SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q
(Mark One)

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

For the quarterly period ended                        June 30, 2001
                               -------------------------------------------------

                                                         OR

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

For the transition period from                        to
                               ----------------------    -----------------------

                         Commission file number 0-32139
                                                -------

                           FLORIDAFIRST BANCORP, INC.
                           --------------------------
             (Exact name of registrant as specified in its charter)


       Florida                                             59-3662010
- --------------------------------------------------------------------------------
(State or other jurisdiction of incorporation           (I.R.S. employer
 or organization)                                      identification no.)

205 East Orange Street, Lakeland, Florida                 33801-4611
- --------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code    (863) 688-6811
                                                   -----------------------------

                                       N/A
              ---------------------------------------------------
              Former name, former address and former fiscal year,
                         if changed since last report.

Indicate by check |X| whether the registrant (1) has filed all reports  required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes  X    No
                                       ---      ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date August 10, 2001.

           Class                                             Outstanding
- ---------------------------------------                   ------------------
$.10 par value common stock                                5,521,850 shares


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 2001

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

PART I - CONDENSED CONSOLIDATED FINANCIAL INFORMATION OF
             FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Item 1.  Financial Statements and Notes Thereto.............................   1
Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations.............................   6
Item 3.  Qualitative and Quantitative Disclosure About Market Risk..........  15

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings..................................................  16
Item 2.  Changes in Securities..............................................  16
Item 3.  Defaults upon Senior Securities....................................  16
Item 4.  Submission of Matters to a Vote of Security Holders................  16
Item 5.  Other Information..................................................  16
Item 6.  Exhibits and Reports on Form 8-K...................................  16

SIGNATURES..................................................................  17





                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY
            Condensed Consolidated Statements of Financial Condition
                       (In thousands except share amounts)
                                   (Unaudited)



                                                                                   June 30,   September 30,
                                                                                     2001          2000
                                                                                  ---------   -------------
                                                                                      
ASSETS
Cash and cash equivalents                                                         $   5,972    $   6,734
Investment securities available for sale, at fair value                             111,008       96,661
Investment securities held to maturity,
    market value $8,750 and $9,391                                                    8,685        9,687
Loans receivable,
    net of allowance for loan losses of $3,588 and $3,321                           474,216      440,386
Premises and equipment, net                                                           9,896        8,935
Federal Home Loan Bank stock, at cost                                                 7,670        7,925
Other assets                                                                         16,224       11,852
                                                                                  ---------    ---------
                     Total assets                                                 $ 633,671    $ 582,180
                                                                                  =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Deposits                                                                          $ 389,174    $ 354,554
Federal Home Loan Bank advances                                                     139,500      158,000
Other borrowings                                                                      6,542        2,937
Other liabilities                                                                     5,609        5,608
                                                                                  ---------    ---------
                     Total liabilities                                              540,825      521,099
                                                                                  ---------    ---------
Stockholders' equity:
Common stock, $ .10 par value, 80,000,000 shares authorized,
    5,521,850 and 5,752,875 issued                                                      552          575
Additional paid-in capital                                                           52,018       25,085
Retained earnings                                                                    45,487       42,506
Treasury stock, at cost, -0- and 314,000 shares                                           -       (3,606)
Unallocated shares held by the employee stock ownership plan                         (5,410)      (1,838)
Unallocated restricted stock plan shares                                               (986)        (410)
Accumulated other comprehensive income (loss)                                         1,185       (1,231)
                                                                                  ---------    ---------
                     Total stockholders' equity                                      92,846       61,081
                                                                                  ---------    ---------
                     Total liabilities and stockholders' equity                   $ 633,671    $ 582,180
                                                                                  =========    =========


See accompanying notes to unaudited condensed consolidated financial statements

                                       1

                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY
                  Condensed Consolidated Statements of Earnings
                                   (Unaudited)



                                             For the three months ended       For the nine months ended
                                                      June 30,                         June 30,
                                                2001            2000            2001             2000
                                              --------        --------        --------         --------
                                                      (In thousands, except per share amounts)
                                                                                 
Interest income:
Loans                                         $  9,344        $  8,318        $ 27,367         $ 23,894
Investments and other                            2,041           1,953           5,990            5,269
                                              --------        --------        --------         --------
       Total interest income                    11,385          10,271          33,357           29,163
                                              --------        --------        --------         --------
Interest expense:
Deposits                                         4,450           3,995          13,395           11,433
Federal Home Loan Bank advances
     and other borrowings                        1,981           2,217           6,132            5,388
                                              --------        --------        --------         --------
       Total interest expense                    6,431           6,212          19,527           16,821
                                              --------        --------        --------         --------
Net interest income                              4,954           4,059          13,830           12,342
Provision for loan losses                          150             180             465              450
                                              --------        --------        --------         --------
Net interest income after
     provision for loan losses                   4,804           3,879          13,365           11,892
                                              --------        --------        --------         --------
Other income:
Fees and service charges                           396             355           1,140            1,017
Net gain on sale of loans and investments           56               -             133               24
Other, net                                         277             168             706              432
                                              --------        --------        --------         --------
       Total other income                          729             523           1,979            1,473
                                              --------        --------        --------         --------
Other expenses:
Compensation and employee benefits               1,942           1,613           5,613            4,744
Occupancy and equipment                            551             430           1,574            1,306
Marketing                                           66              76             260              382
Data processing                                    118             126             375              382
Federal insurance premiums                          43              17             104               85
Other                                              739             642           2,189            2,095
                                              --------        --------        --------         --------
       Total other expenses                      3,459           2,904          10,115            8,994
                                              --------        --------        --------         --------
Income before income taxes                       2,074           1,498           5,229            4,371
Income taxes                                       640             530           1,643            1,540
                                              --------        --------        --------         --------
NET INCOME                                    $  1,434        $    968        $  3,586         $  2,831
                                              ========        ========        ========         ========

