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 June 30, 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                    5,373,994 shares
- --------------------------------------             -----------------------------
              (class)                              Outstanding at August 7, 2002


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





                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                                      INDEX



                                                                                      
PART I. FINANCIAL INFORMATION

   Item 1. Financial Statements                                                             Page

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

     Condensed Consolidated Statements of Income -
       Three and Nine Months ended June 30, 2002 and 2001 (unaudited)..........................3

     Condensed Consolidated Statement of Stockholders' Equity
       Nine Months Ended June 30, 2002 (unaudited).............................................4

     Condensed Consolidated Statements of Cash Flows -
       Nine Months Ended June 30, 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.............................................................10-21

   Item 3. Quantitative and Qualitative Disclosure about Market Risk..........................22

PART II. OTHER INFORMATION

   Item 1.  Legal Proceedings.................................................................23

   Item 2.  Changes in Securities and Use of Proceeds.........................................23

   Item 3.  Defaults Upon Senior Securities...................................................23

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

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

   Item 6.  Exhibits and Reports on Form 8-K..................................................24

SIGNATURES....................................................................................25





                                       1




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                      Condensed Consolidated Balance Sheets
                                 (In thousands)



                                                                                At
                                                                   ------------------------------
                                                                     June 30,       September 30,
Assets                                                                 2002             2001
                                                                       ----             ----
                                                                    (unaudited)

                                                                               
Cash and cash equivalents ......................................   $  16,381            21,676
Securities available for sale ..................................     248,973           129,534
Loans, net of allowance for loan losses of
    $4,714 and $3,652 ..........................................     490,166           474,155
Premises and equipment, net ....................................      14,605            10,944
Federal Home Loan Bank stock, at cost ..........................       6,806             7,670
Cash surrender value of bank-owned life insurance ..............      15,879            10,795
Core deposit intangible, net ...................................      11,981              --
Other assets ...................................................       7,518             5,595
                                                                     -------           -------

              Total assets .....................................   $ 812,309           660,369
                                                                     =======           =======

Liabilities and Stockholders' Equity

Liabilities:
    Noninterest-bearing checking ...............................      32,167            20,306
    Interest-bearing checking ..................................      72,754            34,705
    Savings accounts ...........................................      54,825            27,547
    Money-market accounts ......................................      65,482            33,768
    Certificate accounts .......................................     350,423           283,211
                                                                     -------           -------

              Total deposits ...................................     575,651           399,537

    Federal Home Loan Bank advances ............................     125,300           149,500
    Other borrowings ...........................................      10,724            11,048
    Other liabilities ..........................................       6,359             6,470
                                                                     -------           -------

              Total liabilities ................................     718,034           566,555
                                                                     -------           -------

Stockholders' equity:
    Preferred stock ............................................           -                 -
    Common stock ...............................................         552               552
    Additional paid-in capital .................................      52,068            52,059
    Retained earnings ..........................................      49,642            46,454
    Treasury stock, at cost ....................................      (2,680)             (481)
    Unallocated shares held by the employee stock ownership plan      (4,869)           (5,410)
    Unallocated shares held by the restricted stock plan .......      (3,069)             (986)
    Accumulated other comprehensive income .....................       2,631             1,626
                                                                     -------           -------

              Total stockholders' equity .......................      94,275            93,814
                                                                     -------           -------

              Total liabilities and stockholders' equity .......   $ 812,309           660,369
                                                                     =======           =======



See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       2




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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



                                                                    Three Months Ended            Nine Months Ended
                                                                         June 30,                      June 30,
                                                                    -------------------         ---------------------
                                                                      2002         2001          2002           2001
                                                                      ----         ----          ----           ----
Interest income:
                                                                                                 
    Loans.....................................................      $ 9,184        9,344         27,064        27,367
    Securities and other......................................        3,764        2,041          8,975         5,990
                                                                     ------       ------         ------        ------

         Total interest income................................       12,948       11,385         36,039        33,357
                                                                     ------       ------         ------        ------
Interest expense:
    Deposits..................................................        4,775        4,450         13,386        13,395
    Federal Home Loan Bank advances and other borrowings......        1,615        1,981          5,305         6,132
                                                                     ------       ------         ------        ------

         Total interest expense...............................        6,390        6,431         18,691        19,527
                                                                     ------       ------         ------        ------

Net interest income...........................................        6,558        4,954         17,348        13,830

Provision for loan losses.....................................          180          150            500           465
                                                                     ------       ------         ------        ------

