (82)         108
                                          -------     --------      -------

                                          $ 2,015     $   (864)     $ 1,151
                                          =======     ========      =======

        Year ended September 30, 1997:
             Federal                      $   681     $    531      $ 1,212
             State                             30           57           87
                                          -------     --------      -------

                                          $   711     $    588      $ 1,299
                                          =======     ========      =======

       The tax effects of temporary  differences  that give rise to  significant
       portions of the deferred tax assets and deferred tax  liabilities  are as
       follows:


                                                                                         September 30,
                                                                                   -------------------------
                                                                                     1999            1998
                                                                                   --------        ---------
                                                                                        (In thousands)
                                                                                             
            Deferred tax assets:
               Loans receivable, due to allowance for loan losses, net              $  992           $  827
               Pension asset                                                           202              379
                  Unrealized loss on investments available for sale                    725                -
                  Self-insurance reserve                                               322              339
               Other                                                                    85               21
                                                                                    ------           ------
                    Total deferred tax assets                                        2,326            1,566
               Less valuation allowance                                                  -                -
                                                                                    ------           ------
                    Net deferred tax assets                                          2,326            1,566
                                                                                    ------           ------
            Deferred tax liabilities:
               FHLB stock                                                             (433)            (457)
                                                                                      (433)
               Unrealized gain on investments available for sale                        --             (129)
               Other                                                                   (64)             (44)
                                                                                    ------           ------
                    Total deferred tax liabilities                                    (497)            (630)
                                                                                    ------           ------
                    Net deferred tax assets                                         $ 1,829          $   936
                                                                                    =======          =======


       Net deferred tax assets are included in other assets in the  consolidated
       statements of financial condition.

                                      F-17


       The Company's  effective rate on pretax income differs from the statutory
       Federal income tax rate as follows (dollars in thousand):



                                                                                    Year ended September 30,
                                         Nine Month Ended      -----------------------------------------------------------------
                                           June 30, 2000         1999       %          1998          %        1997           %
                                        --------------------   --------  ---------  -----------  ---------   ----------  -------
                                            (Unaudited)
                                                                                                   
    Tax provision at statutory rate      $1,486      34 %       $1,702     34 %       $1,202        34%      $1,301         34%
    Increase (decrease) in tax
      Resulting from:
    Tax-exempt income, net of scaleback     (97)     (2)%          (70)    (1)%          (17)       (1%)        (22)        (1%)
    State income taxes, net of Federal
    income tax benefit                       87       2 %          116      2 %           65         2%          78          2%
    Other, net                               64       1 %                                (99)       (2%)        (58)        (1%)
                                        -------      ----      -------   ------      -------     ------      ------      ------
    Total                                $1,540      35 %       $1,748     35 %       $1,151        33%      $1,299         34%
                                        =======      ====      =======   ======      =======     ======      ======      ======


       Until 1997, the Internal  Revenue Code (the "Code") allowed the Company a
       special bad debt  deduction  for  additions to bad debt  reserves for tax
       purposes.  Provisions in the Code  permitted the Company to determine its
       bad debt deduction by either the  experience  method or the percentage of
       taxable income  method.  The statutory  percentage  used to calculate bad
       debt  deduction by the  percentage of taxable income method was 8% before
       such deduction.  The experience  method was calculated  using actual loss
       experience of the Company.

       The Small  Business Job Protection Act of 1996 repealed the percentage of
       taxable income method of accounting for bad debts for tax years beginning
       after  1995.  The  Company  switched to the  experience  method  above to
       compute its bad debt  deduction in 1997 and future years.  As a result of
       the change in the Code, the Company is required to recapture into taxable
       income the  portion of its bad debt  reserves  that  exceeds its bad debt
       reserves  calculated under the experience  method since 1987; a recapture
       of approximately $366,000 ratably over six years beginning in 1999.

       Retained  earnings at  September  30, 1999  includes  approximately  $5.8
       million  base  year,  tax basis bad debt  reserve  for which no  deferred
       Federal and state income tax liability  has been  accrued.  These amounts
       represent an allocation of income to bad debt deductions for tax purposes
       only.  Reduction of amounts so allocated for purposes  other than tax bad
       debt losses or adjustments arising from carryback of net operating losses
       would create income for tax purposes only,  which would be subject to the
       then current  corporate  income tax rate. The unrecorded  deferred income
       tax  liability  on the above  amounts was  approximately  $2.0 million at
       September 30, 1999.  Certain events,  as defined,  will still trigger the
       recapture of the base year  reserve.  The base year  reserves also remain
       subject to income tax  penalty  provisions  which,  in  general,  require
       recapture upon certain stock redemptions of, and excess distributions to,
       stockholders.