Basic earnings per share                      $   0.27        $   0.18        $   0.67         $   0.52
                                              ========        ========        ========         ========
Diluted earnings per share                    $   0.26        $   0.18        $   0.66         $   0.51
                                              ========        ========        ========         ========
Dividends per share                           $   0.05        $   0.04        $   0.14         $   0.12
                                              ========        ========        ========         ========
Weighted average common and
common equivalent shares outstanding:
    Basic                                        5,297           5,344(1)        5,344            5,449(1)
                                              ========        ========        ========         ========
    Diluted                                      5,417           5,408(1)        5,467            5,543(1)
                                              ========        ========        ========         ========


(1)      Shares  outstanding for all applicable periods have been adjusted as of
         the  beginning  of the  periods to give  effect to the 1.0321  exchange
         ratio of previously  issued shares in  conjunction  with the conversion
         that was effective December 21, 2000.

See accompanying notes to unaudited condensed consolidated financial statements.

                                       2

                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                                                                  For The Nine Months
                                                                                                    Ended June 30,
                                                                                                   2001         2000
                                                                                                 --------     --------
                                                                                                   (In thousands)
                                                                                                     
Operating activities:
Net income                                                                                        $ 3,586    $  2,831
Adjustments to reconcile net income to net cash used in operating activities:
    Provision for loan losses                                                                         465         450
    Depreciation                                                                                      728         554
    Increase in other assets                                                                       (5,494)     (5,335)
    Increase in other liabilities                                                                     423          42
                                                                                                 --------    --------
          Net cash used in operating activities                                                      (292)     (1,458)
                                                                                                 --------    --------
Investing activities:
Proceeds from calls, maturities, sales and repayment of investment securities                      28,228      16,860
Increase in loans, net                                                                            (34,592)    (35,222)
Purchase of investments available for sale                                                        (37,738)    (40,877)
Net redemption (purchase) of FHLB stock                                                               255      (2,980)
Purchases of premises and equipment                                                                (1,693)     (2,001)
Proceeds on sale of premises and equipment                                                              4          26
                                                                                                 --------    --------
          Net cash used in investing activities                                                   (45,536)    (64,194)
                                                                                                 --------    --------
Financing activities:
Net increase in deposits                                                                           34,620      18,311
Net increase (decrease) in FHLB advances                                                          (18,500)     56,425
Net increase (decrease) in other borrowings                                                         3,605      (1,872)
Payments to acquire treasury stock                                                                      -      (3,606)
Payments to acquire shares held by the ESOP                                                        (3,897)          -
Payments to acquire shares held by the RSP                                                           (673)       (449)
Dividends paid                                                                                       (644)       (282)
Net proceeds received from issuance of common stock                                                30,555           -
                                                                                                 --------    --------
          Net cash provided by financing activities                                                45,066      68,527
                                                                                                 --------    --------
Net increase (decrease) in cash and cash equivalents                                                 (762)      2,875
Cash and cash equivalents at beginning of period                                                    6,734       2,598
                                                                                                 --------    --------
Cash and cash equivalents at end of period                                                       $  5,972    $  5,473
                                                                                                 ========    ========

Supplemental  disclosure of cash flow  information - Cash paid during the period
    for:
       Interest                                                                                  $ 19,625    $ 16,462
                                                                                                 ========    ========
       Taxes                                                                                     $  1,934    $  1,071
                                                                                                 ========    ========

Supplemental disclosure of non-cash information:
    Additions to investment in real estate acquired through foreclosure                          $    297    $    190
                                                                                                 ========    ========
    Change in unrealized gain (loss) on investments available for sale, net of
       deferred tax expense (benefit) of $1,419 and $(244)                                       $  2,416     $  (789)
                                                                                                 =========    ========
    Net distribution of restricted stock plan shares                                             $     97           -
                                                                                                 =========
    Allocation of shares held by the ESOP                                                        $    325     $   360
                                                                                                 =========    ========



See accompanying notes to unaudited condensed consolidated financial statements.

                                       3


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Note 1 -  BASIS OF PRESENTATION

The accompanying  condensed  consolidated  financial statements were prepared in
accordance with  instructions for Form 10-Q and,  therefore,  do not include all
information  necessary  for a  complete  presentation  of  financial  condition,
results of  operations,  and cash flows in conformity  with  generally  accepted
accounting principles. However, all adjustments,  consisting of normal recurring
accruals,  which,  in  the  opinion  of  management,  are  necessary  for a fair
presentation of the consolidated  financial  statements have been included.  The
results of operations for the three and  nine-month  periods ended June 30, 2001
and 2000 are not necessarily  indicative of the results that may be expected for
the entire fiscal year or any other period.  These statements  should be read in
conjunction with the consolidated  financial statements and related notes, which
are  included in the  Company's  Annual  Report on Form 10-K for the fiscal year
ended September 30, 2000.

FloridaFirst Bancorp, Inc. (the "Company") was formed as a corporation chartered
under the laws of the State of  Florida  in July  2000 at the  direction  of the
FloridaFirst  Bank (the "Bank") to acquire all of the  outstanding  stock of the
Bank issued in connection with the Bank's plan of conversion and  reorganization
from the mutual holding company form of organization to a full stock corporation
(the  "Conversion").   The  Conversion  was  completed  on  December  21,  2000.
Accordingly,  all  references  prior to December 21, 2000 refer to  FloridaFirst
Bancorp,  the former middle tier holding  company,  which had stock  outstanding
while  in  the  mutual  holding  company  form  of  organization  prior  to  the
Conversion.  The stock of  FloridaFirst  Bancorp was  exchanged for stock of the
Company along with new shares issued in the  Conversion.  See Note 2 below for a
description of the Conversion.