Net interest income after provision for loan losses...........        6,378        4,804         16,848        13,365
                                                                     ------       ------         ------        ------
Noninterest income:
    Fees and service charges..................................          697          396          1,585         1,140
    Net gain on sale of loans held for sale...................           33           60            224           148
    Net gain (loss) on sale of securities available for sale..          296           (4)           500           (19)
    Earnings on bank-owned life insurance.....................          244          167            584           391
    Other.....................................................          318          110            580           319
                                                                     ------       ------         ------        ------

         Total noninterest income.............................        1,588          729          3,473         1,979
                                                                     ------       ------         ------        ------
Noninterest expense:
    Salaries and employee benefits............................        2,897        1,942          7,874         5,613
    Occupancy expense.........................................          834          551          2,149         1,574
    Marketing.................................................           77           66            282           260
    Data processing...........................................          172          118            435           375
    Postage and office supplies...............................          130           87            402           311
    Professional fees.........................................          129          143            343           354
    Amortization of core deposit intangible...................          450            -            675             -
    Other.....................................................        1,024          552          2,306         1,628
                                                                     ------      -------        -------       -------

         Total noninterest expense............................        5,713        3,459         14,466        10,115
                                                                     ------       ------         ------        ------

Income before income taxes....................................        2,253        2,074          5,855         5,229

Income taxes..................................................          681          640          1,741         1,643
                                                                     ------       ------         ------        ------

Net income....................................................      $ 1,572        1,434          4,114         3,586
                                                                     ======       ======         ======        ======
Earnings per share:

    Basic.....................................................      $  0.31         0.27           0.80          0.67
                                                                     ======       ======         ======        ======

    Diluted...................................................      $  0.29         0.26           0.77          0.65
                                                                     ======       ======         ======        ======
Weighted-average common and common equivalent
    shares outstanding (in thousands):

    Basic.....................................................        5,098        5,297          5,114         5,344
                                                                     ======       ======         ======        ======

    Diluted...................................................        5,342        5,417          5,377         5,480
                                                                     ======       ======         ======        ======

Cash dividends per share......................................      $   .06          .05            .17           .14
                                                                     ======       ======         ======        ======



See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       3


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

      Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

                     For the Nine Months Ended June 30, 2002
                      (In thousands, except share amounts)




                                                                                   Unallocated             Accumulated
                                                                                     Shares    Unallocated    Other
                                                   Additional                         Held       Shares      Compre-       Total
                              Common Stock          Paid-In    Retained   Treasury   by the      Held by     hensive   Stockholders'
                        -------------------------
                              Shares       Amount    Capital   Earnings     Stock     ESOP       the RSP     Income       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.............          -          -           -      4,114         -         -          -            -        4,114

   Net change in
     unrealized gain
     on securities
     available for
     sale, net of tax
     of $590..............          -          -           -          -         -         -          -        1,005        1,005
                                                                                                                          ------

Comprehensive income......                                                                                                 5,119
                                                                                                                          ------

115,000 and 121,700 shares
   repurchased for treasury
   and RSP, respectively,
   at cost................          -          -           -          -    (2,199)        -     (2,286)           -       (4,485)

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

Cash dividends............          -          -           -       (926)        -         -          -            -         (926)

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

Balance at June 30,
   2002...................  5,523,994      $ 552      52,068     49,642    (2,680)   (4,869)    (3,069)       2,631       94,275
                            =========        ===      ======     ======    ======    ======      =====        =====       ======



See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       4








                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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



                                                                                               Nine Months Ended
                                                                                                   June 30,
                                                                                           ------------------------
                                                                                             2002            2001
                                                                                             ----            ----
                                                                                                     
Cash flows from operating activities:
    Net income.....................................................................         $   4,114         3,586
    Adjustments to reconcile net income to net cash provided by
      operating activities:
         Provision for loan losses.................................................               500           465
         Depreciation..............................................................               995           728
         Amortization of core deposit intangible...................................               675             -
         Net (gain) loss on sale of securities available for sale..................              (500)           19
         Net gain on sale of loans held for sale...................................              (224)         (148)
         Proceeds from sales of loans held for sale................................            18,088         8,140
         Loans originated for sale.................................................           (16,975)       (7,992)
         Earnings on bank-owned life insurance.....................................              (584)         (391)
         Net increase in other assets..............................................              (904)         (287)
         Net increase in other liabilities.........................................               624           423
                                                                                             --------       -------

              Net cash provided by operating activities............................             5,809         4,543
                                                                                             --------       -------