(10)   Concentration of Credit Risk

       The Company  originates  real  estate,  consumer,  and  commercial  loans
       primarily in its Central Florida market area.  Although the Company has a
       diversified  loan  portfolio,  a  substantial  portion of its  borrowers'
       ability to honor their  contracts  depends on the economic  conditions of
       Central Florida.  The Company does not have a significant exposure to any
       individual customer or counterparty.

       The  Company  manages its credit  risk by  limiting  the total  amount of
       arrangements  outstanding  with individual  customers,  by monitoring the
       size  and  maturity  structure  of  the  loan  portfolio,   by  obtaining
       collateral based on management's credit assessment of the customers,  and
       by applying a uniform credit process for all credit exposures.

                                      F-18


(11)  Regulatory Matters

       The  Bank  is  subject  to  various   regulatory   capital   requirements
       administered  by the federal  banking  agencies.  Failure to meet minimum
       capital  requirements  can  initiate  certain  mandatory  - and  possibly
       additional  discretionary  - actions by regulators  that, if  undertaken,
       could have a direct material effect on the Bank's  financial  statements.
       Under capital adequacy guidelines and the regulatory framework for prompt
       corrective  action,  the Bank must meet specific capital  guidelines that
       involve  quantitative  measures of the Bank's  assets,  liabilities,  and
       certain off-balance sheet items as calculated under regulatory accounting
       practices. The Bank's capital amounts and classification are also subject
       to  qualitative  judgments  by  the  regulators  about  components,  risk
       weightings, and other factors.

       Quantitative   measures  established  by  regulation  to  ensure  capital
       adequacy  require  the Bank to maintain  minimum  amounts and ratios (set
       forth in the table below) of risk-based and Tier I capital (as defined in
       the regulations) to risk-weighted assets (as defined).

       As of June 1999, the most recent  notification  from the Office of Thrift
       Supervision   categorized  the  Bank  as  "well  capitalized"  under  the
       regulatory  framework for prompt corrective  action. To be categorized as
       "well capitalized," the Bank must maintain minimum total risk-based, Tier
       I risk-based, and Tier I leverage ratios as set forth in the table. There
       are no  conditions  or events  since that  notification  that  management
       believes  have changed the Bank's  category.  The Bank's  actual  capital
       amounts and ratios are as follows:



                                                                 June 30, 2000 (Unaudited)
                                             ------------------------------------------------------------------
                                                                                            "Well capitalized"
                                                                       For capital             under prompt
                                                                         adequacy           Corrective action
                                                   Actual                purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                             Amount      Ratio       Amount      Ratio       Amount       Ratio
                                             ------      -----       ------      -----       ------       -----
                                                                   (Dollars in thousands)
                                                                                       
                Risk-based capital
                  (to risk-weighted          $ 55,430     15.6%     $ 28,423      8.0%       $ 35,529     10.0%
                  assets)
                Tier I capital (to risk-
                  weighted assets)           $ 52,204     14.7%     $ 14,211      4.0%       $ 21,317      6.0%
                Tier I capital
                  (to average assets)        $ 52,204      9.7%     $ 21,500      4.0%       $ 26,875      5.0%





                                                                     September 30, 1999
                                             ------------------------------------------------------------------
                                                                                            "Well capitalized"
                                                                       For capital             under prompt
                                                                         adequacy           Corrective action
                                                   Actual                purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                             Amount      Ratio       Amount      Ratio       Amount       Ratio
                                             ------      -----       ------      -----       ------       -----
                                                                   (Dollars in thousands)
                                                                                       
                Risk-based capital
                  (to risk-weighted         $ 52,713     17.2%      $ 24,471      8.0%      $ 30,589      10.0%
                  assets)
                Tier I capital (to risk-
                  weighted assets)          $ 49,772     16.3%     $  12,236      4.0%      $ 18,353       6.0%
                Tier I capital
                  (to average assets)       $ 49,772     11.1%      $ 18,000      4.0%      $ 22,500       5.0%


                                      F-19




                                                                     September 30, 1998
                                             ------------------------------------------------------------------
                                                                                           "Well capitalized"
                                                                      For capital             under prompt
                                                                        adequacy           Corrective action
                                                   Actual               purpose                provisions
                                             -------------------  ---------------------  ----------------------
                                              Amount     Ratio      Amount     Ratio      Amount       Ratio
                                              ------     -----      ------     -----      ------       -----
                                                                  (Dollars in thousands)
                                                                                    
                Risk-based capital
                  (to risk-weighted assets)   $38,451     15.5%     $19,795     8.0%      $24,744      10.0%
                Tier I capital (to risk-
                  weighted assets)             35,887     14.5%       9,898     4.0%       14,846       6.0%
                Tier I capital
                  (to average assets)          35,887      8.7%      16,599     4.0%       20,748       5.0%


       Capital  at  September  30,  1999 for  consolidated  financial  statement
       purposes  differs  from the  Tier I  capital  amount  by  $(1.2)  million
       representing the exclusion of unrealized losses on investments  available
       for sale and $12.8 million of capital  maintained  by the Bancorp.  Total
       risk-based  capital differs from Tier I capital by the allowance for loan
       losses.

