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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark One)

 X    Quarterly report under Section 13 or 15(d) of the Securities Exchange
- ---   Act of 1934

For the quarterly period ended March 31, 2002

      Transition report under 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                                 (I.R.S. Employer
of Incorporation or Organization)                           Identification No.)

                             205 East Orange Street
                          Lakeland, Florida 33801-4611
                          ----------------------------
                    (Address of Principal Executive Offices)

                                 (863) 688-6811
                          ----------------------------
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
         ---------------------------------------------------------------
         (Former Name, Former Address and Former Fiscal Year, if Changed
                               Since Last Report)

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

YES  X     NO
    ----      -------

   State the number of shares  outstanding  of each of the  issuer's  classes of
common equity, as of the latest practicable date:


Common stock, par value $.10 per share                     5,478,994 shares
- --------------------------------------                --------------------------
         (class)                                      Outstanding at May 7, 2002

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


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                                      INDEX


PART I. FINANCIAL INFORMATION

   Item 1. Financial Statements                                             Page
                                                                            ----

     Condensed Consolidated Balance Sheets -
       At March 31, 2002 (unaudited) and At September 30, 2001.................2

     Condensed Consolidated Statements of Earnings -
       Three and Six Months ended March 31, 2002 and 2001 (unaudited)..........3

     Condensed Consolidated Statement of Stockholders' Equity
       Six Months Ended March 31, 2002 (unaudited).............................4

     Condensed Consolidated Statements of Cash Flows -
       Six Months Ended March 31, 2002 and 2001 (unaudited)..................5-6

     Notes to Condensed Consolidated Financial Statements (unaudited)........7-9

   Item 2.  Management's Discussion and Analysis of Financial Condition
     and Results of Operations.............................................10-20

   Item 3. Quantitative and Qualitative Disclosure about Market Risk..........21

PART II. OTHER INFORMATION

   Item 1.  Legal Proceedings.................................................22

   Item 2.  Changes in Securities and Use of Proceeds.........................22

   Item 3.  Defaults Upon Senior Securities...................................22

   Item 4.  Submission of Matters to a Vote of Security Holders............22-23

   Item 5.  Other Information.................................................23

   Item 6.  Exhibits and Reports on Form 8-K..................................23

SIGNATURES....................................................................24





                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                      Condensed Consolidated Balance Sheets
                                 (In thousands)




                                                                               At
                                                                   --------------------------
                                                                   March 31,    September 30,
Assets                                                               2002            2001
                                                                     ----            ----
                                                                  (unaudited)

                                                                         
Cash and cash equivalents ......................................   $  18,666       21,676
Securities available for sale ..................................     250,012      129,534
Loans, net of allowance for loan losses of
    $4,801 and $3,652 ..........................................     482,883      474,155
Premises and equipment, net ....................................      15,614       10,944
Federal Home Loan Bank stock, at cost ..........................       6,475        7,670
Cash surrender value of bank-owned life insurance ..............      12,935       10,795
Other assets ...................................................      22,599        5,595
                                                                   ---------    ---------

              Total assets .....................................   $ 809,184      660,369
                                                                   =========    =========

Liabilities and Stockholders' Equity

Liabilities:
    Noninterest-bearing checking ...............................      35,964       20,306
    Interest-bearing checking ..................................      65,499       34,705
    Savings accounts ...........................................      55,660       27,547
    Money-market accounts ......................................      66,499       33,768
    Certificate accounts .......................................     360,776      283,211
                                                                   ---------    ---------

              Total deposits ...................................     584,398      399,537

    Federal Home Loan Bank advances ............................     111,500      149,500
    Other borrowings ...........................................      14,411       11,048
    Other liabilities ..........................................       5,235        6,470
                                                                   ---------    ---------

              Total liabilities ................................     715,544      566,555
                                                                   ---------    ---------

Stockholders' equity:
    Preferred stock ............................................           -            -
    Common stock ...............................................         552          552
    Additional paid-in capital .................................      52,068       52,059
    Retained earnings ..........................................      48,392       46,454
    Treasury stock, at cost ....................................        (653)        (481)
    Unallocated shares held by the employee stock ownership plan      (4,869)      (5,410)
    Unallocated shares held by the restricted stock plan .......      (1,318)        (986)
    Accumulated other comprehensive income (loss) ..............        (532)       1,626
                                                                   ---------    ---------

              Total stockholders' equity .......................      93,640       93,814
                                                                   ---------    ---------

              Total liabilities and stockholders' equity .......   $ 809,184      660,369
                                                                   =========    =========


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       2


                                FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                       Condensed Consolidated Statements of Earnings (Unaudited)
                                 (In thousands, except per share amounts)



                                                          Three Months Ended   Six Months Ended
                                                                March 31,          March 31,
                                                           -----------------   -----------------
                                                            2002      2001      2002      2001
                                                           -------   -------   -------   -------
                                                                           
Interest income:
    Loans ..............................................   $ 8,841     9,154    17,880    18,023
    Securities and other ...............................     2,984     1,871     5,211     3,949
                                                           -------   -------   -------   -------

         Total interest income .........................    11,825    11,025    23,091    21,972
                                                           -------   -------   -------   -------
Interest expense:
    Deposits ...........................................     4,408     4,421     8,611     8,945
    Federal Home Loan Bank advances and other borrowings     1,722     1,913     3,690     4,150
                                                           -------   -------   -------   -------

         Total interest expense ........................     6,130     6,334    12,301    13,095
                                                           -------   -------   -------   -------

Net interest income ....................................     5,695     4,691    10,790     8,877

Provision for loan losses ..............................       170       135       320       315
                                                           -------   -------   -------   -------

Net interest income after provision for loan losses ....     5,525     4,556    10,470     8,562
                                                           -------   -------   -------   -------
Noninterest income:
    Fees and service charges ...........................       474       382       888       745
    Net gain on sale of loans held for sale ............        99        26       191        70
    Net gain on sale of securities .....................       199         7       204         7
    Earnings on bank-owned life insurance ..............       166       137       340       260
    Other ..............................................       113       125       262       168
                                                           -------   -------   -------   -------

         Total noninterest income ......................     1,051       677     1,885     1,250
                                                           -------   -------   -------   -------
Noninterest expense:
    Salaries and employee benefits .....................     2,731     1,929     4,977     3,671
    Occupancy expense ..................................       716       533     1,315     1,023
    Marketing ..........................................        94       102       205       195
    Data processing ....................................       141       137       263       258
    Postage and office supplies ........................       167       104       272       209
    Professional fees ..................................       130       102       214       208
    Other ..............................................       902       628     1,507     1,093
                                                           -------   -------   -------   -------