Cash flows from investing activities:
    Proceeds from calls, sales, maturities and repayment of securities
         available for sale........................................................            72,455        28,228
    Purchase of securities available for sale......................................          (189,799)      (37,738)
    Net decrease (increase) in loans, exclusive of branch acquisition..............             7,894       (34,592)
    Net redemption of FHLB stock...................................................               864           255
    Purchase of bank-owned life insurance..........................................            (4,500)       (5,000)
    Purchases of premises and equipment, exclusive of branch
         acquisition...............................................................            (3,406)       (1,693)
    Net proceeds from sales of foreclosed assets...................................               391           165
    Net proceeds on sale of premises and equipment.................................                 -             4
                                                                                             --------       -------

              Net cash used in investing activities................................          (116,101)      (50,371)
                                                                                             --------       -------

Cash flows from financing activities:
    Cash received upon purchase of deposits........................................           120,922             -
    Net increase in deposits, exclusive of branch acquisition......................            13,992        34,620
    Net decrease in FHLB advances..................................................           (24,200)      (18,500)
    Net (decrease) increase in other borrowings....................................              (324)        3,605
    Payments to acquire treasury stock.............................................            (2,199)            -
    Payments to acquire shares held by the ESOP....................................                 -        (3,897)
    Payments to acquire shares held by the RSP.....................................            (2,286)         (673)
    Dividends paid.................................................................              (926)         (644)
    Net proceeds received from issuance of common stock............................                18        30,555
                                                                                             --------       -------

              Net cash provided by financing activities............................           104,997        45,066
                                                                                             --------       -------

Net decrease in cash and cash equivalents..........................................            (5,295)         (762)

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

Cash and cash equivalents at end of period.........................................         $  16,381         5,972
                                                                                             ========       =======


                                                                     (continued)

                                       5




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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




                                                                      Nine Months Ended
                                                                          June 30,
                                                                      ------------------
                                                                        2002        2001
                                                                        ----        ----
                                                                           
Supplemental disclosure of cash flow information:
    Cash paid during the period for:
         Interest ..............................................       $18,556     19,625
                                                                        ======     ======

         Taxes .................................................       $ 1,799      1,934
                                                                        ======     ======

Supplemental disclosure of noncash information:
    Transfer loans to foreclosed assets ........................       $   801        297
                                                                        ======     ======

    Change in unrealized gain (loss) on securities available for
         sale, net .............................................       $ 1,005      2,416
                                                                        ======     ======

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

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

    Transfer land from premises and equipment to other assests..       $ 1,199          -
                                                                        ======     ======
Acquisition of branches:
    Fair value of premises and equipment acquired ..............       $ 2,449          -
                                                                        ======     ======

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

    Core deposit intangible ....................................       $12,656          -
                                                                        ======     ======

    Total deposits assumed in acquisition of branches ..........       $41,200          -
                                                                        ======     ======




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 nine-month  periods ended June 30, 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
                                                    ----------------------------
                                                     June 30,      September 30,
                                                      2002             2001
                                                      ----             ----
                                                   (unaudited)
     Loans secured by mortgages on real estate:
       Residential 1-4:
         Permanent                                   $307,425        312,309
         Construction                                  33,305         35,516
       Multi-family                                     2,274          2,306
       Commercial real estate                          46,415         56,065
       Land                                            11,671          8,907
                                                      -------        -------

     Total mortgage loans                             401,090        415,103

     Consumer loans                                   103,407         85,932
     Other loans                                       10,675          5,061
                                                      -------        -------

     Total loans                                      515,172        506,096

     Allowance for loan losses                         (4,714)        (3,652)
     Loans in process                                 (20,292)       (28,289)
                                                      -------        -------

     Loans, net                                      $490,166        474,155
                                                      =======        =======

                                       7




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Loans held for sale,  included in the totals above, were $304,000 and $1,193,000
at June 30, 2002 and September 30, 2001, respectively.

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




                                              Three Months Ended        Nine Months Ended
                                                   June 30,                 June 30,
                                              ---------------------     ------------------
                                                 2002          2001        2002       2001
                                                 ----          ----        ----       ----

                                                                       
        Balance at beginning of period         $ 4,801        3,515       3,652      3,321
        Provision for loan losses                  180          150         500        465
        Allowance acquired                           -            -       1,000          -
        Net loan charge-offs                      (267)         (77)       (438)      (198)
                                                 -----        -----       -----      -----

        Balance at end of period               $ 4,714        3,588       4,714      3,588
                                                 =====        =====       =====      =====


     No loans were  identified as impaired at or during the three months or nine
     months ended June 30, 2002 or 2001.