       Capital  at  September  30,  1998 for  consolidated  financial  statement
       purposes differs from the Tier I capital amount by $220,000  representing
       the exclusion of unrealized  gain on  investments  available for sale. In
       addition,  regulatory  capital differed by $(119,000) for certain amounts
       that were reflected for  consolidated  financial  reporting  purposes but
       were not recognized in regulatory reports filed. Total risk-based capital
       differs from Tier I capital by the allowance for loan losses.

       The payment of dividends by the Bank to the Company are  restricted.  OTS
       regulations  impose  limitations on all capital  distributions by savings
       institutions.  Capital distributions include cash dividends,  payments to
       repurchase or otherwise acquire the institution's capital stock, payments
       to  stockholders  of another  institution in a cash-out  merger and other
       distributions  charged against capital.  A savings  institution that is a
       subsidiary of a savings and loan holding company,  such as the Bank, must
       file an  application  or a notice  with  the OTS at least 30 days  before
       making a capital  distribution.  Savings institutions are not required to
       file an  application  for permission to make a capital  distribution  and
       need only file a notice if the following conditions are met: (1) they are
       eligible for expedited  treatment under OTS  regulations,  (2) they would
       remain  adequately  capitalized  after the  distribution,  (3) the annual
       amount of capital  distribution  does not exceed net income for that year
       to date added to retained net income for the two preceding years, and (4)
       the capital distribution would not violate any agreements between the OTS
       and the savings  institution or any OTS regulations.  Any other situation
       would require an application to the OTS.


(12)   Sale of Branches

       On October  29,  1997,  the Company  entered  into an  agreement  to sell
       substantially  all of the loans,  with a majority  of the loans sold on a
       servicing-released  basis,  and certain  liabilities  (primarily  deposit
       liabilities) of the branches located in north Florida.  The sale included
       loans at 80% of the deposit liability.  The remaining 20% of the sale was
       funded with cash. The transaction was completed  January 30, 1998. Assets
       of  approximately  $52.5  million,  including  loans  of  $44.6  million,
       property  and  equipment  of  $705,000,   cash  of  $10.1  million,   and
       liabilities  consisting  primarily of deposit  accounts of $55.5 million,
       were sold for a gain of  approximately  $3.0  million.  The  assets  sold
       included the  branches,  except for two branches  that were closed by the
       Company  because the Company is  precluded  from  conducting  any further
       business at those locations.  The two branches were  subsequently sold to
       third parties during the year ended September 30, 1999.

                                      F-20

(13)   Benefit Plans

       Director  Retirement  Plan. On September 28, 1998, the Board of Directors
       approved a non-qualified  Director  Retirement Plan ("Retirement  Plan").
       The Retirement  Plan will pay all Directors that have served on the board
       at least ten years,  $1,000 per month for 120 months beginning at the end
       of their final three-year term. If a Director dies prior to retirement or
       prior to receipt of all monthly  payments under the plan, the Company has
       no further  financial  obligations  to the Director or his or her estate.
       For the years ended  September 30, 1999 and 1998, the Company  recognized
       $37,000 and $410,000  related to this  Retirement  Plan. The amounts were
       determined by discounting  the anticipated  cash flow required,  based on
       the services  rendered by each  covered  director.  The  weighted-average
       discount rate used to measure the expense was 5.50%.  The 1998 expense is
       a component of other  compensation  and employee  benefits expense in the
       consolidated statements of earnings.

       Pension Plan. The Company had a  noncontributory  defined benefit pension
       plan  ("Plan") that covered  substantially  all employees who met minimum
       service  requirements.  The benefit  formula of the Plan generally  based
       payments  to  retired  employees  upon  their  length  of  service  and a
       percentage  of  qualifying   compensation   during  the  final  years  of
       employment.