         Total noninterest expense .....................     4,881     3,535     8,753     6,657
                                                           -------   -------   -------   -------

Income before income taxes .............................     1,695     1,698     3,602     3,155

Income taxes ...........................................       487       520     1,060     1,003
                                                           -------   -------   -------   -------

Net income .............................................   $ 1,208     1,178     2,542     2,152
                                                           =======   =======   =======   =======
Earnings per share:
    Basic ..............................................   $  0.24      0.22      0.50      0.40
                                                           =======   =======   =======   =======
    Diluted ............................................   $  0.22      0.21      0.47      0.39
                                                           =======   =======   =======   =======
Weighted-average common and common equivalent
  shares outstanding (in thousands):

    Basic ..............................................     5,124     5,370     5,121     5,368
                                                           =======   =======   =======   =======
    Diluted ............................................     5,413     5,515     5,393     5,504
                                                           =======   =======   =======   =======
Cash dividends per share ...............................   $   .06       .04       .11       .08
                                                           =======   =======   =======   =======


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       3


                         FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

            Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

                          For the Six Months Ended March 31, 2002
                            (In thousands, except share amounts)



                                                                                                           Accumulated
                                                                                  Unallocated                Other
                                                                                     Shares    Unallocated   Compre-       Total
                              Common Stock           Additional                       Held       Shares      hensive       Stock-
                            ---------------------    Paid-In   Retained   Treasury   by the      Held by     Income        holders'
                             Shares        Amount    Capital   Earnings     Stock     ESOP       the RSP     (Loss)        Equity
                             ------        ------    -------   --------     -----     ----       -------     ------        -------
                                                                                             
Balance at September
   30, 2001...............  5,521,850      $ 552      52,059     46,454     (481)   (5,410)        (986)      1,626        93,814
                                                                                                                         --------

Comprehensive income:
   Net income.............          -          -           -      2,542        -         -            -           -         2,542

   Net change in
     unrealized gain
     on securities
     available for
     sale, net of tax
     benefit of $752......          -          -           -          -        -         -            -      (2,158)       (2,158)
                                                                                                                           ------

Comprehensive income......                                                                                                    384
                                                                                                                          -------

10,000 and 29,700 shares
   repurchased for treasury
   and RSP, respectively,
   at cost................          -          -           -          -     (172)        -         (535)          -          (707)

Proceeds from exercise
   of stock options.......      2,144          -          18          -        -         -            -           -            18

Cash dividends............          -          -           -       (604)       -         -            -           -          (604)

Fair value of ESOP and
   RSP shares allocated...          -          -          (9)         -        -       541          203           -           735
                            ---------      -----    -------- ----------     ------    ------     ------    --------       -------

Balance at March 31,
   2002...................  5,523,994      $ 552      52,068     48,392     (653)   (4,869)      (1,318)       (532)       93,640
                            =========      =====      ======     ======     ====    ======       ======        ====        ======


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       4


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

           Condensed Consolidated Statements of Cash Flows (Unaudited)
                                 (In thousands)



                                                                                     Six Months Ended
                                                                                          March 31,
                                                                                      2002         2001
                                                                                   ---------    ---------
                                                                                         
Cash flows from operating activities:
    Net income .................................................................   $   2,542        2,152
    Adjustments to reconcile net income to net cash used in
      operating activities:
         Provision for loan losses .............................................         320          315
         Depreciation ..........................................................         630          463
         Amortization of core deposit intangible ...............................         225            -
         Net gain on sale of securities ........................................        (204)          (7)
         Net gain on sale of loans held for sale ...............................        (191)         (70)
         Proceeds from sales of loans held for sale ............................      15,270        5,570
         Loans originated for sale .............................................     (14,825)      (5,500)
         Deferred income tax benefit ...........................................        (491)           -
         Earnings on bank-owned life insurance .................................        (340)        (260)
         Net increase in other assets ..........................................      (2,886)      (4,914)
         Net decrease in other liabilities .....................................        (500)         (41)
                                                                                   ---------    ---------

              Net cash used in operating activities ............................        (450)      (2,292)
                                                                                   ---------    ---------

Cash flows from investing activities:
    Proceeds from calls, sales, maturities and repayment of securities
         available for sale ....................................................      31,427       20,827
    Purchase of securities available for sale ..................................    (154,611)     (22,748)
    Net decrease (increase) in loans, exclusive of branch acquisition ..........      16,463      (23,337)
    Net redemption of FHLB stock ...............................................       1,195          357
    Purchase of bank-owned life insurance ......................................      (1,800)           -
    Purchases of premises and equipment, exclusive of branch
         acquisition ...........................................................      (2,851)        (851)
    Proceeds on sale of premises and equipment .................................           -            3
                                                                                   ---------    ---------

              Net cash used in investing activities ............................    (107,617)     (25,749)
                                                                                   ---------    ---------

Cash flows from financing activities:
    Cash received upon purchase of deposits ....................................     120,808            -
    Net increase in deposits, exclusive of branch acquisition ..................      22,739       10,330
    Net decrease in FHLB advances ..............................................     (38,000)      (8,500)
    Net increase (decrease) in other borrowings ................................       3,363       (2,937)
    Payments to acquire treasury stock .........................................        (172)           -
    Payments to acquire shares held by the ESOP ................................           -         (880)
    Payments to acquire shares held by the RSP .................................        (535)        (673)
    Dividends paid .............................................................        (604)        (368)
    Net proceeds received from issuance of common stock ........................          18       30,540
                                                                                   ---------    ---------

              Net cash provided by financing activities ........................     107,494       27,512
                                                                                   ---------    ---------

Net decrease in cash and cash equivalents ......................................      (3,010)        (529)

Cash and cash equivalents at beginning of period ...............................      21,676        6,734
                                                                                   ---------    ---------

Cash and cash equivalents at end of period .....................................   $  18,666        6,205
                                                                                   =========    =========
                                                                                               (continued)


                                       5


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

     Condensed Consolidated Statements of Cash Flows (Unaudited), Continued
                                 (In thousands)



                                                                     Six Months Ended
                                                                         March 31,
                                                                     2002        2001
                                                                   --------    --------
                                                                         
Supplemental  disclosure of cash flow  information:
Cash paid during the period for:
         Interest ..............................................   $ 12,204      13,156
                                                                   ========    ========

         Taxes .................................................   $  1,206       1,234
                                                                   ========    ========

Supplemental disclosure of noncash information:
    Transfer loans to foreclosed assets ........................   $    330          65
                                                                   ========    ========

    Change in unrealized gain (loss) on securities available for
         sale, net .............................................   $ (2,158)      1,873
                                                                   ========    ========