Note 2 - CONVERSION FROM MUTUAL HOLDING COMPANY TO FULL STOCK COMPANY

The Bank,  FloridaFirst  Bancorp,  and the former mutual holding company adopted
plans of merger and  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 was accounted for similar to a pooling
of interests with no resulting  change in the historical  basis of the Company's
assets,  liabilities and equity.  The shares formerly held by the mutual holding
company were cancelled,  the Company sold 3,147,952 new shares to the public and
the shares held by  stockholders  of  FloridaFirst  Bancorp were  exchanged  for
2,371,669 shares of the Company (the exchange ratio was 1.0321). Cash in lieu of
shares was  issued for all  fractional  shares.  As a result of the  Conversion,
approximately $30.5 million was added to stockholders' equity in December 2000.


Note 3 - COMPREHENSIVE INCOME

Comprehensive income for the periods presented was as follows:

                                         Three Months Ended    Nine Months Ended
                                              June 30,             June 30,
                                           2001       2000      2001     2000
                                         -------    -------   -------   -------
Net income                               $ 1,434   $   968    $ 3,586   $ 2,831
Other comprehensive income (loss)            543      (376)     2,416      (789)
                                         -------   -------    -------   -------

Comprehensive income                     $ 1,977   $   592    $ 6,002   $ 2,042
                                         =======   =======    =======   =======

Other  comprehensive  income  (loss)  consisted  entirely  of  unrealized  gains
(losses), net of deferred taxes, on available for sale securities.

                                       4





Note 4 - WEIGHTED AVERAGE SHARES OUTSTANDING

The weighted  average shares  outstanding  utilized for computing basic earnings
per share differs from the shares  utilized for computing  diluted  earnings per
share due to net shares that are  issuable  pursuant to certain  employee  stock
benefit plans utilizing the treasury stock method.


Note 5 - EMPLOYEE STOCK OWNERSHIP PLAN

In connection with the Conversion,  the Company's board of directors  authorized
the Employee  Stock  Ownership  Plan  ("ESOP") to acquire 8% of the newly issued
shares, or 251,836 shares,  for the benefit of the employees.  The shares are to
be allocated over a ten-year period. During the quarter ended June 30, 2001, the
ESOP  completed  acquisition  of  all  authorized  shares  through  open  market
purchases at an average  cost of $15.27 per share.  As of June 30, 2001 the ESOP
owned 475,086 shares of stock of the Company, or 8.6% of the outstanding shares.


                                       5


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

Forward-Looking Statements

The  Company  may  from  time  to time  make  written  or  oral  forward-looking
statements,  including  statements  contained in the Company's  filings with the
Securities  and  Exchange  Commission  (the  "Commission")  and its  reports  to
stockholders.  Statements  made in such documents,  other than those  concerning
historical  information,  should be  considered  forward-looking  and subject to
various risks and uncertainties.  Such forward-looking statements are made based
upon  management's  belief  as well as  assumptions  made  by,  and  information
currently  available to management,  pursuant to "safe harbor" provisions of the
Private  Securities  Litigation Reform Act of 1995. The Company's actual results
may differ materially from the results anticipated in forward-looking statements
due  to a  variety  of  factors,  including  governmental  monetary  and  fiscal
policies,  deposit  levels,  loan demand,  loan  collateral  values,  securities
portfolio values, and interest rate risk management;  the effects of competition
in  the  banking  business  from  other  commercial  banks,   savings  and  loan
associations, mortgage banking firms, consumer finance companies, credit unions,
securities brokerage firms,  insurance companies,  money market mutual funds and
other  financial  institutions  operating  in  the  Company's  market  area  and
elsewhere,  including  institutions  operating through the Internet;  changes in
governmental regulation relating to the banking industry,  including regulations
relating to branching and  acquisitions;  failure of assumptions  underlying the
establishment  of  reserves  for  losses,  including  the  value  of  collateral
underlying  delinquent loans, and other factors.  The Company cautions that such
factors are not exclusive.

Overview

On December 21,  2000,  FloridaFirst  Bancorp,  Inc.  completed  its second step
conversion from a mutual holding company  structure to a full stock company.  As
part of the mutual holding company  reorganization,  the shares formerly held by
the mutual holding company were cancelled, the Company sold 3,147,952 new shares
to the public and the shares held by stockholders of FloridaFirst  Bancorp,  the
former middle tier holding  company,  were exchanged for 2,371,669 shares of the
Company.

Unless the context  otherwise  indicates,  all references to the Company include
its  wholly  owned  subsidiary,  the  Bank.  Prior to  December  21,  2000,  all
references refer to the Bank and FloridaFirst Bancorp.


Comparison of Financial Condition at June 30, 2001 and September 30, 2000


Assets. Total assets increased $51.5 million, or 8.8%, to $633.7 million at June
30, 2001 from $582.2 million at September 30, 2000. The increase in total assets
resulted primarily from a $33.8 million, or a 10.2% annualized,  increase in the
loan  portfolio  attributable  to steady  loan  demand in our  market  areas and
funding  of  construction  loans.  In  addition,   total  investment  securities
increased  $13.3 million from September 30, 2000.  Management  plans to focus on
commercial  and  consumer  loan  growth to  effectively  utilize the new capital
raised in fiscal 2001.  The capital  leveraging  strategy  will also include the
purchase of investment securities to complement its loan origination efforts.

Other assets increased  primarily due to a $5.0 million premium paid to purchase
bank owned life insurance in January 2001.