(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 $120.9 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 7.8%. This premium,  along with additional acquisition costs,
     resulted  in a  core  deposit  intangible  asset  of  $12.7  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          Nine Months Ended
                                                                          June 30,                  June 30,
                                                                   -------------------          -------------------
                                                                   2002         2001            2002           2001
                                                                   ----         ----            ----           ----

                                                                                                
         Weighted-average shares of common stock issued and
               outstanding before adjustments for ESOP              5,479        5,520          5,484         5,520
         Adjustments to reflect the effect of unallocated ESOP
               shares                                                (381)        (223)          (370)         (176)
                                                                    -----        -----          -----         -----

         Weighted-average shares for basic earnings per share       5,098        5,297          5,114         5,344
                                                                    =====        =====          =====         =====

         Basic earnings per share                                  $  .31          .27            .80           .67
                                                                    =====        =====          =====         =====

         Weighted-average shares for basic earnings per share       5,098        5,297          5,114         5,344

         Additional dilutive shares using the average market
               value for the period utilizing the treasury
               stock method regarding stock options and
               outstanding restricted stock shares                    244          120            263           136
                                                                    -----        -----          -----         -----

         Weighted-average common shares and equivalents
               outstanding for diluted earnings per share           5,342        5,417          5,377         5,480
                                                                    =====        =====          =====         =====

         Diluted earnings per share                                $  .29          .26            .77           .65
                                                                    =====        =====          =====         =====


(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.

New Regulations

On July 30, 2002 the President of the United  States of America  signed into law
the  Sarbanes-Oxley  Act of 2002 (the "Act"),  following an investigative  order
proposed  by the  Securities  and  Exchange  Commission  (the  "SEC")  on  chief
financial officers and chief executive officers of 947 large public companies on
June 27, 2002. Additional regulations are expected to be promulgated by the SEC.
As a result  of the  accounting  restatements  by large  public  companies,  the
passage  of the Act and  regulations  expected  to be  implemented  by the  SEC,
publicly-registered   companies,  such  as  the  Company,  will  be  subject  to
additional reporting  regulations and disclosure.  These new regulations,  which
are  intended to curtail  corporate  fraud,  will  require  certain  officers to
personally certify certain SEC filings and financial  statements and may require
additional measures to be taken by our outside auditors, officers and directors.
The  loss of  investor  confidence  in the  stock  market  and the new  laws and
regulations  will  increase  non-interest  expenses  of the  Company  and  could
adversely affect the prices of publicly-traded stocks, such as the Company.



                                       10




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


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 $120.9 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 7.8%. This premium,  along with additional  acquisition
costs,  resulted  in a core  deposit  intangible  asset of $12.7  million  being
recorded  which is  subject  to  periodic  amortization  over a period of twelve
years.  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.

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 $5.3 million for the nine months ended June
30, 2002 to $16.4  million.  Significant  cash flows or uses  (amounts  shown in
parentheses) were as follows:



                                                                             (In Millions)
                                                                             -------------

                                                                          
Cash provided by operations                                                    $    5.8
FHLB advances and other borrowings                                                (24.5)
Increase in net deposits, including purchased deposits                            134.9
Maturities, sales, calls and repayments on securities available for sale           72.5
Purchases of securities available for sale                                       (189.8)
Net decrease in loans, excluding purchased loans                                    7.9
Purchase bank-owned life insurance                                                 (4.5)
Purchase premises and equipment, excluding branch acquisition                      (3.4)
Other, net                                                                         (4.2)
                                                                                -------

Net decrease in cash and cash equivalents                                      $   (5.3)
                                                                                =======



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

                                       11




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


On June 30, 2002, the Bank was in compliance with its three  regulatory  capital
requirements as follows:

                                              Amount              Percent
                                              ------              -------
                                           (In thousands)

Tangible capital                            $ 59,693                7.40%
Tangible capital requirement                  11,950                1.50
Excess over requirement                       47,743                5.90

Core capital                                  59,693                7.40
Core capital requirement                      31,868                4.00
Excess over requirement                       27,825                3.40

Risk based capital                            64,494               12.74
Risk based capital requirement                41,551                8.00
Excess over requirement                       22,943                4.74

Management  believes that under current  regulations,  the Bank will continue to
meet its minimum capital requirements for 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.