    Net distribution of restricted stock plan shares ...........   $    140          97
                                                                   ========    ========

    Net allocation of shares held by the ESOP ..................   $    595         325
                                                                   ========    ========

Acquisition of branches:
    Fair value of premises and equipment acquired ..............   $  2,449           -
                                                                   ========    ========

    Fair value of loans acquired ...............................   $ 26,095           -
                                                                   ========    ========

    Core deposit intangible ....................................   $ 12,770           -
                                                                   ========    ========

    Total deposits assumed in acquisition of branches ..........   $ 41,314           -
                                                                   ========    ========


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       6


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

        Notes to Condensed Consolidated Financial Statements (unaudited)


(1)  Basis of Presentation

     General.  FloridaFirst  Bancorp,  Inc. (the "Company") is the parent of and
     conducts its business  principally through  FloridaFirst Bank (the "Bank").
     The Bank, a  federally-chartered  savings bank  headquartered  in Lakeland,
     Florida, is a  community-oriented  savings institution that delivers retail
     and commercial  banking services through eighteen  full-service  locations.
     The Company purchased seven branches during February 2002 (See Footnote 3).
     Principal  sources of income are derived  through  interest earned on loans
     and  securities.  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 ("OTS").

     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
     accounting  principles  generally accepted in the United States of America.
     However, all adjustments,  consisting of normal recurring accruals,  which,
     in the opinion of management,  are necessary for a fair presentation of the
     condensed consolidated financial statements have been included. The results
     of operations for the three and six-month  periods ended March 31, 2002 and
     2001 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, 2001.

(2)  Loans

     Loans consist of the following (in thousands):
                                                                At
                                                       -------------------------
                                                       March 31,   September 30,
                                                         2002         2001
                                                         ----         ----
                                                       (unaudited)
      Loans secured by first mortgages on real estate:
       Residential 1-4:
          Permanent                                   $ 302,953      312,309
          Construction                                   34,812       35,516
       Multi-family                                       2,311        2,306
       Commercial real estate                            50,216       56,065
       Land                                              11,155        8,907
                                                      ---------    ---------

      Total first mortgage loans                        401,447      415,103
                                                      ---------    ---------

      Other loans:
       Consumer loans                                   101,252       85,932
       Other loans                                       10,729        5,061
                                                      ---------    ---------

      Total other loans                                 111,981       90,993
                                                      ---------    ---------

      Total loans                                       513,428      506,096

      Allowance for loan losses                          (4,801)      (3,652)
      Loans in process                                  (25,744)     (28,289)
                                                      ---------    ---------

      Loans, net                                      $ 482,883      474,155
                                                      =========    =========

                                       7



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


     Loans  held for sale,  included  in the  totals  above,  were  959,000  and
     1,193,000 at March 31, 2002 and September 30, 2001, respectively.

     The activity in the allowance for loan losses is as follows (in thousands):


                                Three Months Ended            Six Months Ended
                                      March 31,                   March 31,
                                -------------------          -------------------
                                    2002       2001             2002       2001
                                 -------    -------          -------    -------

Balance at beginning of period   $ 3,746      3,415            3,652      3,321
Provision for loan losses            170        135              320        315
Allowance acquired                 1,000          -            1,000          -
Net loan charge-offs                (115)       (35)            (171)      (121)
                                 -------    -------          -------    -------

Balance at end of period         $ 4,801      3,515            4,801      3,515
                                 =======    =======          =======    =======

(3)  Branch Acquisition

     On February 15, 2002,  the Company  finalized the purchase of seven Florida
     retail sales offices ("Branch  Acquisition")  from SunTrust Bank coincident
     with SunTrust Bank's  acquisition of such offices from Huntington  National
     Bank  ("Huntington").  Four of these  Huntington  offices  are  located  in
     Lakeland,  Florida,  and one each in Avon  Park and  Sebring  in  Highlands
     County, and one office in Wildwood,  Florida.  The transaction  resulted in
     the Company receiving  approximately $120.8 million in cash, $162.1 million
     in  deposits,  $26.1  million  in loans and $2.4  million in  premises  and
     equipment  related to these seven  offices.  The Company  paid a premium of
     approximately 7.6%. This premium,  along with additional acquisition costs,
     resulted  in a  core  deposit  intangible  asset  of  $12.8  million  being
     recorded.  This  intangible  asset is being  amortized using an accelerated
     method over twelve years.

                                       8


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



(4)  Earnings Per Share

     The Company  follows the provisions of SFAS No. 128,  "Earnings Per Share."
     SFAS No. 128 provides  accounting and reporting  standards for  calculating
     earnings  per  share.  Basic  earnings  per share of common  stock has been
     computed by dividing the net income for the period by the  weighted-average
     number of shares  outstanding.  Shares of  common  stock  purchased  by the
     Employee Stock Ownership Plan ("ESOP") are only considered outstanding when
     the shares are  released or  committed  to be released  for  allocation  to
     participants. Diluted earnings per share is computed by dividing net income
     by the weighted-average number of shares outstanding including the dilutive
     effect of stock  options and shares needed to satisfy the  requirements  of
     the  restricted  stock  plan,  computed  using the  treasury  stock  method
     prescribed by SFAS No. 128. The following table presents the calculation of
     basic and diluted earnings per share of common stock (in thousands,  except
     per share amounts):



                                                                 Three Months Ended            Six Months Ended
                                                                      March 31,                    March 31,
                                                               ---------------------         ----------------------
                                                                  2002          2001           2002            2001
                                                                  ----          ----           ----            ----
                                                                                               
         Weighted-average shares of common stock issued and
               outstanding before adjustments for ESOP and
               stock options                                     5,483         5,520          5,485           5,520
         Adjustments to reflect the effect of unallocated ESOP
               shares                                             (359)         (150)          (364)           (152)
                                                                ------        ------         ------          ------

         Weighted-average shares for basic earnings per share    5,124         5,370          5,121           5,368
                                                                ======        ======         ======          ======

         Basic earnings per share                               $  .24           .22            .50             .40
                                                                ======        ======         ======          ======

         Weighted-average shares for basic earnings per share    5,124         5,370          5,121           5,368

         Additional dilutive shares using the average market
            value for the period utilizing the treasury stock
            method regarding stock options and
               outstanding restricted stock shares                 289           145            272             136
                                                                ------        ------         ------          ------

         Weighted-average common shares and equivalents
               outstanding for diluted earnings per share        5,413         5,515          5,393           5,504
                                                                ======        ======         ======          ======

         Diluted earnings per share                             $  .22           .21            .47             .39
                                                                ======        ======         ======          ======


(5)  Reclassifications

     Certain  amounts in the 2001 condensed  consolidated  financial  statements
     have been reclassified to conform to the presentation for 2002.