                                       6


Liabilities.  Total  liabilities  increased  $19.7  million,  or 3.8%, to $540.8
million at June 30, 2001 from $521.1 million at September 30, 2000. The increase
in total  liabilities  resulted  primarily from a net deposit  increase of $34.6
million  offset by a $14.9  million  net  decrease  in FHLB  advances  and other
borrowings.  The  increase in deposits in recent  months  reflects  increases in
lower cost checking and money market  accounts  attributable to expansion of our
customer base and  acquisition of additional  certificate  accounts  through the
State of Florida public deposits program.  Recent actions by the Federal Reserve
to decrease  short-term  interest rates appear to have caused  customers to move
maturing  certificates  into the more liquid  checking and money market accounts
until the interest rate environment settles.

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.  The  increase  in  the  Company's  stockholders'  equity
reflects:

>    net income for the nine months ended June 30, 2001 of $3.6 million
>    net distribution of $97,000 from the restricted stock plan
>    repurchase of shares of Company stock for the RSP at a cost of $673,000
>    repurchase  of  shares  of  Company  stock  for the  ESOP at a cost of $3.9
     million
>    repayment of $325,000 on the ESOP loan
>    increase in accumulated other  comprehensive  income (loss) of $2.4 million
     (attributable  to the change in net unrealized  market value on investments
     available for sale)
>    dividends paid that totaled $644,000
>    net proceeds from the sale of common stock of $30.6 million

The increased value in accumulated  other  comprehensive  income (loss) resulted
from the  fluctuation  in market value of the  Company's  investment  securities
available for sale. Because of continued  interest rate volatility,  accumulated
other  comprehensive  income (loss) and  stockholders'  equity could  materially
fluctuate for each interim and year-end period.


Comparison  of  Operating  Results for the Three  Months Ended June 30, 2001 and
June 30, 2000

Net Income.  Net income for the three months ended June 30, 2001 increased 48.1%
to $1.4  million,  compared to $968,000 for the same period in 2000.  Net income
for the three months ended June 30, 2001  benefited from the deployment of $30.6
million in new capital for the entire period.

Net interest income  increased  $895,000,  or 22.0%,  for the three months ended
June 30,  2001  compared  to the same  period in 2000.  This  increase  resulted
primarily  from an  increase in interest  income of $1.1  million,  offset by an
increase in interest  expense of  $219,000.  Other  expenses  increased  to $3.5
million for the three months ended June 30, 2001 from $2.9 million for the three
months ended June 30, 2000,  primarily  due to  increases  in  compensation  and
employee  benefits,  and occupancy and equipment  costs related to an upgrade in
information technology.

                                       7


Interest  Income.  The following  discussion  highlights  the major factors that
impacted the changes in interest  income during the quarter when compared to the
prior year.  Details are contained in the Average Balance Sheet table at page 9.

>    Loan growth remains steady, as the Company continues its increased emphasis
     on commercial and consumer loan growth in an effort to restructure its loan
     portfolio.   Average   commercial  loans  outstanding  during  the  quarter
     increased by approximately 51% from the same quarter in the preceding year.
>    The average  yield on loans  increased  22 basis  points to 7.94%,  for the
     three  months  ended June 30,  2001  compared  to the same  period in 2000,
     primarily due to a change in the composition of the loan portfolio. Average
     commercial  and  consumer  loans  represent  approximately  31% of the loan
     portfolio,  compared  to 28% last  year.  In  addition,  the sharp  rise in
     shorter-term interest rates throughout 2000 caused the consumer loan yields
     to rise more quickly. The yield on mortgage and consumer loans increased 20
     and 55 basis  points,  respectively,  while the yield on  commercial  loans
     decreased  50 basis  points,  for the  three  months  ended  June 30,  2001
     compared to the same period in 2000.  The decrease in the  commercial  loan
     yield can be  attributed  to a change in the mix of the  portfolio  and the
     intense  competition for these loans, in addition to continued reduction in
     short-term interest rates by the Federal Reserve.
>    The average balances in the investment securities portfolio grew 10% as the
     Company  continued to pursue the strategy of leveraging  the capital raised
     in April 1999 and December 2000.
>    The  lower  yield  in the  investment  portfolio  resulted  from a shift to
     shorter  duration and  adjustable  rate  investments in fiscal year 2001 to
     manage the interest rate risk profile of the Company.


Interest  Expense.  The following  discussion  highlights the major factors that
impacted the changes in Interest Expense during the quarter when compared to the
prior year. Detailed changes are contained in the Average Balance Sheet table at
page 9.

>    The increase in average  deposits is attributable  mainly to an increase in
     rates to attract new deposits  and retain  current  deposits.  The inverted
     yield curve that existed  through much of fiscal 2000 and early 2001 placed
     significant rate pressure on the shorter-term  certificate accounts,  which
     represent a large part of the deposit base. The growth in average  balances
     in money market  accounts has helped  offset the increase  costs related to
     certificate accounts.
>    Average FHLB advances  outstanding  increased this quarter  compared to the
     same quarter  last year due to  significant  growth in earning  assets that
     were not funded through traditional deposit growth.
>    The higher  cost of deposits is  reflective  of the rise in interest  rates
     over the past year. The decrease in the cost of FHLB advances  reflects the
     Company's decision to keep the advances in very short-term maturities while
     we were experiencing an inverted yield curve. Recent actions by the Federal
     Reserve to decrease short-term interest rates has provided a more immediate
     reduction in the cost of the advances.

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 the  Company,  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 ability to collect on the loans in its portfolio.

                                       8


Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to the Company for the periods indicated.  The average yields and costs
are derived by dividing income or expense by the average daily balance of assets
or liabilities, respectively, for the periods presented.



