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

                                  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 December 31, 2002

[ ]  Transition report under Section 13 or 15(d) of the Securities  Exchange Act
     of 1934

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

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


                           FLORIDAFIRST BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)


        Florida                                                 59-3662010
- --------------------------------                            -----------------
(State or Other Jurisdiction                                (I.R.S. Employer
of Incorporation or Organization)                          Identification No.)

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

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

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

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

YES  X     NO
    ----      ----

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


Common stock, par value $.10 per share                 5,379,157 shares
- --------------------------------------          --------------------------------
             (Class)                            Outstanding at January 31, 2003


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






                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                                      INDEX

                                                                                                   
PART I. FINANCIAL INFORMATION

   Item 1. Financial Statements                                                                              Page
                                                                                                             ----

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

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

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

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

     Notes to Condensed Consolidated Financial Statements (unaudited)........................................7-11

   Item 2.  Management's Discussion and Analysis of Financial Condition
            and Results of Operations.......................................................................12-19

   Item 3. Quantitative and Qualitative Disclosure about Market Risk...........................................20

   Item 4.  Controls and Procedures............................................................................20


PART II. OTHER INFORMATION

   Item 1.  Legal Proceedings..................................................................................21

   Item 2.  Changes in Securities and Use of Proceeds..........................................................21

   Item 3.  Defaults Upon Senior Securities....................................................................21

   Item 4.  Submission of Matters to a Vote of Security Holders................................................21

   Item 5.  Other Information..................................................................................21

   Item 6.  Exhibits and Reports on Form 8-K...................................................................22

SIGNATURES.....................................................................................................23

CERTIFICATIONS..............................................................................................24-25



                                       1

                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                      Condensed Consolidated Balance Sheets
                   ($ in thousands, except per share amounts)


                                                                                      At
                                                                         ---------------------------
                                                                         December 31,    September 30,
    Assets                                                                  2002             2002
                                                                            ----             ----
                                                                         (unaudited)

                                                                                     
Cash and due from banks................................................. $  16,551            14,119
Interest-earning deposits...............................................    21,081            16,509
                                                                         ---------           -------

         Total cash and cash equivalents................................    37,632            30,628

Securities available for sale...........................................   259,396           272,624
Loans, net of allowance for loan losses of $4,475 and $4,519............   494,512           499,364
Premises and equipment, net.............................................    14,942            14,721
Federal Home Loan Bank stock, at cost...................................     6,725             6,966
Cash surrender value of bank-owned life insurance.......................    16,378            16,128
Core deposit intangible, net............................................    11,171            11,576
Other assets............................................................     7,247             7,439
                                                                         ---------           -------

              Total assets.............................................. $ 848,003           859,446
                                                                         =========           =======

   Liabilities and Stockholders' Equity

Liabilities:
    Noninterest-bearing deposits........................................    30,783            31,265
    Interest-bearing deposits...........................................   549,160           556,166
                                                                         ---------           -------

              Total deposits............................................   579,943           587,431

    Federal Home Loan Bank advances.....................................   129,500           129,500
    Other borrowings....................................................    32,202            34,834
    Other liabilities...................................................     5,266             8,703
                                                                         ---------           -------

              Total liabilities.........................................   746,911           760,468
                                                                         ---------           -------

Stockholders' equity:
    Preferred stock, no par value, 20,000,000 shares authorized,
         none issued or outstanding.....................................         -                 -
    Common stock, $.10 par value, 80,000,000 shares authorized,
         5,528,957 and 5,528,452 issued.................................       553               553
    Additional paid-in capital..........................................    52,311            52,044
    Retained earnings...................................................    51,982            50,809
    Treasury stock, at cost, 150,000 shares.............................    (2,680)           (2,680)
    Unallocated shares held by the employee stock ownership plan........    (4,328)           (4,869)
    Unallocated shares held by the restricted stock plan................    (2,203)           (2,082)
    Accumulated other comprehensive income..............................     5,457             5,203
                                                                         ---------           -------

              Total stockholders' equity................................   101,092            98,978
                                                                         ---------           -------

              Total liabilities and stockholders' equity................ $ 848,003           859,446
                                                                         =========           =======

See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       2

                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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


                                                                  Three Months Ended
                                                                     December 31,
                                                                 ---------------------
                                                                  2002           2001
                                                                 -------        ------
                                                                       
Interest and dividend income:
    Loans .....................................................  $ 9,066         9,039
    Securities and other.......................................    3,439         2,227
                                                                 -------        ------

         Total interest and dividend income....................   12,505        11,266
                                                                 -------        ------
Interest expense:
    Deposits...................................................    4,124         4,203
    Federal Home Loan Bank advances and other borrowings.......    1,834         1,968
                                                                 -------        ------

         Total interest expense................................    5,958         6,171
                                                                 -------        ------

Net interest income............................................    6,547         5,095