                                       9



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


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


General

FloridaFirst  Bancorp,  Inc.  (the  "Company") is the parent of and conducts its
business  principally  through the FloridaFirst  Bank (the "Bank").  The Bank, a
federally-chartered  savings  bank  headquartered  in  Lakeland,  Florida,  is a
community-oriented  savings  institution  that  delivers  retail and  commercial
banking services through eighteen full-service locations.  The Company purchased
seven retail sales offices during February 2002, see "Overview" below. Principal
sources of income are derived  through  interest earned on loans and securities.
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 ("OTS").

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 February 15, 2002, the Company finalized the purchase of seven Florida retail
sales offices ("Branch Acquisition") from SunTrust Bank coincident with SunTrust
Bank's acquisition of such offices from Huntington National Bank ("Huntington").
The transaction  resulted in the Company receiving  approximately $120.8 million
in cash, and included approximately $162.1 million in deposits and approximately
$26.1  million in loans  related to those  seven  offices.  The  Company  paid a
premium of approximately 7.6%. This premium,  along with additional  acquisition
costs,  resulted  in a core  deposit  intangible  asset of $12.8  million  being
recorded which is subject to periodic  amortization.  The cash received from the
purchase was primarily used to reduce $30.0 million in short-term fixed-rate and
adjustable-rate  FHLB  advances  and fund the  purchase of  approximately  $85.0
million in securities.  The securities were primarily mortgage-backed securities
with  average  lives less than five years and which  provide  cash flow from the
time of purchase.  This strategy  allows the Company to immediately  earn a fair
rate of  return  on the  invested  funds  and  utilize  the cash  flow  from the
securities to fund new loan originations.

                                       10



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


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  $3.0 million to $18.7 million for the six
months ended March 31, 2002.  Significant  cash flows or uses (amounts  shown in
parentheses) were as follows:



                                                                         (In Millions)
                                                                         -------------
                                                                      
Cash used by operations                                                    $    (.5)
FHLB advances and other borrowings                                            (34.6)
Increase in net deposits, including purchased deposits                        143.5
Maturities, sales, calls and repayments on securities available for sale       31.4
Purchases of securities available for sale                                   (154.6)
Net decrease in loans, excluding purchased loans                               16.5
Other, net                                                                     (4.7)
                                                                           --------

Net decrease in cash and cash equivalents                                  $   (3.0)
                                                                           ========


See "Comparison of Financial Condition at March 31, 2002 and September 30, 2001"
for discussion of significant cash flows.

On March 31, 2002, the Bank was in compliance with its three regulatory  capital
requirements as follows:
                                                      Amount      Percent
                                                      ------      -------
                                                  (In thousands)

       Tangible capital                             $ 59,693        7.49%
       Tangible capital requirement                   11,950        1.50
       Excess over requirement                        47,743        5.99

       Core capital                                   59,693        7.49
       Core capital requirement                       31,868        4.00
       Excess over requirement                        27,825        3.49

       Risk based capital                             64,494       12.42
       Risk based capital requirement                 41,551        8.00
       Excess over requirement                        22,943        4.42

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.

                                       11


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison of Financial Condition at March 31, 2002 and September 30, 2001

   Assets. Total assets increased $148.8 million, or 22.5%, to $809.2 million at
      March 31, 2002 from $660.4  million at September 30, 2001. The increase in
      total  assets  resulted  primarily  from  cash  received  from the  Branch
      Acquisition,  together  with  $16.5  million  in  consumer  loans and $9.6
      million in commercial  loans,  but was partially offset by a $16.5 million
      decrease in the loan  portfolio  primarily  attributable  to the Company's
      residential mortgage loan origination strategy to originate and sell, on a
      servicing-released  basis,  fixed-rate loans with original terms in excess
      of fifteen years.  This strategy has caused  residential  loan balances to
      decline,  while  increasing  gains  from  selling  the loans  and  related
      servicing  rights.  An  increase in  refinance  activity  has  resulted in
      increased  repayment  activity primarily due to the Federal Reserve policy
      to reduce  interest  rates in order to stimulate  the economy.  Management
      continues to focus on the  origination  of commercial  and consumer  loans
      ($34.7 million year-to-date).

      Securities  available  for sale  increased  $120.5  million,  as the funds
      received from the Branch Acquisition transaction together with an increase
      in deposits  exceeded  general loan demand and were  deployed in primarily
      shorter duration,  fixed-rate and variable-rate mortgage-backed securities
      providing market rate yields with strong cash flow characteristics.

      Premises  and  equipment  increased  $4.7  million  primarily  due to $2.4
      million of property and equipment acquired in the Branch Acquisition,  the
      addition of $322,000 of  telecommunications  and data processing equipment
      for the acquired retail sales offices, and the purchase of land in Manatee
      County  for  $782,000  which will be used for a new  retail  sales  office
      scheduled to open in November.

      Other assets increased $17.0 million  primarily due to the addition of the
      $12.8  million  core  deposit   intangible   resulting   from  the  Branch
      Acquisition transaction.

   Liabilities.  Total liabilities increased $149.0 million, or 26.3%, to $715.6
      million at March 31, 2002 from $566.6  million at September 30, 2001.  The
      increase in total liabilities  resulted  primarily from the $162.1 million
      in  deposits  acquired  in the  Branch  Acquisition.  In  addition  to the
      deposits  acquired,   deposits  increased   approximately   $22.7  million
      reflecting  increases  in lower cost  checking and  money-market  accounts
      partially  attributable to expansion of our customer base.  Actions by the
      Federal  Reserve to  decrease  short-term  interest  rates  appear to have
      caused  certain  customers  to move  maturing  certificates  into the more
      liquid  checking  and  money-market   accounts  until  the  interest  rate
      environment stabilizes.

      FHLB  advances  decreased  $38.0  million as funds  provided by the Branch
      Acquisition were used to repay short-term  fixed-rate and  adjustable-rate
      advances.

   Stockholders' Equity.  The $174,000 decrease in the Company's stockholders'
   equity reflects:

     >>   net income for the six months ended March 31, 2002 of $2.5 million

     >>   net distribution of $140,000 from the restricted stock plan

     >>   repayment of $541,000 on the Employee  Stock  Ownership  Plan ("ESOP")
          loan and  simultaneous  allocation of ESOP shares with a fair value of
          $595,000

     >>   decrease in accumulated other comprehensive income of $2.2 million

     >>   dividends paid that totaled $604,000

     >>   repurchase of shares of the Company's stock at a cost of $707,000

      The  decreased  value in  accumulated  other  comprehensive  income (loss)
      resulted from the fluctuation in market value of the Company's  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.