                                               Three months                 Three months
                                               June 30, 2001                June 30, 2000                       Changes in
                                      ----------------------------  -----------------------------   --------------------------------
                                        Average             Yield/    Average              Yield/                            Yield/
                                        Balance   Interest   Cost     Balance  Interest     Cost    Balances    %   Interest  Cost
                                      ----------------------------  ---------  ------------------   --------------------------------
                                                                                               
Interest-earnings assets (IEA):
        Mortgage loans                $ 325,909    $ 6,234   7.65%  $ 309,686   $ 5,767     7.45%   $ 16,223    5%   $   467   0.20%
        Consumer loans                   84,148      1,847   8.78%     80,850     1,663     8.23%      3,298    4%       184   0.55%
        Commercial loans                 60,859      1,263   8.30%     40,362       888     8.80%     20,497   51%       375  -0.50%
                                      ---------     ------          ---------      ----              -------            ----
               Total loans
                 receivable           $ 470,916    $ 9,344   7.94%  $ 430,898     8,318     7.72%   $ 40,018    9%   $ 1,026   0.22%
        Investments and other (1)       121,538      2,119   6.97%    110,826     2,016     7.28%     10,712   10%       103  -0.30%
                                      ---------     ------          ---------   -------             --------         -------
               Total  (1)               592,454    $11,463   7.74%    541,724   $10,334     7.63%   $ 50,730    9%   $ 1,129   0.11%
                                                   =======                      =======             ========         =======
Other assets                             29,598                        19,632
                                      ---------                       -------
Total assets                          $ 622,052                     $ 561,356
                                      =========                     =========


Interest-bearing liabilities (IBL):
        Interest checking             $  32,670    $   142   1.74%   $ 32,870   $   152     1.85%   $   (200)   -1%  $   (10) -0.11%
        Savings                          27,537        119   1.73%     30,738       154     2.00%     (3,201)  -10%      (35) -0.27%
        Money market accounts            29,492        297   4.04%     25,213       263     4.17%      4,279    17%       34  -0.13%
        Certificate accounts            264,393      3,892   5.90%    246,048     3,426     5.57%     18,345     7%      466   0.34%
                                       --------    -------           --------   -------             --------         -------
               Total deposits           354,092      4,450   5.04%    334,869     3,995     4.77%     19,223     6%      455   0.27%
        Advances and other borrowings   148,188      1,981   5.29%    144,992     2,217     6.12%      3,196     2%     (236) -0.83%
                                       --------    -------           --------   -------             --------         -------
               Total                    502,280    $ 6,431   5.11%    479,861   $ 6,212     5.18%   $ 22,419     5%  $   219  -0.06%
                                                   =======                      =======             ========         =======
Other liabilities                        25,514                        22,134
                                       --------                      --------
        Total liabilities               527,794                       501,995
Stockholders' equity                     94,258                        59,361
                                       --------                      --------
Total liabilities and equity          $ 622,052                      $561,356
                                      =========                      ========

Net interest income  (1)                           $ 5,032                      $ 4,122
                                                   =======                      =======
Average IEA to IBL                          118%                          113%
Interest rate spread                                         2.63%                          2.45%
Interest margin                                              3.40%                          3.04%



(1)  Interest  income and net interest  income do not agree to the  statement of
     operations because the tax equivalent income on municipal bonds is included
     in this schedule.

                                       9



The  provision  for loan losses was $150,000 for the three months ended June 30,
2001  compared  to  $180,000  for the three  months  ended  June 30,  2000.  The
provision for loan losses decreased for the current three-month period primarily
as a  result  of the  Company's  relatively  low  level  of loss  experience  in
commercial  real estate and residential  mortgage loans.  The allowance for loan
losses  increased to $3.6 million at June 30, 2001 from $3.2 million at June 30,
2000. The current  allowance  represents  .75% of loans  outstanding at June 30,
2001. The Company had net charge-offs of $77,000 for the three months ended June
30, 2001 compared to net charge-offs of $37,000 for the same period in 2000. The
Company intends to maintain its allowance for loan losses  commensurate with its
loan  portfolio,  especially  its  commercial  real  estate  and  consumer  loan
portfolio.

Other Income.  Other income increased  $206,000 to $729,000 for the three months
ended June 30, 2001 from $523,000 for the three months ended June 30, 2000.  The
major  changes  were:

>    Net gain of $60,000 on sale of $4.5 million of mortgage loans
>    Increase  of  $88,000  in the  cash  surrender  value  of bank  owned  life
     insurance policies purchased in January 2001
>    Increase of $40,000 in account  service fees related to mortgage  loans and
     deposit accounts during the quarter.

Other Expense. Other expense increased by $555,000 to $3.5 million for the three
months ended June 30, 2001 from $2.9 million for the three months ended June 30,
2000.

>    Compensation and employee benefits  increased $329,000 primarily due to six
     key staff  positions  added since last year,  a new retail sales office was
     operating in the current  quarter  (five new staff  positions),  5% average
     salary increases due to merit and cost of living  adjustments,  an increase
     in retirement plan costs due to the increased price of Company stock in the
     ESOP,  an  increased  accrual  for  401(k)  plan  contributions  and  other
     compensation related accruals.
>    Occupancy and equipment  increased  $121,000 due to  implementation  of new
     technology and the opening of a new retail sales office
>    Federal insurance  premiums increased $26,000 due the assessment of federal
     insurance  premiums  on  deposits  effective  January  1, 2001 based on our
     applicable   risk   classification   by  the  Federal   Deposit   Insurance
     Corporation.
>    Other expense increased $97,000, including higher costs associated with the
     outsourcing of additional  internal audits and additional costs relating to
     our deposit account administration.


Comparison of Operating Results for the Nine months Ended June 30, 2001 and June
30, 2000

Net Income.  Net income for the nine months ended June 30, 2001 increased  26.7%
to $3.6  million,  compared to $2.8  million  for the same  period in 2000.  Net
income for the nine months ended June 30, 2001  benefited from the deployment of
$30.6 million in new capital raised in December 2000.