       On September 28, 1998, the Board of Directors froze benefit accruals  for
       the Plan effective November 3, 1998 and directed  the Company to allocate
       to each  eligible participant the full present value of accrued  benefits
       based on the Plan liquidation  guidelines,  as prescribed by the Internal
       Revenue Code. The present  value of  benefit obligations at September 30,
       1998  was  approximately  $5.7  million  and  the  plan  assets  at  fair
       value  were  approximately  $4.0  million.  As  a  result,  the   Company
       recognized  other  compensation  and  employee  benefits  expense of $1.7
       million  for  1998  as  an  actuarial  estimate  of benefits payable upon
       liquidation,  and   the   related  liability  is  a  component  of  other
       liabilities on the statement of financial condition.

       The Company  terminated  the Plan on April 14, 1999 by  distributing  the
       participants  their full present value of accrued  benefits  based on the
       Plan liquidation guidelines,  as prescribed by the Internal Revenue Code.
       The Company  funded $1.3 million to the Plan,  which when  combined  with
       other  Plan  assets,  provided  sufficient  assets  to  distribute  to or
       purchase  annuities for Plan participants to satisfy the present value of
       the calculated benefit obligations.

       Pension  cost for the year ended  September  30,  1997  consisted  of the
       following (in thousands):

            Service cost - benefits earned during the period    $ 207
            Interest cost                                         304
            Actual return on assets held in plan                 (580)
            Net amortization and deferral                         335
                                                                -----

            Net periodic pension cost                           $ 266
                                                                =====

       The  weighted-average  discount  rate used to measure  projected  benefit
       obligations  was  approximately  6.0% and 8.0% at September  30, 1998 and
       1997;  the rate of  increase  in future  compensation  levels was 5.0% at
       September 30, 1997;  and the expected  long-term rate of return on assets
       was approximately 6.5% and 8.3% for September 30, 1998 and 1997.

       Employee Stock  Ownership  Plan.  The Company  sponsors an employee stock
       ownership  plan  ("ESOP").  The ESOP covers  eligible  employees who have
       completed twelve months of continuous  employment with the Company during
       which they worked at least 1,000 hours and who have  attained  the age of
       21. As part of the  Reorganization  in April 1999, the ESOP borrowed $2.2
       million from the Company to purchase  216,308  shares of the common stock
       of the Company. Since the ESOP is internally leveraged,  the Company does
       not report  the loan  receivable  from the ESOP as an asset ^and does not
       report  the  loan  payable from the ESOP as a  liability.  The  Company's
       accounting  for  its  ESOP is  in  accordance  with  AICPA  Statement  of
       Position 93-6, Employers Accounting for Employee Stock Ownership  Pllans,

                                      F-21


     which requires the Company to recognize  compensation  expense equal to the
     fair  value of the ESOP  shares  during the  periods  in which they  became
     committed to be  released.  As shares are  committed  to be  released,  the
     shares  become  outstanding  for  earnings per share  computations.  To the
     extent that the fair value of the ESOP shares differs from the cost of such
     shares,  this  differential  will be  charged  or  credited  to  equity  as
     additional  paid-in  capital.  Management  expects the  recorded  amount of
     expense to fluctuate as continuing  adjustments are made to reflect changes
     in the fair value of the ESOP shares. As of June 30, 2000 and September 30,
     1999, respectively,  16,227 shares and 32,445 shares had been committed for
     release.  The Company  recorded  compensation  and employee benefit expense
     relating  to the ESOP of $162,000  for the nine months  ended June 30, 2000
     and $285,000 for the year ended September 30, 1999.

     401(K)  Retirement Plan.  Effective  January 1, 1999, the Company adopted a
     qualified  defined  contribution  plan with 401(k)  provisions for eligible
     employees.   Subject  to  certain  restrictions,   eligible  employees  may
     voluntarily  contribute  up to 15% of  their  annual  compensation  and the
     Company may authorize discretionary contributions to eligible participants.
     During 1999 the Company approved a maximum Company match of 50% on eligible
     contributions  for the  first  6% of  participant  compensation.  The  1999
     consolidated  financial  statements  reflect  $65,000 of employee  benefits
     expense for the Company's matching contribution under the plan.

     Supplemental Executive Retirement Plan ("SERP"). Effective January 1, 1999,
     the Company  adopted a nonqualified  defined  contribution  plan to provide
     supplemental  retirement benefits for certain executive officers.  The SERP
     will provide  benefits at age 65 that would be comparable to  approximately
     83% of the benefits  that would have accrued under the  terminated  pension
     plan after  retirement  at age 65. If a participant  terminates  employment
     prior to age 65, then the target retirement  benefits will be reduced.  For
     the  nine-month  period  ended June 30, 2000  (unaudited)  and for the year
     ended  September 30, 1999 the  consolidated  financial  statements  reflect
     $97,000 and $94,000 of employee benefits expense related to the SERP.