                                       12




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison of Financial Condition at June 30, 2002 and September 30, 2001

Assets. Total assets  increased  $151.9 million,  or 23.0%, to $812.3 million at
     June 30, 2002 from $660.4  million at September  30, 2001.  The increase in
     total  assets  resulted  primarily  from $120.9 in 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 $7.9 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,
     which totaled $54.6 million for the nine months ended June 30, 2002.

     Securities  available  for sale  increased  $119.4  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 $3.7 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 2002. This increase was offset by the transfer of a parcel
     of land in Winter Haven,  valued at $1.2 million to other  assets,  because
     the site is no longer being considered as a future retail sales office.

     The net core deposit  intangible of $12.0 million  resulted from the Branch
     Acquisition during February less $675,000 of amortization  through June 30,
     2002.

     Cash  surrender  of  bank-owned  life  insurance   increased  $5.1  million
     primarily  due to the  purchase  of  additional  insurance  contracts  with
     one-time premiums of $4.5 million.

Liabilities.  Total  liabilities  increased $151.5 million,  or 26.7%, to $718.0
     million at June 30, 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  $14.0  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  $24.2  million as funds  provided  by the Branch
     Acquisition  were used to repay short-term  fixed-rate and  adjustable-rate
     advances.

Stockholders'  Equity.  The  $461,000  increase in the  Company's  stockholders'
     equity reflects:

     >>   net income for the nine months ended June 30, 2002 of $4.1 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.
     >>   increase in accumulated other comprehensive income of $1.0 million.
     >>   dividends paid that totaled $926,000.
     >>   repurchase of shares of the Company's stock at a cost of $4.5 million.

     The increased value in accumulated other comprehensive income 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 and stockholders'  equity could materially  fluctuate
     for each interim and year-end period.


                                       13



                    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 June 30,
                                              ---------------------------------------------------------------------
                                                            2002                                2001
                                              ----------------------------------   --------------------------------
                                                                      Average                               Average
                                               Average                Yield/       Average                   Yield/
                                               Balance     Interest    Cost        Balance      Interest     Cost
                                               -------     --------   -------       -------     --------    -------
                                                                      (Dollars in thousands)

                                                                                         
Interest-earning assets (IEA):
   Mortgage loans..........................   $ 313,507      5,690      7.26%     $ 325,909       6,234      7.65%
   Consumer loans..........................     101,725      2,075      8.16         84,148       1,847      8.78
   Commercial loans........................      73,488      1,419      7.72         60,859       1,263      8.30
                                                -------     ------                  -------      ------

       Total loans.........................     488,720      9,184      7.52        470,916       9,344      7.94

   Securities and other (1)................     254,561      3,883      6.10        121,538       2,119      6.97
                                                -------     ------                  -------      ------

       Total IEA (1).......................     743,281     13,067      7.03        592,454      11,463      7.74
                                                            ------                               ------

Other assets...............................      59,891                              29,598
                                                -------                             -------

       Total assets........................   $ 803,172                           $ 622,052
                                                =======                             =======

Interest-bearing liabilities (IBL):
   Interest checking.......................      70,835        323      1.83         32,670         142      1.74
   Savings accounts........................      55,315        230      1.67         27,537         119      1.73
   Money-market accounts...................      64,799        374      2.31         29,492         297      4.04
   Certificate accounts....................     354,429      3,848      4.35        264,393       3,892      5.90
                                                -------     ------                  -------      ------

       Total interest-bearing deposits.....     545,378      4,775      3.51        354,092       4,450      5.04

   FHLB advances and other borrowings......     127,007      1,615      5.03        148,188       1,981      5.29
                                                -------     ------                  -------      ------

       Total IBL...........................     672,385      6,390      3.80        502,280       6,431      5.11
                                                            ------                               ------

Other liabilities (2)......................      37,078                              25,514
                                                -------                             -------

       Total liabilities...................     709,463                             527,794

Stockholders' equity.......................      93,709                              94,258
                                                -------                             -------

       Total liabilities and
           stockholders' equity............   $ 803,172                           $ 622,052
                                                =======                             =======

Net interest income (1)....................                $ 6,677                              $ 5,032
                                                            ======                               ======

Average IEA to IBL.........................        111%                                 118%

Interest-rate spread.......................                             3.23%                                2.63%
                                                                        ====                                 ====

Net interest margin........................                             3.59%                                3.40%
                                                                        ====                                 ====


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


                                       14


                   FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



                                                                   Nine Months Ended June 30,
                                              ---------------------------------------------------------------------
                                                            2002                                2001
                                              ----------------------------------   --------------------------------
                                                                      Average                               Average
                                               Average                Yield/       Average                   Yield/
                                               Balance     Interest    Cost        Balance      Interest     Cost
                                               -------     --------   -------       -------     --------    -------
                                                                      (Dollars in thousands)