Net interest income  increased $1.5 million or 12.1%,  for the nine months ended
June 30,  2001  compared  to the same  period in 2000.  This  increase  resulted
primarily  from an increase in interest  income of $ 4.2  million,  offset by an
increase in interest expense of $2.7 million.  Other income increased  $506,000,
or 34.4%,  to $2.0  million  for the nine  months  ended  June 30,  2001.  Other
expenses increased to $10.1 million for the nine months ended June 30, 2001 from
$9.0 million for the nine months ended June 30, 2000, due to an  accumulation of
several expense categories, as discussed at Other Expense.

                                       10


Interest  Income.  The following  discussion  highlights  the major factors that
impacted  the changes in interest  income  during the nine months ended June 30,
2001 when  compared to the prior  year.  Details  are  contained  in the Average
Balance Sheet table at page 12.

>    Loan growth remains steady, as the Company continues its increased emphasis
     on commercial and consumer loan growth to restructure  the loan  portfolio.
     Average commercial loans outstanding during the nine-month period increased
     by approximately  47% from the same period in the preceding year.  Mortgage
     loans and consumer loans  increased 6% and 6%,  respectively,  for the same
     period.
>    The average yield on loans increased 33 basis points to 7.95%, for the nine
     months ended June 30, 2001  compared to the same period in 2000.  The yield
     on mortgage  and  consumer  loans  increased  31 basis  points and 52 basis
     points,  respectively,  while the yield on  commercial  loans  decreased 10
     basis points for the nine months  ended June 30, 2001  compared to the same
     period in 2000.  The increased  yields for mortgage and consumer  loans was
     primarily due to rising  interest  rates through 2000,  while the decreased
     yield for commercial  loans was  attributable to a change in the mix of the
     portfolio and the intense competition for these loans.
>    Average  balances in the investment  securities  portfolio grew 16%, as the
     Company  continued to pursue the strategy of leveraging  the capital raised
     in April 1999 and December 2000.
>    The slightly lower yield in the investment  portfolio resulted from a shift
     to shorter  duration  and  adjustable  rate  investments  in fiscal 2001 to
     manage the interest rate risk profile of the Company.


Interest  Expense.  The following  discussion  highlights the major factors that
impacted the changes in Interest  Expense  during the nine months ended June 30,
2001 when  compared to the prior year.  Detailed  changes are  contained  in the
Average Balance Sheet table at page 12.

>    The increase in average  deposits is attributable  mainly to an increase in
     rates to attract new deposits  and retain  current  deposits.  The inverted
     yield curve that existed  through much of fiscal 2000 and early 2001 placed
     significant rate pressure on the shorter-term  certificate accounts,  which
     represent a large part of the deposit base. The growth in average  balances
     in checking and money market accounts has helped offset the increased costs
     related to certificate accounts.
>    Average FHLB advances outstanding  increased this six-month period compared
     to the same period last year due to  significant  growth in earning  assets
     that were not funded through traditional deposit growth.
>    The  higher  cost of  funds  related  to  deposits  and  FHLB  advances  is
     reflective  of the rise in  interest  rates  over the past  year;  however,
     recent actions by the Federal Reserve to decrease short-term interest rates
     is beginning to provide relief to the overall cost of funds.


Provision  for Loan Losses.  The  provision for loan losses was $465,000 for the
nine months ended June 30, 2001,  compared to $450,000 for the nine months ended
June 30, 2000.  The Company had net  charge-offs of $199,000 for the nine months
ended June 30, 2001 compared to net  charge-offs of $128,000 for the nine months
ended June 30, 2000.


Other Income. Other income increased $506,000 to $2.0 million for the nine-month
period  ended June 30, 2001 from $1.5  million for the  nine-month  period ended
June 30, 2000.  The major  changes were:

>    Net gain of $148,000 on the sales of $10.0 million of mortgage loans
>    Increase  of  $248,000  in the  cash  surrender  value of bank  owned  life
     insurance policies purchased in January 2000 and 2001.
>    Increase  of  $82,000  in  retail  account   service   charges,   including
     interchange fee income.

                                       11


Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to the Company for the periods indicated.  The average yields and costs
are derived by dividing income or expense by the average daily balance of assets
or liabilities, respectively, for the periods presented.



                                               Nine months                  Nine months
                                               June 30, 2001                June 30, 2000                       Changes in
                                      ----------------------------  -----------------------------   --------------------------------
                                        Average             Yield/    Average              Yield/                            Yield/
                                        Balance   Interest   Cost     Balance  Interest     Cost    Balances    %   Interest  Cost
                                      ----------------------------  ---------  ------------------   --------------------------------
                                                                                               
Interest-earnings assets (IEA):
        Mortgage loans                $ 321,585    $18,446   7.65%  $ 302,883   $16,671     7.34%   $ 18,702     6%  $ 1,775   0.31%
        Consumer loans                   81,962      5,359   8.72%     77,624     4,776     8.20%      4,338     6%      583   0.52%
        Commercial loans                 55,574      3,561   8.54%     37,762     2,447     8.64%     17,812    47%    1,114  -0.10%
                                      ---------     ------          ---------   -------             --------         -------
               Total loans receivable $ 459,121    $27,366   7.95%  $ 418,269    23,894     7.62%   $ 40,852    10%  $ 3,472   0.33%
        Investments and other (1) (2)   117,439      6,203   7.04%    101,576     5,426     7.12%     15,863    16%      777  -0.08%
                                      ---------     ------          ---------   -------             --------         -------
               Total  (1)               576,560    $33,569   7.76%    519,845   $29,320     7.52%   $ 56,715    11%  $ 4,249   0.24%
                                                   =======                      =======             ========         =======
Other assets                             26,087                        17,300
                                      ---------                     ---------
Total assets                          $ 602,647                     $ 537,145
                                      =========                     =========