 (14)   Subsequent Events

     At a special  meeting on  October  19,  1999,  the  Company's  stockholders
     approved two stock benefit plans. Under the 1999 Stock Option Plan, certain
     directors,  officers  and  employees  were  granted  options to purchase in
     aggregate  270,385 shares of the Company's  stock over the next five years.
     Options vest 20% each year beginning one year after the date of grant.  The
     exercise price of the options has been  established at $8.50 per share, the
     average price of the shares traded on the Nasdaq National Market on October
     19, 1999. Since the option price was established as the then current market
     value of the Company's  stock,  the Company will not record an expense when
     the options  are  granted or the stock is issued  upon the  exercise of the
     option.  When  shares are issued  upon the  exercise  of any  options,  the
     Company may choose to issue stock from shares authorized but not yet issued
     or to utilize  stock held in  treasury.  Under the  Restricted  Stock Plan,
     directors  and  officers  of the  Company  may earn  108,154  shares of the
     Company's stock over the next five years. Restricted shares are earned at a
     rate of 20% each year of continued  service to the Company.  The fair value
     of these  shares,  using the $8.50 per share noted  above,  is $919,000 and
     this amount will be amortized over a five-year  period to compensation  and
     employee  benefit  expense  commencing  October 1, 1999.  The shares earned
     under this plan are  entitled to all voting and other  stockholder  rights,
     except that, while restricted, the shares must be held in escrow and cannot
     be sold,  pledged or otherwise  conveyed.  The Company plans to acquire the
     necessary  shares through open market  purchases. ^As of June 30, 2000, the
     Company had  acquired  57,879  shares  under the  repurchase  program at an
     average price of $7.76.

     On October 19, 1999 the Company  announced  that it had  received  approval
     from the Office of Thrift  Supervision  ("OTS") to proceed with its planned
     repurchase of up to 15% of the common stock held by

                                      F-22


     stockholders other than FloridaFirst  Bancorp MHC, or 405,578 shares.  Such
     repurchases  are  authorized to be made by the Company from time to time in
     open  market  transactions  as,  in  the  opinion  of  management,   market
     conditions  warrant.  The repurchased shares will be held in treasury stock
     and  will be  available  for  general  corporate  purposes,  including  the
     exercise of stock options. ^As  of February 28, 2000,  the  acquisition  of
     405,578 shares at an average price of $8.89 was completed.

(15)   Conversion from Mutual Holding Company to Full Stock Company (Unaudited)

     On July 21, 2000,  the Board of  Directors of the Company,  the MHC and the
     Bank adopted plans of merger and conversion  ("Conversion") to convert from
     a federally  chartered mutual holding company to a state chartered  capital
     stock holding  company known as FloridaFirst  Bancorp,  Inc. The Conversion
     will be  accounted  for as a change in  corporate  form  with no  resulting
     change in the historical  basis of the Company's  assets,  liabilities  and
     equity.   Following  the  successful  completion  of  the  stock  offering,
     conversion costs will be netted against proceeds from the sale of stock and
     net proceeds will be added to stockholders'  equity.  In the event that the
     Conversion is not successfully completed,  the costs incurred in connection
     with the  Conversion  will be  expensed  at the time that the  unsuccessful
     completion  is  determined.  As  of June 30, 2000 (unaudited), no costs had
     been incurred.

     At the  time of the  Conversion,  the Bank  will  establish  a  liquidation
     account in an amount equal to its equity as  reflected in the  statement of
     financial   condition  used  in  the  final  Conversion   prospectus.   The
     liquidation  account will be maintained for the benefit of eligible account
     holders and supplemental  eligible account holders who continue to maintain
     their accounts at the Bank after the Conversion.  The  liquidation  account
     will be reduced  annually,  to the extent that  eligible  and  supplemental
     eligible account holders have reduced their qualifying  deposits as of each
     anniversary  date.  Subsequent  increases  in  balances  will  not  restore
     eligible  or  supplemental   eligible  account  holder's  interest  in  the
     liquidation  account.  In the event of a complete  liquidation of the Bank,
     each eligible and supplemental  eligible account holder will be entitled to
     receive  a  distribution   from  the  liquidation   account  in  an  amount
     proportionate to the current adjusted qualifying balances for accounts then
     held.

     Subsequent  to the  Conversion,  the  Bank  may  not  declare  or pay  cash
     dividends on its shares of common stock if the effect  thereof  would cause
     equity  to be  reduced  below  applicable  regulatory  capital  maintenance
     requirements or if such  declaration  and payment would  otherwise  violate
     regulatory requirements.