                                       12


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Results of Operations

The following tables set forth, for the periods indicated, information regarding
(i)  the  total   dollar   amount  of  interest   income  of  the  Company  from
interest-earning  assets  and the  resultant  average  yields  based on  various
interest  methods;   (ii)  the  total  dollar  amount  of  interest  expense  on
interest-bearing  liabilities and the resultant average cost; (iii) net interest
income; (iv) interest-rate spread; and (v) net interest margin.




                                                                       Three Months Ended March 31,
                                              -----------------------------------------------------------------------
                                                                2002                              2001
                                              -----------------------------------    --------------------------------
                                                                          Average                           Average
                                                Average                    Yield/     Average                Yield/
                                                Balance       Interest     Cost       Balance    Interest    Cost
                                                -------       --------     ----       -------    --------    ----
                                                                     (Dollars in thousands)
                                                                                          
Interest-earning assets (IEA):
   Mortgage loans..........................   $ 312,564          5,748      7.36%   $ 321,715       6,157      7.66%
   Consumer loans..........................      92,141          1,838      8.09       80,756       1,792      9.00
   Commercial loans........................      70,693          1,255      7.10       55,803       1,205      8.64
                                              ---------       --------              ---------     -------

       Total loans.........................     475,398          8,841      7.46      458,274       9,154      8.01

   Securities and other (1)................     207,102          3,099      5.99      115,872       1,938      6.69
                                              ---------       --------              ---------     -------

       Total IEA (1).......................     682,500         11,940      7.01      574,146      11,092      7.75
                                                              --------                            -------

Other assets...............................      38,735                                23,460
                                              ---------                             ---------

       Total assets........................   $ 721,235                             $ 597,606
                                              =========                             =========

Interest-bearing liabilities (IBL):
   Interest checking.......................      51,898            225      1.76       32,502         143      1.78
   Savings accounts........................      41,899            163      1.58       28,169         126      1.81
   Money-market accounts...................      51,460            300      2.36       27,262         313      4.66
   Certificate accounts....................     322,565          3,720      4.68      254,723       3,839      6.11
                                              ---------        -------                -------     -------

       Total interest-bearing deposits.....     467,822          4,408      3.82      342,656       4,421      5.23

   FHLB advances and other borrowings......     132,349          1,722      5.20      134,053       1,913      5.71
                                              ---------        -------              ---------     -------

       Total IBL...........................     600,171          6,130      4.13      476,709       6,334      5.37
                                                               -------                            -------

Other liabilities (2)......................      26,297                                26,483
                                              ---------                             ---------

       Total liabilities...................     626,468                               503,192

Stockholders' equity.......................      94,767                                94,414
                                              ---------                             ---------

       Total liabilities and
           stockholders' equity............   $ 721,235                             $ 597,606
                                              =========                             =========

Net interest income (1)....................                   $  5,810                           $  4,758
                                                              ========                           ========

Average IEA to IBL.........................        114%                                   120%

Interest-rate spread.......................                                 2.88%                              2.38%
                                                                            ====                               ====

Net interest margin........................                                 3.41%                              3.31%
                                                                            ====                               ====


(1)  Interest  income and net interest  income do not agree to the  statement of
     earnings  because the tax equivalent  income on municipal bonds is included
     in this schedule.
(2)  Includes noninterest-bearing checking accounts.


                                       13


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



                                                                   Six Months Ended March 31,
                                              ----------------------------------------------------------------------
                                                                2002                              2001
                                              -----------------------------------     ------------------------------
                                                                          Average                         Average
                                                Average                    Yield/     Average                Yield/
                                                Balance       Interest     Cost       Balance    Interest    Cost
                                                -------       --------     ----       -------    --------    ----
                                                                      (Dollars in thousands)
                                                                                           
Interest-earning assets (IEA):
   Mortgage loans..........................   $ 315,230         11,697      7.42%   $ 319,423      12,211      7.65%
   Consumer loans..........................      88,669          3,651      8.24       80,869       3,512      8.71
   Commercial loans........................      69,156          2,532      7.32       52,931       2,300      8.60
                                              ---------        -------              ---------     -------

       Total loans.........................     473,055         17,880      7.56      453,223      18,023      7.95

   Securities and other (1)................     179,707          5,439      6.05      115,509       4,082      7.07
                                              ---------        -------              ---------     -------

       Total IEA (1).......................     652,762         23,319      7.14      568,732      22,105      7.77
                                                               -------                            -------

Other assets...............................      36,024                                24,212
                                              ---------                             ---------

       Total assets........................   $ 688,786                             $ 592,944
                                              =========                             =========

Interest-bearing liabilities (IBL):
   Interest checking.......................      44,133            374      1.70       32,047         291      1.82
   Savings accounts........................      34,875            268      1.54       28,345         274      1.94
   Money-market accounts...................      43,653            544      2.49       26,560         644      4.86
   Certificate accounts....................     303,814          7,425      4.89      255,775       7,736      6.07
                                              ---------        -------              ---------     -------

       Total interest-bearing deposits.....     426,475          8,611      4.04      342,727       8,945      5.23

   FHLB advances and other borrowings......     141,828          3,690      5.20      136,448       4,073      5.90
                                              ---------        -------              ---------     -------

       Total IBL...........................     568,303         12,301      4.33      479,175      13,018      5.43
                                                               -------                            -------

Other liabilities (2)(3)...................      25,853                                34,144          77
                                              ---------                             ---------     -------

       Total liabilities...................     594,156                               513,319      13,095
                                                                                                   ------

Stockholders' equity.......................      94,630                                79,625
                                              ---------                             ---------

       Total liabilities and
           stockholders' equity............   $ 688,786                             $ 592,944
                                              =========                             =========

Net interest income (1)....................                   $ 11,018                           $  9,010
                                                              ========                           ========

Average IEA and IBL........................        115%                                   119%

Interest-rate spread.......................                                 2.81%                              2.34%
                                                                            ====                               ====

Net interest margin........................                                 3.38%                              3.17%
                                                                            ====                               ====


(1)  Interest  income and net interest  income do not agree to the  statement of
     earnings  because the tax equivalent  income on municipal bonds is included
     in this schedule.
(2)  Includes noninterest-bearing checking accounts.
(3)  Includes interest expense on subscription funds refunded in 2001 related to
     the public stock offering.