Interest-bearing liabilities (IBL):
        Interest checking             $  32,254    $   427   1.77%  $  31,354   $   437     1.86%   $    900     3%  $   (10) -0.09%
        Savings                          28,075        395   1.88%     31,476       404     1.71%     (3,401)  -11%       (9)  0.17%
        Money market accounts            27,537        947   4.60%     25,222       788     4.17%      2,315     9%      159   0.43%
        Certificate accounts            258,648     11,549   5.97%    243,418     9,804     5.37%     15,230     6%    1,745   0.60%
                                      ---------    -------          ---------   -------             --------         -------
               Total deposits           346,514     13,318   5.14%    331,470    11,433     4.60%     15,044     5%    1,885   0.54%
        Advances and other borrowings   140,361      6,132   5.76%    125,276     5,388     5.73%     15,085    12%      744   0.03%
                                      ---------    -------          ---------   -------             --------         -------
               Total                    486,875    $19,450   5.32%    456,746   $16,821     4.91%   $ 30,129     7%  $ 2,629   0.41%
                                                                                =======             ========         =======
Other liabilities (3)                    31,269         77             20,680
                                      ---------    -------          ---------
        Total liabilities               518,144    $19,527            477,426
                                                   =======
Stockholders' equity                     84,503                        59,719
                                      ---------                     ---------
Total liabilities and equity          $ 602,647                     $ 537,145
                                      =========                     =========

Net interest income  (1)                           $14,042                      $12,499
                                                   =======                      =======
Average IEA to IBL                          118%                          114%
Interest rate spread                                         2.45%                          2.61%
Interest margin                                              3.25%                          3.21%



(1)  Interest  income and net interest  income do not agree to the  statement of
     operations because the tax equivalent income on municipal bonds is included
     in this schedule.
(2)  Interest for fiscal 2001 includes interest income on $80.9 million of funds
     received from the public stock offering.
(3)  Interest  includes interest expense on $80.9 million of funds received from
     the public stock offering.

                                       12


Other Expense.  Other expense increased by $1.1 million to $10.1 million for the
nine months ended June 30, 2001 from $9.0 million for the nine months ended June
30, 2000.

>    Compensation and employee benefits  increased $869,000 primarily due to six
     key  positions  added this year  compared to last year,  staffing for a new
     retail sales office,  5% average salary  increases due to merit and cost of
     living  adjustments,  an  increase  in  retirement  plan  costs  due to the
     increased  price of Company  stock in the ESOP,  an  increased  accrual for
     401(k) plan contributions and other compensation related accruals.
>    Occupancy and equipment  increased  $268,000 due to  implementation  of new
     technology and the opening a new retail sales office.


                                       13


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 interest  rate  market  opportunities.  Funding of loan  requests,
providing for liability  outflows,  and management of interest rate fluctuations
require  continuous  analysis  in order  to match  the  maturities  of  specific
categories of short-term  loans and investments  with specific types of deposits
and borrowing.  Savings institution liquidity is normally considered in terms of
the nature and mix of the savings institution's sources and uses of funds.

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

Cash and cash equivalents decreased $762,000 to $6.0 million for the nine months
ended  June  30,  2001.  Significant  cash  flows  or  uses  (amounts  shown  in
parentheses) were as follows:

                                                                   (In millions)
                                                                    -----------
         Cash used by operations                                      $ (  .3)
         FHLB advances and other borrowings                             (14.9)
         Increase in net deposits                                        34.6
         Maturities of and repayments on investment securities           28.2
         Purchases of investment securities                             (37.7)
         Net increase in loans                                          (34.6)
         Purchase of shares for employee benefit plans                  ( 4.6)
         Net proceeds received from issuance of common stock             30.6
         Other - net                                                    ( 2.1)
                                                                      -------
         Net decrease in cash and cash equivalents                    $ (  .8)
                                                                      =======

See "Comparison of Financial  Condition at June 30, 2001 and September 30, 2000"
for discussion of significant cash flows.

On June 30, 2001, the Bank was in compliance with its three  regulatory  capital
requirements as follows:

                                             Amount              Percent
                                             ------              -------
                                             (In thousands)
Tangible capital........................... $ 68,126              10.82%
Tangible capital requirement...............    9,447               1.50
Excess over requirement....................   58,679               9.32

Core capital............................... $ 68,126              10.82%
Core capital requirement...................   25,192               4.00
Excess over requirement....................   42,934               6.82

Risk based capital......................... $ 71,641              17.70%
Risk based capital requirement.............   32,377               8.00
Excess over requirement....................   39,264               9.70

Management  believes that under current  regulations,  the Bank will continue to
meet its minimum capital  requirements in the foreseeable future.  Events beyond
the control of the Bank,  such as increased  interest rates or a downturn in the
economy  in areas in which  the Bank  operates  could  adversely  affect  future
earnings  and as a result,  the  ability of the Bank to meet its future  minimum
capital requirements.

                                       14



ITEM 3.  Qualitative and Quantitative Disclosure About Market Risk

Qualitative  Analysis.  There have been no material changes from the Qualitative
Analysis   information   regarding  market  risk  disclosed  under  the  heading
"Management of Interest Rate Risk and Market Risk" in the Company's Management's
Discussion and Analysis of Financial Condition and Results of Operations for the
year ended September 30, 2000.