                                                                                         
Interest-earning assets (IEA):
   Mortgage loans..........................   $ 314,656     17,388      7.37%     $ 321,585      18,447      7.65%
   Consumer loans..........................      93,021      5,726      8.21         81,962       5,359      8.72
   Commercial loans........................      70,600      3,950      7.46         55,574       3,561      8.54
                                                -------     ------                  -------      ------

       Total loans.........................     478,277     27,064      7.54        459,121      27,367      7.95

   Securities and other (1)................     204,658      9,362      6.10        117,439       6,203      7.04
                                                -------     ------                  -------      ------

       Total IEA (1).......................     682,935     36,426      7.11        576,560      33,570      7.76
                                                            ------                               ------

Other assets...............................      43,980                              26,087
                                                -------                             -------

       Total assets........................   $ 726,915                           $ 602,647
                                                =======                             =======

Interest-bearing liabilities (IBL):
   Interest checking.......................      53,034        694      1.75         32,254         427      1.77
   Savings accounts........................      41,689        496      1.59         28,075         395      1.88
   Money-market accounts...................      50,702        922      2.43         27,537         947      4.60
   Certificate accounts....................     320,686     11,274      4.70        258,648      11,626      5.99
                                                -------     ------                  -------      ------

       Total interest-bearing deposits.....     466,111     13,386      3.84        346,514      13,395      5.15

   FHLB advances and other borrowings......     136,887      5,305      5.11        140,361       6,055      5.75
                                                -------     ------                  -------      ------

       Total IBL...........................     602,998     18,691      4.13        486,875      19,450      5.32
                                                            ------                               ------

Other liabilities (2)(3)...................      29,752                              31,269          77
                                                -------                             -------      -------

       Total liabilities...................     632,750                             518,144      19,527
                                                                                                 ------

Stockholders' equity.......................      94,165                              84,503
                                                -------                             -------

       Total liabilities and
           stockholders' equity............   $ 726,915                           $ 602,647
                                                =======                             =======

Net interest income (1)....................               $ 17,735                             $ 14,043
                                                            ======                               ======

Average IEA and IBL........................        111%                                 118%

Interest-rate spread.......................                             2.98%                                2.44%
                                                                        ====                                 ====

Net interest margin........................                             3.46%                                3.25%
                                                                        ====                                 ====



(1)  Interest  income  and net  interest  income do not  agree to the  condensed
     consolidated  statements  of income  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.


                                       15




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison  of  Operating  Results for the Three  Months Ended June 30, 2002 and
2001


Net  Income.  Net income for the three months ended June 30, 2002 increased 9.6%
     to $1.6 million,  compared to the same period in 2001. Net interest  income
     increased $1.6 million,  or 32.4%, for the three months ended June 30, 2002
     compared  to the  same  period  in 2001.  This  increase  resulted  from an
     increase in interest  income of $1.6  million,  together with a decrease in
     interest expense of $41,000.  Noninterest income increased $859,000 to $1.6
     million from $729,000 and  noninterest  expenses  increased $2.3 million to
     $5.7  million  from $3.5  million for the three  months ended June 30, 2002
     compared to the three months ended June 30, 2001, due to an accumulation of
     several income and expense categories. See discussion of 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 14.

     >>   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  6% (total increase of 21% including the loans acquired)
          and average consumer loans outstanding increased 7% (total increase of
          21%  including  the loans  acquired)  during the quarter from the same
          quarter in the preceding year.
     >>   The average yield on loans decreased 42 basis points to 7.52%, for the
          three months ended June 30, 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 62 basis points and commercial  loan yield decreased
          58 basis points for the three  months ended June 30, 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
          39 basis points.
     >>   The average  balances in the securities and other  portfolio grew 109%
          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.

                                       16



                    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 14.

     >>   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.
     >>   Average FHLB  advances  and other  borrowings  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 $180,000 for the three months ended June
     30, 2002 compared to $150,000 for the three months ended June 30, 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 $4.7
     million at June 30, 2002 from $3.6 million at June 30, 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 .95% of loans  outstanding at June 30, 2002. The Company had net
     charge-offs  of $267,000 for the three months ended June 30, 2002  compared
     to net  charge-offs  of $77,000  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.