(16)   Fair Values of Financial Instruments

     Fair value  estimates,  methods and assumptions are set forth below for the
     Company's financial instruments at September 30, 1999 and 1998.

     Cash and cash equivalents: The carrying amount of cash and cash equivalents
     -------------------------
     (demand deposits maintained at various financial  institutions)  represents
     fair value.

     Investments:  The Company's investment  securities represent investments in
     -----------
     U.S.  government  agency  obligations,   CMOs,  MBS,  corporate  bonds  and
     municipal bonds. The fair value of these investments was estimated based on
     quoted market prices or bid quotations received from securities dealers.

     FHLB stock:  The FHLB stock is not publicly  traded and the carrying amount
     ----------
     was used to estimate the fair value.

                                      F-23


       Loans: Fair values are estimated for the Company's  portfolio of loans by
       -----
       grouping  loans with similar  financial  characteristics.  The loans have
       been  segregated by type,  such as fixed and variable rate first mortgage
       loans  and  other  loans.  The  fair  value  of  loans  is  estimated  by
       discounting  the future cash flows using  current  rates at which similar
       loans would be made to  borrowers  with  similar  credit  ratings and for
       similar maturities.

       Deposit  liabilities:  The fair value of deposits with no stated maturity
       --------------------
       (i.e.,  interest and  noninterest-bearing  checking  accounts and savings
       accounts)  is equal to the amount  payable as of year end. The fair value
       of  certificates  of  deposit  is  based  on  the  discounted   value  of
       contractual  cash flows.  The discount rate is estimated  using the rates
       currently  offered by the  Company  for  deposits  of  similar  remaining
       maturities.

       FHLB advances and other  borrowings:  The fair value of FHLB advances and
       -----------------------------------
       other  borrowings are based on the discounted  value of contractual  cash
       flows.  The discount rate is estimated using the rates currently  offered
       by creditors for advances of similar remaining maturities.

       Commitments:  The  Company  makes  commitments  in the  normal  course of
       -----------
       business to originate  loans.  All such  commitments  are for  relatively
       short periods of time, so the market value of the loan on the  commitment
       date and origination or delivery date is seldom materially different.


       The estimated fair values of the Company's  financial  instruments are as
       follows:

                                                         September 30, 1999
                                                     -------------------------
                                                      Carrying      Estimated
                                                       amount       fair value
                                                     ---------      ----------
                                                         (In thousands)
         Financial assets:
            Cash and cash equivalents                 $  2,598      $  2,598
            Investments available for sale              68,152        68,152
            Investment securities held to maturity      12,724        12,479
            Federal Home Loan Bank stock                 4,475         4,475
            Loans (carrying amount net of
               allowance for loan loss of $2,941)      397,910       399,914
                                                      ========      ========

         Financial liabilities:
            Deposits:
               Without stated maturities              $ 97,406      $ 97,406
               With stated maturities                  241,818       241,475
            Federal Home Loan Bank advances             87,600        86,873
            Other borrowings                             4,872         4,872
                                                      ========      ========

         Commitments:
            Loan commitments                                 -      $  2,300
                                                      ========      ========


                                      F-24



                                                         September 30, 1998
                                                    ---------------------------
                                                    Carrying         Estimated
                                                     Amount          fair value
                                                    --------        -----------
                                                           (In thousands)
        Financial assets:
           Cash and cash equivalents                $    647        $    647
           Investments available for sale             42,225          42,225
           Investment securities held to maturity     18,736          18,524
           Federal Home Loan Bank stock                2,864           2,864
           Loans (carrying amount net of allowance
              for loan loss of $2,564)               338,610         341,013
                                                    ========        ========
        Financial liabilities:
           Deposits:
              Without stated maturities             $ 90,798        $ 90,798
              With stated maturities                 261,382         258,744
             Federal Home Loan Bank advances          21,000          19,149
                                                    ========        ========
        Commitments:
           Loan commitments                                -        $  2,640
                                                    ========        ========

(17)   Commitments and Contingencies

       In the ordinary course of business,  the Company has various  outstanding
       commitments  and  contingent  liabilities  that are not  reflected in the
       accompanying  financial  statements.   In  addition,  the  Company  is  a
       defendant  in certain  claims and legal  actions  arising in the ordinary
       course of business. In the opinion of management, after consultation with
       legal counsel,  the ultimate disposition of these matters is not expected
       to  have a  material  adverse  effect  on  the  financial  condition  and
       operations of the Company.