                                       14


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison  of  Operating  Results for the Three Months Ended March 31, 2002 and
2001


   NetIncome.  Net income for the three  months  ended March 31, 2002  increased
      2.5% to $1.2  million,  compared to the same period in 2001.  Net interest
      income increased $1.0 million,  or 21.4%, for the three months ended March
      31, 2002 compared to the same period in 2001. This increase  resulted from
      an increase in interest  income of $800,000,  together  with a decrease in
      interest expense of $204,000.  Noninterest  income  increased  $374,000 to
      $1.1 million from $677,000 and noninterest expenses increased $1.3 million
      to $4.9  million  from $3.5  million for the three  months ended March 31,
      2002  compared  to the  three  months  ended  March  31,  2001,  due to an
      accumulation  of several  income and expense  categories,  as discussed at
      noninterest income and noninterest expense.

   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 quarter.  Details are  contained in the Average  Balance
      Sheet table at page 15.

     >>   While  residential  loan balances  decreased as a result of loan sales
          and accelerated repayments, consumer loan and commercial loan balances
          showed strong  increases,  in addition to loans acquired in the Branch
          Acquisition.   The  Company   continues  its  increased   emphasis  on
          commercial  and consumer loan growth in an effort to  restructure  its
          loan   portfolio.   Excluding  the  loans  acquired  from  the  Branch
          Acquisition,   average  commercial  loans  outstanding   increased  by
          approximately  19% (total increase of 27%) and average  consumer loans
          outstanding  increased  7% (total  increase of 14%) during the quarter
          from the same quarter in the preceding year.
     >>   The average yield on loans decreased 55 basis points to 7.44%, for the
          three months ended March 31, 2002 compared to the same period in 2001.
          The sharp decrease in shorter-term  interest rates throughout 2001 had
          a major impact on consumer and commercial  loan yields;  consumer loan
          yields  decreased 91 basis points and commercial  loan yield decreased
          154 basis points for the three months ended March 31, 2002 compared to
          the same period in 2001. 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 during the course of
          the year.  Increased  refinance  activity  brought about by an overall
          decrease in interest rates caused  residential loan yields to decrease
          30 basis points.
     >>   The average balances in the securities and other portfolio grew 79% as
          the Company invested funds received from the Branch Acquisition, while
          it continued to pursue the strategy of leveraging  the capital  raised
          in April 1999 and December 2000.
     >>   The lower yield in the securities and other portfolio  resulted from a
          shift to shorter  duration and  adjustable  rate  securities in fiscal
          year 2001 to manage the interest rate risk profile of the Company,  as
          well as the Federal  Reserve actions of reducing  short-term  interest
          rates.

                                       15


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



   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 15.

     >>   The   increase   in  average   interest-bearing   deposits  is  mainly
          attributable to the Branch Acquisition.  However,  our increased sales
          effort  to  attract  new and  current  deposits,  as well as  customer
          concerns about equity investments, provided additional deposit growth.
          The increase in average  balances of certificate  accounts  includes a
          $17.0  million  increase in public  deposits from the State of Florida
          and a $3.0 million  brokered  certificate  account that were  acquired
          during the last half of fiscal 2001.
     >>   Average FHLB advances and other borrowings  outstanding decreased this
          quarter compared to the same quarter last year due to the repayment of
          short-term fixed-rate and adjustable-rate advances with funds provided
          primarily from the Branch Acquisition.
     >>   The growth in average  balances in interest  checking and money-market
          accounts helped to reduce the overall cost of deposits.  The reduction
          in the cost of deposits is reflective of the  significant  decrease in
          interest rates over the past year.
     >>   The  decrease  in the  cost  of FHLB  advances  and  other  borrowings
          reflects the Company's  decision to keep recent advances in short-term
          adjustable-rate  credit advances  together with short-term  daily rate
          credit  advances and  borrowings  utilizing  the  Treasury  Investment
          Program.  While actions by the Federal Reserve to decrease  short-term
          interest rates have provided an immediate reduction in the cost of the
          advances,  greater  declines in the overall cost of advances  were not
          achieved  due to higher rate  convertible  advances  taken out in 2000
          when the  consensus  of  opinion  was that  rates at that  time  would
          continue to increase.

   Provision  for Loan  Losses.  The  provision  for loan  losses is  charged to
      earnings  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  at the balance  sheet  date,  based on  historical  experience,
      volume and type of lending conducted by the Company,  industry  standards,
      the level and  status of past due and  nonperforming  loans,  the  general
      economic  conditions in its lending area and other  factors  affecting the
      collectability of the loans in its portfolio.

      The  provision  for loan losses was  $170,000  for the three  months ended
      March 31, 2002  compared to $135,000  for the three months ended March 31,
      2001. The provision for loan losses  increased for the current three month
      period  primarily as a result of increased  consumer  loan growth from the
      seven new retail sales offices. The allowance for loan losses increased to
      $4.8  million at March 31, 2002 from $3.5  million at March 31,  2001.  An
      additional $1.0 million was added to the allowance for loan losses related
      to  loans  acquired  in the  Branch  Acquisition  due to the  loans  being
      underwritten on a different basis than the Company's guidelines.  A higher
      charge-off  percentage is anticipated on the loans  acquired.  The current
      allowance  represents  .98% of loans  outstanding  at March 31, 2002.  The
      Company had net  charge-offs  of $115,000 for the three months ended March
      31,  2002  compared to net  charge-offs  of $35,000 for the same period in
      2001.  The  Company  intends to  maintain  its  allowance  for loan losses
      commensurate  with its loan  portfolio,  especially  its  commercial  real
      estate and consumer loan portfolio.

                                       16


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


   Noninterest Income. Noninterest income increased $374,000 to $1.1 million for
      the three months  ended March 31, 2002 from  $677,000 for the three months
      ended  March 31,  2001.  The major  components  or changes in  noninterest
      income were:

     >>   Net gain of $99,000 on sale of $8.8 million of mortgage loans held for
          sale
     >>   Earnings of  $166,000 on  bank-owned  life  insurance,  an increase of
          $36,000 over the prior period.
     >>   Net gain of  $199,000 on the sale of $4.8  million of  mortgage-backed
          securities
     >>   An  increase  of  $65,000  in fees and  service  charges  on loans and
          deposit  accounts  when  compared to the prior  period  related to the
          overall increase in accounts during the quarter.