                                       17




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Noninterest Income.  Noninterest  income increased  $859,000 to $1.6 million for
     the three  months  ended June 30, 2002 from  $729,000  for the three months
     ended June 30, 2001. The major components or changes in noninterest  income
     were:

     >>   An  increase  of  $301,000  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.
     >>   A  decrease  of  $27,000 in net gain on sale of loans held for sale as
          current  residential  loan  production  during  recent months has been
          retained in the  portfolio to maintain the balances in mortgage  loans
          outstanding.
     >>   Bank-owned  life insurance  increased of $77,000 over the prior period
          due to the purchase of additional  insurance  contracts  with one-time
          premiums of $4.5 million.
     >>   Net  gain of  $296,000  on the  sale of $29.9  million  of  securities
          available  for sale,  including  a recovery  of $88,000 on a corporate
          bond  previously  written  down due to a decline that was deemed to be
          other than temporary.
     >>   An increase of $208,000 in other noninterest income,  primarily due to
          the  recognition of a $201,000  deferred gain related to the sale of a
          former   Bank   property   (previously   deferred   due  to   possible
          environmental cleanup concerns).

Noninterest  Expense.  Noninterest  expense  increased  by $2.3  million to $5.7
     million for the three  months ended June 30, 2002 from $3.5 million for the
     three  months  ended June 30,  2001.  The major  changes or  components  of
     noninterest expense were:

     >>   Salaries and employee benefits increased $955,000 primarily due to:
          >    $330,000 for seven retail  sales  offices  acquired in the Branch
               Acquisition  (56 staff  members),  and $23,000 for one new retail
               sales office opened (four new staff positions),
          >    5%  average  salary  increases  due to merit  and cost of  living
               adjustments,
          >    mortgage loan  commissions  increased  $66,000 due to a change in
               commission structure,
          >    an  increase in costs of $94,000  related to the 2002  Restricted
               Stock Plan.
          >    a $60,000  increase in ESOP costs due to the  increased  price of
               Company stock, and
          >    a $124,000  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  $283,000 due to  implementation  of new
          technology  and the  opening  of one new  retail  sales  office,   the
          addition of seven new offices in the Branch  Acquisition and extensive
          remodeling at several retail sales offices.
     >>   Data  processing  expense  increased  $54,000  due  to  the  increased
          processing charges related to the Branch Acquisition.
     >>   Postage and office supplies expense increased $43,000 primarily due to
          the  Branch  Acquisition  and the  conversion  to a proof  of  deposit
          ("POD") balancing environment.
     >>   A core deposit intangible  amortization  expense of $450,000 resulting
          from the Branch Acquisition.
     >>   Other  noninterest   expenses  increased  $469,000  primarily  due  to
          increases  in  the  costs  of  the  2002  Restricted  Stock  Plan  for
          Directors,  correspondent bank service charges,  item processing costs
          and additional costs relating to the POD conversion.


                                       18



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

Comparison of Operating Results for the Nine Months Ended June 30, 2002 and 2001


Net  Income.  Net  income for the nine  months  ended  June 30,  2002  increased
     $528,000 or 14.7% to $4.1  million,  compared to $3.6  million for the same
     period in 2001. Net interest  income  increased $3.5 million or 25.4%,  for
     the nine months  ended June 30,  2002  compared to the same period in 2001.
     This increase resulted from an increase in interest income of $2.7 million,
     together with a decrease in interest expense of $836,000. See discussion of
     interest income and interest  expense below.  Noninterest  income increased
     $1.5 million to $3.5 million  from $2.0  million and  noninterest  expenses
     increased  $4.4 million to $14.5  million  from $10.1  million for the nine
     months ended June 30, 2002 compared to the nine months ended June 30, 2001.
     See discussion of Noninterest Income and Noninterest Expense.

Interest Income.  The  following  discussion  highlights  the major factors that
     impacted the changes in interest  income  during the nine months ended June
     30,  2002 when  compared to the prior year.  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 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 19%
          (total  increase  of  27%)  and  average  consumer  loans  outstanding
          increased  6% (total  increase of 13%) for the nine months  ended June
          30, 2002 when compared to the prior year.
     >>   The average yield on loans decreased 41 basis points to 7.54%, for the
          nine months ended June 30, 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  51 basis points and  commercial  loan yield  decreased  108
          basis points for the nine months  ended June 30, 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
          28 basis points.
     >>   The average balances in the securities and other portfolio grew 74% 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.