 (18)    Parent Company Only Financial Statements

       Condensed financial statements of FloridaFirst Bancorp are as follows (in
       thousands):

       Condensed Statement of Financial Condition
       ------------------------------------------

       Assets                                                September 30, 1999
                                                             ------------------

       Cash and cash equivalents                                  $     50
       Loan receivable from subsidiary                              10,756
       Investment in subsidiary                                     48,535
       ESOP loan receivable                                          2,163
                                                                  --------
         Total assets                                             $ 61,504
                                                                  ========

       Liabilities and Stockholders' Equity
       Dividends payable                                          $    107
       Accrued income taxes                                             60
                                                                  --------
         Total liabilities                                             167
                                                                  --------
       Stockholders' equity                                         61,337
                                                                  --------
         Total liabilities and stockholders' equity               $ 61,504
                                                                  ========

                                      F-25


                                                                Year ended
Condensed Statement of Earnings                            September 30, 1999
- -------------------------------                            ------------------

Interest income:
Loan to ESOP                                                       $   57
Loan to subsidiary                                                    169
                                                                   ------
  Total income                                                        226
                                                                   ------

Operating expenses                                                     57
                                                                   ------

Income before income taxes and equity
  in undistributed earnings of subsidiary                             169
Income taxes                                                           60
                                                                   ------
Income before equity in undistributed earnings of subsidiary          109
Equity in undistributed earnings of subsidiary                      3,148
                                                                   ------

Net income                                                         $3,257
                                                                   ======


                                                                Year ended
Condensed Statement of Cash Flows                           September 30, 1999
- ---------------------------------                           ------------------
Cash flows from operating activities:
Net income                                                      $  3,257
  Adjustments to reconcile net income to
  net cash  provided by operating activities:
          Equity in undistributed earnings of subsidiary          (3,148)
          Increase in accrued income taxes                            60
                                                                --------
           Net cash provided by operating activities                 169
                                                                --------

Cash flows from investing activities:
  Increase in ESOP loan receivable                                (2,163)
  Increase in loan receivable from subsidiary                    (10,756)
                                                                --------
           Net cash used in investing activities                 (12,919)
                                                                --------

Cash flows from financing activities:
  Net proceeds from stock offering                                25,700
  Capital contribution to subsidiary                             (12,900)
                                                                --------
           Net cash provided by financing activities              12,800
                                                                --------

Increase in cash                                                      50
Cash at beginning of year                                              -
                                                                --------
Cash at end of year                                             $     50
                                                                ========

Supplemental disclosure of non-cash information:
Transfer of investment in subsidiary upon creation
  of holding company                                            $ 36,107
                                                                ========
Declaration of dividends payable                                $    107
                                                                ========

                                      F-26



(19)  Quarterly Financial Data (Unaudited)

       Unaudited  quarterly  financial data (in thousands except per share data)
       is as follows:

                                           Nine Months Ended June 30, 2000
                                      ------------------------------------------
                                       First   Second     Third
                                      Quarter  Quarter   Quarter  Year-To-Date
                                      -------  -------   -------  ------------
Interest income                      $ 9,152   $ 9,740   $10,271     $29,163
Interest expense                       5,035     5,574     6,212      16,821
                                     -------   -------   -------     -------
Net interest income                    4,117     4,166     4,059      12,342
Provision for losses                     120       150       180         450
                                     -------   -------   -------     -------
Net interest income after
  provision for losses                 3,997     4,016     3,879      11,892
                                     -------   -------   -------     -------

Non-interest income                      446       504       523       1,473
Non-interest expense                   3,039     3,051     2,904       8,994
                                     -------   -------   -------     -------

Income before taxes                    1,404     1,469     1,498       4,371
Provision for income taxes               493       517       530       1,540
                                     -------   -------   -------     -------

Net income                           $   911   $   952   $   968     $ 2,831
                                     =======   =======   =======     =======

Basic earnings per share             $   .17   $   .18   $   .19     $  0.54
                                     =======   =======   =======     =======
Weighted average shares outstanding    5,448     5,208     5,178       5,280
                                     =======   =======   =======     =======



                                          Year ended September 30, 1999           Year ended September 30, 1998
                                     --------------------------------------  --------------------------------------
                                       First    Second     Third    Fourth     First    Second     Third    Fourth
                                      Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter
                                      -------   -------   -------   -------   -------   -------   -------   -------
                                                                                   
Interest income                       $ 7,834   $ 7,955   $ 8,213   $ 8,646   $ 8,970   $ 8,164   $ 7,688   $ 7,319
Interest expense                        4,283     4,216     4,099     4,530     5,367     4,867     4,492     4,240
                                      -------   -------   -------   -------   -------   -------   -------    ------
Net interest income                     3,551     3,739     4,114     4,116     3,603     3,297     3,196     3,079
Provision for losses                      150       150       120       120       105       100       100       100
                                      -------   -------   -------   -------   -------   -------   -------    ------
Net interest income after
  provision for losses                  3,401     3,589     3,994     3,996     3,498     3,197     3,096     2,979
                                      -------   -------   -------   -------   -------   -------   -------    ------