   Noninterest  Expense.  Noninterest  expense increased by $1.4 million to $4.9
      million for the three  months  ended March 31, 2002 from $3.5  million for
      the three months ended March 31, 2001.  The major changes or components of
      noninterest expense were:

     >>   Salaries and employee benefits increased $802,000 primarily due to:
          o    staff positions added since last year,
          o    $170,000 for seven retail  sales  offices  acquired in the Branch
               Acquisition  (56 staff  members),  and $35,000 for two new retail
               sales offices opened (ten new staff positions),
          o    5%  average  salary  increases  due to merit  and cost of  living
               adjustments,
          o    mortgage loan  commissions  increased  $62,000 due to a change in
               commission structure, as well as a $21.8 million increase in loan
               origination volume over the prior year,
          o    an increase in costs of $129,000  related to the 2002  Restricted
               Stock Plan
          o    a $60,000  increase in ESOP costs due to the  increased  price of
               Company stock, and
          o    a $79,000  increase for health  insurance costs due to the growth
               in our employee base,  including the Branch Acquisition,  as well
               as increased claims experience.
     >>   Occupancy  expense  increased  $195,000 due to  implementation  of new
          technology  and the  opening  of two new  retail  sales  offices,  the
          addition of seven new offices in the Branch  Acquisition and extensive
          remodeling at several retail sales offices.
     >>   Postage and office supplies expense increased $63,000 primarily due to
          the Branch  Acquisition and the conversion to a proof of deposit (POD)
          balancing environment.
     >>   Other expense increased  $262,000,  due to the core deposit intangible
          amortization of $225,000  resulting from the Branch  Acquisition and a
          $54,000  increase  in  director   compensation  related  to  the  2002
          Restricted  Stock  Plan.  The  other  increases  are  attributable  to
          correspondent   bank  service  charges,   item  processing  costs  and
          additional costs relating to the POD conversion.

                                       17



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison of Operating Results for the Six Months Ended March 31, 2002 and 2001


   NetIncome.  Net income  for the six months  ended  March 31,  2002  increased
      $390,000 or 18.1% to $2.5  million,  compared to $2.2 million for the same
      period in 2001. Net interest income  increased $1.9 million or 21.6%,  for
      the six months  ended March 31, 2002  compared to the same period in 2001.
      This  increase  resulted  from an  increase  in  interest  income of $ 1.1
      million,  together  with a decrease in interest  expense of $794,000.  See
      discussion  of interest  income and interest  expense  below.  Noninterest
      income   increased   $635,000  to  $1.9  million  from  $1.3  million  and
      noninterest  expenses  increased  $2.1  million to $8.8  million from $6.7
      million for the six months ended March 31, 2002 compared to the six months
      ended March 31, 2001, due to an accumulation of several income and expense
      categories, as discussed at Noninterest Income and Noninterest Expense.

   Interest Income. The following  discussion  highlights the major factors that
      impacted the changes in interest  income during the six months ended March
      31, 2002 when  compared to the prior year.  Details are  contained  in the
      Average Balance Sheet table at page 16.

          >>   While  residential  loan  balances  decreased as a result of loan
               sales and  accelerated  repayments,  consumer and commercial loan
               balances  increased.   The  Company  continues  its  emphasis  on
               commercial   and  consumer  loan   production  in  an  effort  to
               restructure its loan portfolio. Excluding the loans acquired from
               the Branch  Acquisition,  average  commercial  loans  outstanding
               increased  by  approximately  26%  (total  increase  of 31%)  and
               average consumer loans  outstanding  increased 6% (total increase
               of 10%) for the six months ended March 31, 2002 when  compared to
               the prior year.
          >>   The average  yield on loans  decreased  39 basis points to 7.56%,
               for the six months ended March 31, 2002 compared to 7.95% for the
               same period in 2001. The sharp decrease in shorter-term  interest
               rates  throughout  2001 had a major  impact  on loan  yields,  as
               consumer  loan yields  decreased 45 basis  points and  commercial
               loan yield  decreased  139 basis  points for the six months ended
               March 31, 2002 compared to the same period in 2001.  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 during the course of the year.  Increased
               refinance  activity  brought  about  by an  overall  decrease  in
               interest  rates  caused  residential  loan  yields to decrease 23
               basis points.
          >>   The average  balances in the securities and other  portfolio grew
               56% as the  Company  invested  funds  received  from  the  Branch
               Acquisition,  while  it  continued  to  pursue  the  strategy  of
               leveraging the capital raised in April 1999 and December 2000.
          >>   The lower yield in the  securities and other  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, as well as the previously  mentioned Federal Reserve
               policy to reduce short-term interest rates.

                                       18


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



   Interest Expense. The following discussion  highlights the major factors that
      impacted the changes in Interest Expense during the six months ended March
      31, 2002 when compared to the prior year.  Detailed  changes are contained
      in the Average Balance Sheet table at page 16.

          >>   The  increase  in  average  interest-bearing  deposits  is mainly
               attributable to the Branch  Acquisition.  However,  our increased
               sales effort to attract new and retain current deposits,  as well
               as  customer   concerns   about  equity   investments,   provided
               additional  deposit growth.  The increase in average  balances of
               certificate  accounts includes a $17.0 million increase in public
               deposits  from the State of Florida and a $3.0  million  brokered
               certificate  account that were  acquired  during the last half of
               fiscal 2001.
          >>   Average FHLB advances and other borrowings  outstanding increased
               this  period  compared  to the same  period  last year due to the
               growth in earning assets that was not funded through  traditional
               deposit growth.
          >>   The  growth  in  average   balances  in  interest   checking  and
               money-market  accounts  helped  to  reduce  the  overall  cost of
               deposits.  The reduction in the cost of deposits is reflective of
               the significant decrease in interest rates over the past year.
          >>   The decrease in the cost of FHLB  advances  and other  borrowings
               reflects the Company's decision to replace short-term  fixed-rate
               advances with short-term  daily rate credit advances and advances
               utilizing the Treasury Investment Program. Actions by the Federal
               Reserve to decrease short-term interest rates has also provided a
               reduction in the cost of adjustable rate credit advances.

   Provision for Loan Losses. The provision for loan losses was $320,000 for the
      six months ended March 31,  2002,  compared to $315,000 for the six months
      ended March 31, 2001. The Company had net  charge-offs of $171,000 for the
      six months ended March 31, 2002  compared to net  charge-offs  of $121,000
      for the six months ended March 31, 2001. See other discussion at the three
      month comparison of operations.

   Noninterest Income. Noninterest income increased $635,000 to $1.9 million for
      the  six-month  period  ended  March 31,  2002 from $1.3  million  for the
      six-month  period ended March 31, 2001.  The major  components  or changes
      were:

     >>   Net gain of $191,000,  an increase of $121,000 from 2001, on the sales
          of $15.1 million of mortgage loans held for sale.
     >>   $204,000 in net gain on sales of securities, primarily due to the sale
          of $4.8 million of mortgage-backed securities.
     >>   Increase  of $98,000 in account  fees and service  charges,  including
          interchange fee income, partly attributable to the Branch Acquisition.
     >>   Earnings of  $340,000 on  bank-owned  life  insurance,  an increase of
          $80,000 over the same period in 2001.