                                       19





                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Interest Expense.  The following  discussion  highlights  the major factors that
     impacted the changes in Interest  Expense during the nine months ended June
     30, 2002 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 retain current deposits, as well as customer
          concerns about equity investments, provided additional deposit growth.
     >>   Average  FHLB  advances  and other  borrowings  decreased  this period
          compared  to the  same  period  last  year  due to  the  repayment  of
          short-term fixed-rate and adjustable-rate advances with funds provided
          by 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 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;  however,
          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 was $500,000 for the
     nine months ended June 30,  2002,  compared to $465,000 for the nine months
     ended June 30, 2001.  The Company had net  charge-offs  of $438,000 for the
     nine months ended June 30, 2002 compared to net charge-offs of $198,000 for
     the nine months ended June 30,  2001.  See other  discussion  at the three-
     month comparison of operations.

Noninterest Income.  Noninterest  income  increased $1.5 million to $3.5 million
     for the  nine-month  period  ended June 30, 2002 from $2.0  million for the
     nine-month  period ended June 30,  2001.  The major  components  or changes
     were:

     >>   Increase of $445,000 in account  fees and service  charges,  primarily
          attributable  to  the  Branch Acquisition.
     >>   Net gain of $224,000,  an increase of $76,000 from 2001,  on the sales
          of $17.6 million of mortgage loans held for sale.
     >>   $500,000 in net gain on sales of $36.2 million of securities available
          for  sale,  including  a  recovery  of  $88,000  on a  corporate  bond
          previously  written  down due to a decline that was deemed to be other
          than temporary.
     >>   Earnings on bank-owned life insurance increased $193,000 over the same
          period in 2001 due to the  additional  purchases  of $9.5  million  in
          insurance contracts in 2001 and 2002.
     >>   An increase of $261,000 in other noninterest income,  primarily due to
          the  recognition of a $201,000  deferred gain related to the sale of a
          former   Bank   property   (previously   deferred   due  to   possible
          environmental  cleanup  concerns),  in addition  to the  recovery of a
          $54,000 Federal Reserve penalty assessed in error.


                                       20



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Noninterest  Expense.  Noninterest  expense  increased  by $4.4 million to $14.5
     million for the nine months ended June 30, 2002 from $10.1  million for the
     nine  months  ended  June 30,  2001.  The major  components  or  changes in
     noninterest expense were:

     >>   Salaries and employee benefits increased $2.3 million primarily due:
          >    $500,000 for seven retail  sales  offices  acquired in the Branch
               Acquisition  (56 staff  members),  and $84,000 for two new retail
               sales offices opened (10 new staff positions),
          >    5%  average  salary  increases  due to merit  and cost of  living
               adjustments,
          >    mortgage loan commissions  increased  $231,000 due to a change in
               commission  structure  and  a  $24.2  million  increase  in  loan
               origination volume over the prior year period,
          >    a $180,000  increase in ESOP costs due to the increased  price of
               Company stock in the ESOP,
          >    an increase in costs of $315,000  related to the 2002  Restricted
               Stock Plan, and
          >    a $246,000  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  $575,000 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.
     >>   Data processing expense increased $60,000 due to increased  processing
          charges related to the Branch Acquisition.
     >>   Postage and other supplies expense  increased $91,000 primarily due to
          the Branch Acquisition and the conversion to POD.
     >>   A core deposit intangible  amortization  expense of $675,000 resulting
          from the Branch Acquisition.
     >>   Other  noninterest   expenses  increased  $689,000  primarily  due  to
          increases in the cost of the 2002 Restricted Stock Plan for Directors,
          correspondent bank service charges, item processing costs expenses and
          additional costs relating to the POD conversion.



                                       21




                    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
March 31, 2002. Although, the results of the NPV model are not yet available for
June 30, 2002, it is anticipated  that the NPV Ratio for all rate scenarios will
not be materially different than those 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      44,505    (50,530)       (53)%        5.77%      (555)
 +200 bp      61,731    (33,304)       (35)%        7.78%      (354)
 +100 bp      78,962    (16,073)       (17)%        9.67%      (165)
    0 bp      95,035          -          -         11.32%         -
 -100 bp     105,039     10,004         11%        12.26%        94
 -200 bp           *          *           *             *         *
 -300 bp           *          *           *             *         *

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


                                       22




                    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

Not Applicable.

ITEM 5.  OTHER INFORMATION

Not Applicable.







                                       23




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                      PART II. OTHER INFORMATION, CONTINUED


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.

                99.1       Certification Pursuant to 18 U.S.C. Section 1350, as
                           Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002.

*    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 June 30, 2002.




                                       24






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




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






                                       25