Quantitative  Analysis.  Exposure to interest rate risk is actively monitored by
management.  The  Company's  objective  is to  maintain  a  consistent  level of
profitability  within  acceptable  risk  tolerances  across  a  broad  range  of
potential  interest  rate  environments.  The Company uses the OTS Net Portfolio
Value  ("NPV")  Model to monitor  its  exposure  to  interest  rate risk,  which
calculates  changes in net portfolio value.  Reports  generated from assumptions
provided  and  modified  by  management  are  reviewed  by  the  Asset/Liability
Management  Committee  and  reported to the Board of  Directors  quarterly.  The
Interest  Rate  Sensitivity  of Net  Portfolio  Value Report shows the degree to
which balance sheet line items and net portfolio value are potentially  affected
by a 100 to 300 basis point (1 basis point equals 1/100th of a percentage point)
upward and downward parallel shift (shock) in the Treasury yield curve.

Since the OTS NPV Model  measures  exposure to interest rate risk of the Bank to
assure capital  adequacy for the protection of the  depositors,  only the Bank's
financial  information  is used  for the  model.  However,  the Bank is the only
subsidiary  and  significant  asset of the Company,  therefore the OTS NPV model
provides a reliable basis upon which to perform the quantitative  analysis.  The
following  table presents the Company's NPV as of March 31, 2001. The results of
the NPV  model  are not yet  available  for June 30,  2001,  but no  significant
changes are  anticipated  in the NPV as a Percentage of Present Value of Assets.
The NPV was calculated by the OTS, based on information provided by the Company.




                Net Portfolio Value ("NPV")         NPV as % of Present Value of Assets
             -----------------------------------    -----------------------------------
Change                                                                  Basis Point
In Rates     $ Amount      $ Change     % Change             NPV Ratio    Change
- --------     --------      --------     --------             ---------    ------
                    (Dollars in thousands)
- -----------------------------------------------------------------------------------
                                                            
 +300 bp     $ 35,796        -37,382      -51%                 6.26%       -548 bp
- -----------------------------------------------------------------------------------
 +200 bp       48,946        -24,232      -33%                 8.31%       -343 bp
- -----------------------------------------------------------------------------------
 +100 bp       61,498        -11,680      -16%                10.14%       -159 bp
- -----------------------------------------------------------------------------------
    0 bp       73,178                                         11.74%
- -----------------------------------------------------------------------------------
 -100 bp       80,455         +7,277      +10%                12.62%        +89 bp
- -----------------------------------------------------------------------------------
 -200 bp       84,554        +11,376      +16%                13.03%       +129 bp
- -----------------------------------------------------------------------------------
 -300 bp       88,581        +15,402      +21%                13.39%       +165 bp
- -----------------------------------------------------------------------------------



The Bank received a $16.0 million capital  infusion in December from the holding
company in connection with the Conversion.  The Bank's NPV ratio as of March 31,
2001, at a 200 basis point upward shock in interest rates, increased to 8.31%, a
significant  increase from the 4.81% as of September  30, 2000.  The OTS defines
the sensitivity measure as the change in NPV Ratio with a 200 basis point shock.
The Bank's  sensitivity  measure reflects a 343 basis point decline in NPV ratio
as of March 31, 2001. This compares to a sensitivity measure of 437 basis points
as of September 30, 2000.  The Bank  performs,  on a quarterly  basis, a dynamic
business simulation that reflects an on-going business entity.

                                       15



                           FLORIDAFIRST BANCORP, INC.
                                     PART II

ITEM 1.  LEGAL PROCEEDINGS
                  Neither  the  Company  nor the Bank was  engaged  in any legal
                  proceeding of a material nature at June 30, 2001. From time to
                  time,  the Company is a party to routine legal  proceedings in
                  the  ordinary  course of  business,  such as claims to enforce
                  liens,  condemnation  proceedings  on  properties in which the
                  Company holds security interests,  claims involving the making
                  and  servicing  of  real  property  loans,  and  other  issues
                  incident  to  the  business  of the  Company.  There  were  no
                  lawsuits  pending  or known  to be  contemplated  against  the
                  Company at June 30, 2001 that would have a material  effect on
                  the operations or income of the Company or the Bank,  taken as
                  a whole.


ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
                  Not applicable.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
                  Not applicable.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                  Not applicable.


ITEM 5.  OTHER INFORMATION
                  None.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


                  (a)     Exhibits:
                  Exhibit Number
                  --------------
                            
                       3(i)         Articles of Incorporation for FloridaFirst Bancorp, Inc.*

                       3(ii)        Bylaws of FloridaFirst Bancorp, Inc.*

                       4            Specimen Stock Certificate of FloridaFirst Bancorp, Inc.*

                      10.1          Employment Agreement with Gregory C. Wilkes*

                      10.2          Form of Employment Agreement with Four Employees of the Bank*

                      10.3          1999 Stock Option Plan **

                      10.4          Restricted Stock Plan **



*    Incorporated  by reference to the  Registrant's  Registration  Statement on
     Form S-1 initially filed with the Commission on September 5, 2000 (File No.
     333-45150).

**   Incorporated by reference to the identically  numbered exhibits to the Form
     10-K filed by  FloridaFirst  Bancorp,  Inc. on December  29, 1999 (File No.
     0-25693).

                                       16


                  (b)     Reports on Form 8-K

                           On May 29, 2001  FloridaFirst  Bancorp,  Inc. filed a
                           Form 8-K to announce  that the Board of Directors had
                           changed  its  independent  auditors  from KPMG LLP to
                           Hacker, Johnson & Smith PA for the fiscal year ending
                           September 30, 2001.






                           FLORIDAFIRST BANCORP, INC.

                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                       FLORIDAFIRST BANCORP, INC.




Date: August 10, 2001                  By: /s/Gregory C. Wilkes
                                           -------------------------------------
                                           Gregory C. Wilkes
                                           President and Chief Executive Officer
                                           (Principal Executive Officer)



Date: August 10, 2001                  By:  /s/Kerry P. Charlet
                                            ------------------------------------
                                            Kerry P. Charlet
                                            Chief Financial Officer
                                            (Principal Accounting Officer)

                                       17