                                       19


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



   Noninterest  Expense.  Noninterest  expense increased by $2.1 million to $8.8
      million for the six months  ended March 31, 2002 from $6.7 million for the
      six  months  ended  March 31,  2001.  The major  components  or changes in
      noninterest expense were:

     >>   Salaries and employee benefits increased $1.3 million primarily due:

          o    several positions added this year compared to last year
          o    $170,000 for seven retail  sales  offices  acquired in the Branch
               Acquisition  (56 staff  members),  and $66,000 for two new retail
               sales offices opened (10 new staff positions),
          o    5%  average  salary  increases  due to merit  and cost of  living
               adjustments,
          o    a $60,000  increase in retirement plan costs due to the increased
               price of Company stock in the ESOP,
          o    an increase in costs of $258,000  related to the 2002  Restricted
               Stock Plan,
          o    a $122,000  increase for health  insurance costs due to growth in
               our employee base,  including the Branch Acquisition,  as well as
               increased claims experience.
     >>   Occupancy  expense  increased  $316,000 due to  implementation  of new
          technology  and the  opening  the two new  retail  sales  offices  and
          increased  costs  related  to the  Branch  Acquisition  and  extensive
          remodeling at several retail sales offices.
     >>   Postage and other supplies expense  increased $63,000 primarily due to
          the Branch Acquisition and the conversion to the POD.
     >>   Other  expense  increased  $390,000,  due to core  deposit  intangible
          amortization  of  $225,000  related  to the Branch  Acquisition  and a
          $108,000  increase  in  director  compensation  related  to  the  2002
          Restricted  Stock  Plan.  The  other  increases  are  attributable  to
          correspondent bank service charges, item processing costs expenses and
          additional costs relating to the POD conversion.

                                       20


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Item 3.  Quantitative and Qualitative Disclosures 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
included  in the  annual  report on Form 10-K for the year ended  September  30,
2001.

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 Net Portfolio  Value ("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
December 31, 2001. Although,  the results of the NPV model are not yet available
for March 31, 2002, it is anticipated  that the NPV Ratio for all rate scenarios
will be one and a half to two percent  lower than at December  due to the growth
in assets that resulted from the Branch  Acquisition.  However,  the sensitivity
measure,  defined by the OTS as the  change in NPV Ratio with a 200 basis  point
shock in rates,  should  have  improved  from the 386 basis point  change  shown
below.  The NPV was calculated by the OTS, based on information  provided by the
Company ($ in thousands).

                                                               NPV as % of
                     Net Portfolio Value ("NPV")         Present Value of Assets
                   --------------------------------      -----------------------
         Change                                                     Basis Point
       In Rates    $ Amount    $ Change    % Change       NPV Ratio   Change
       --------    --------    --------    --------       ---------   ------

        +300 bp      37,884    (42,777)       (53)%           6.14%    (579)
        +200 bp      51,350    (29,311)       (36)%           8.08%    (386)
        +100 bp      66,568    (14,093)       (17)%          10.16%    (178)
           0 bp      80,661          -          -            11.94%       -
        -100 bp      88,800      8,139         10%           12.85%      92
        -200 bp           *          *          *                *        *
        -300 bp           *          *          *                *        *

*  Scenario not used due to the low prevailing interest rate environment

                                       21


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Not Applicable.

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

At the annual meeting of stockholders  on January 29, 2002, the  stockholders of
FloridaFirst Bancorp, Inc. voted on the following proposals:

                                                        Votes           Votes
                                                         For           Withheld
                                                         ---           --------
Proposal I - Election of Directors

         Llewellyn N. Belcourt (1)                     4,600,817       21,902
                                                       =========       ======
         Gregory C. Wilkes (1)                         4,601,333       21,386
                                                       =========       ======
         G.F. Zimmermann, III (1)                      4,600,817       21,902
                                                       =========       ======
         Arthur J. Rowbotham (2)                       4,600,817       21,902
                                                       =========       ======

(1)  three-year term
(2)  one-year term

Proposal II - Ratification of the FloridaFirst  Bancorp,  Inc. 2002 Stock Option
Plan

                                 Votes               Votes
                                  For               Against        Abstain
                                  ---               -------        -------

                                3,045,671           309,722         25,728
                                =========           =======         ======

Proposal III - Ratification of the FloridaFirst Bank 2002 Restricted Stock Plan

                                 Votes               Votes
                                  For               Against        Abstain
                                  ---               -------        -------

                                2,870,180           481,154         29,787
                                =========           =======         ======

Proposal IV - Ratification of the FloridaFirst  Bancorp,  Inc. 1999 Stock Option
Plan

                                 Votes               Votes
                                  For               Against        Abstain
                                  ---               -------        -------

                                2,988,777           361,273         31,073
                                =========           =======         ======

Proposal V - Ratification of the FloridaFirst Bank 1999 Restricted Stock Plan

                                 Votes               Votes
                                  For               Against        Abstain
                                  ---               -------        -------

                                2,866,127           483,973         31,021
                                =========           =======         ======

                                       22



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                      PART II. OTHER INFORMATION, CONTINUED


Proposal VI - Ratification of the  Appointment of Hacker,  Johnson & Smith PA as
the Company's Independent Public Accountants for the fiscal year ended September
30, 2002

                                 Votes               Votes
                                  For               Against        Abstain
                                  ---               -------        -------

                                4,564,109           41,474          17,136
                                =========           ======          ======

ITEM 5.  OTHER INFORMATION

Not Applicable.

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          Form of Employment Agreements entered into with the named
                                      Executive Officers of FloridaFirst Bank*

                      10.2          1999 Stock Option Plan **

                      10.3          Restricted Stock Plan **

                      10.4          Supplemental Executive Retirement Plan for the benefit of Certain Senior Officers *

                      10.5          2002 Stock Option Plan ***

                      10.6          2002 Restricted Stock Plan ***

                      99            Report on Review by Independent Certified Public Accountants.


*    Incorporated  by reference  to the  Predecessor  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 the  Predecessor  Registrant  on December  29, 1999 (File No.
     0-25693).

***  Incorporated  by reference to the Proxy  Statement filed by the  Registrant
     on December 21, 2001.



(b)      Reports on Form 8-K

               There were no reports  on Form 8-K filed  during the  three-month
               period ended March 31, 2002.

                                       23



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



                                   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.
                             (Registrant)





Date:  May 14, 2002         By: /s/Gregory C. Wilkes
      -------------             ------------------------------------------------
                                Gregory C. Wilkes, President and Chief Executive
                                  Officer (Principal Executive Officer)




Date:  May 14, 2002         By: /s/Kerry P. Charlet
      -------------             ------------------------------------------------
                                Kerry P. Charlet, Chief Financial Officer
                                  (Principal Accounting Officer)


                                       24