Non-interest income                       321       464       351       337       325     3,384       370       268
Non-interest expense                    2,700     2,871     2,939     2,938     2,967     3,114     2,600     4,900
                                      -------   -------   -------   -------   -------   -------   -------    ------

Income before taxes                     1,022     1,182     1,406     1,395       856     3,467       866    (1,653)
Provision for income taxes                379       434       466       469       300     1,109       272      (530)
                                      -------   -------   -------   -------   -------   -------   -------    ------

Net income                            $   643   $   748   $   940   $   926   $   556   $ 2,358   $   594    $(1,123)
                                      =======   =======   =======   =======   =======   =======   =======    =======

Basic earnings per share                                  $   .17   $   .17
                                                          =======   =======
Weighted average shares outstanding                         5,555     5,544
                                                          =======   =======


                                      F-27

[LOGO] KPMG

          P.O. Box 31002
          St. Petersburg, FL 33731-8902

          P.O. Box 1439
          Tampa, FL 33601-1439




INDEPENDENT AUDITORS' REPORT

The Board of Directors
FloridaFirst Bancorp:

We have audited the accompanying  consolidated statements of financial condition
of  FloridaFirst  Bancorp and subsidiary  (the Company) as of September 30, 1999
and 1998,  and the related  consolidated  statements of earnings,  stockholders'
equity  and  comprehensive  income,  and cash flows for each of the years in the
three-year  period ended September 30, 1999. These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of FloridaFirst Bancorp
and  subsidiary  at  September  30,  1999 and  1998,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  September  30, 1999 in  conformity  with  generally  accepted  accounting
principles.


                                   /s/KPMG LLP


Tampa, Florida
October  28, 1999


                                      F-28






                                                                              
================================================================================  ==================================================
You should rely only on the information  contained in this document. We have not
authorized  anyone to  provide  you with  information  that is  different.  This
document does not constitute an offer to sell, or the  solicitation  of an offer
to buy, any of the securities  offered hereby to any person in any  jurisdiction
in  which  such  offer  or  solicitation  would  be  unlawful.  The  affairs  of
FloridaFirst  Bancorp,  Inc.  may  change  after  the  date of this  prospectus.
Delivery of this document and the sales of shares made  hereunder  does not mean
otherwise.

                                TABLE OF CONTENTS
                                                                          Page
                                                                          ----
Summary .....................................................................3
Risk Factors ...............................................................10                      5,520,000 Shares
Selected Financial Highlights ..............................................13
Recent Developments ........................................................15
The Conversion .............................................................17
The Offering ...............................................................24
FloridaFirst Bancorp, Inc. .................................................38
FloridaFirst Bank ..........................................................38
Use of Proceeds ............................................................38                  FloridaFirst Bancorp, Inc.
Dividend Policy ............................................................39
Market for the Common Stock ................................................40
Capitalization .............................................................41
Pro Forma Data .............................................................43
Historical and Pro Forma Capital Compliance ................................49
FloridaFirst Bancorp Consolidated Statements of Earnings ...................50
Management's Discussion and Analysis of
 Financial Condition and Results of Operations .............................51                       -------------------
Business of FloridaFirst Bancorp, Inc. .....................................67
Business of FloridaFirst Bank ..............................................67
Regulation .................................................................89                           PROSPECTUS
Taxation ...................................................................95
Management of FloridaFirst Bancorp, Inc. ...................................96
Management of FloridaFirst Bank ............................................96                       -------------------
Comparison of Stockholders' Rights ........................................106
Restrictions on Acquisition of FloridaFirst Bancorp, Inc. .................112
Description of Capital Stock ..............................................115
Legal and Tax Opinions ....................................................116
Experts ...................................................................116                 Sandler O'Neill & Partners, L.P.
Registration Requirements .................................................116
Where You Can Find Additional Information .................................116
Index to Financial Statements .............................................118                         November 3, 2000

Until  the later of  December  11,  2000 or 25 days  after  commencement  of the          THESE SECURITIES ARE NOT DEPOSITS OR
offering, all dealers effecting transactions in these securities, whether or not          SAVINGS ACCOUNTS AND ARE NOT FEDERALLY
participating in this offering, may be required to deliver a prospectus. This is          INSURED OR GUARANTEED.
in addition to the dealers'  obligation  to deliver a prospectus  when acting as
underwriters and with respect to their unsold allotments or subscriptions.

================================================================================  ==================================================