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

Net interest income after provision for loan losses............    6,367         4,945
                                                                 -------        ------
Noninterest income:
    Fees and service charges...................................      663           414
    Net gain on sale of loans held for sale....................      236            92
    Net gain on sale of securities available for sale..........      194             4
    Earnings on bank-owned life insurance......................      250           175
    Other......................................................      219           149
                                                                 -------        ------

         Total noninterest income..............................    1,562           834
                                                                 -------        ------
Noninterest expense:
    Salaries and employee benefits.............................    2,986         2,246
    Occupancy expense..........................................      852           611
    Marketing and advertising..................................      132           111
    Data processing............................................      165           122
    Amortization of core deposit intangible....................      405             -
    Postage and office supplies................................      182           105
    Other......................................................    1,052           677
                                                                 -------        ------

         Total noninterest expense.............................    5,774         3,872
                                                                 -------        ------

Income before income taxes.....................................    2,155         1,907

Income taxes...................................................      659           573
                                                                 -------        ------

Net income.....................................................  $ 1,496         1,334
                                                                 =======        ======
Earnings per share:

    Basic......................................................  $  0.30          0.26
                                                                 =======        ======

    Diluted....................................................  $  0.28          0.25
                                                                 =======        ======
Weighted-average common and common
    equivalent shares outstanding (in thousands):

    Basic......................................................    5,049         5,118
                                                                 =======        ======

    Diluted....................................................    5,317         5,370
                                                                 =======        ======

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

See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       3


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

      Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

                  For the Three Months Ended December 31, 2002
                      (In thousands, except share amounts)



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

                                                                                             
Balance at September
   30, 2002...............  5,528,452      $ 553      52,044     50,809     (2,680)   (4,869)    (2,082)      5,203        98,978
                                                                                                                          -------

Comprehensive income:
   Net income.............          -          -           -      1,496          -         -          -           -         1,496

   Net change in
     unrealized gain
     on securities
     available for
     sale, net of tax
     of $149..............          -          -           -          -          -         -          -         254           254
                                                                                                                          -------

Comprehensive income......                                                                                                  1,750
                                                                                                                          -------

5,048 shares acquired for
   the RSP, at cost.......          -          -           -          -          -         -       (121)          -          (121)

Proceeds from exercise
   of stock options.......        505          -           7          -          -         -          -           -             7

Cash dividends ($.06
   per share).............          -          -           -       (323)         -         -          -           -          (323)

Fair value of ESOP
   shares allocated.......          -          -         260          -          -       541          -           -           801
                            ---------      -----      ------     ------      -----     -----      -----       -----       -------
Balance at December 31,
   2002...................  5,528,957      $ 553      52,311     51,982     (2,680)   (4,328)    (2,203)      5,457       101,092
                            =========      =====      ======     ======      =====     =====      =====       =====       =======




See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       4


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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


                                                                                   Three Months Ended
                                                                                      December 31,
                                                                                 --------------------
                                                                                  2002            2001
                                                                                 -----           -----
                                                                                        
Cash flows from operating activities:
    Net income............................................................... $  1,496           1,334
    Adjustments to reconcile net income to net cash used in
      operating activities:
         Provision for loan losses...........................................      180             150
         Depreciation........................................................      393             278
         Provision for deferred income taxes.................................       46               -
         Amortization of core deposit intangible.............................      405               -
         Net gain on sale of securities available for sale...................     (194)             (4)
         Net gain on sale of loans held for sale.............................     (236)            (92)
         Proceeds from sales of loans held for sale..........................    9,282           6,374
         Loans originated for sale...........................................  (13,960)        (10,134)
         Earnings on bank-owned life insurance...............................     (250)           (175)
         Net decrease (increase) in other assets.............................      237            (192)
         Net decrease in other liabilities...................................   (2,831)         (2,741)
                                                                              --------          ------

              Net cash used in operating activities..........................   (5,432)         (5,202)
                                                                              --------          ------

Cash flows from investing activities:
    Proceeds from calls, sales, maturities and repayment of securities
         available for sale..................................................   29,565          13,234
    Purchase of securities available for sale................................  (15,740)        (26,516)
    Net decrease in loans....................................................    9,316          12,234
    Net redemption of FHLB stock.............................................      241               -
    Purchases of premises and equipment......................................     (614)         (1,696)
    Net proceeds from sales of foreclosed assets.............................      225               -
                                                                              --------          ------

              Net cash provided by (used in) investing activities............   22,993          (2,744)
                                                                              --------          ------

Cash flows from financing activities:
    Net (decrease) increase in deposits......................................   (7,488)         12,532
    Net decrease in FHLB advances............................................        -         (15,000)
    Net (decrease) increase in other borrowings..............................   (2,632)             43
    Payments to acquire shares held by the RSP...............................     (121)              -
    Dividends paid...........................................................     (323)           (274)
    Net proceeds received from issuance of common stock......................        7               3
                                                                              --------          ------

              Net cash used in financing activities..........................  (10,557)         (2,696)
                                                                              --------          ------

Net increase (decrease) in cash and cash equivalents.........................    7,004         (10,642)

Cash and cash equivalents at beginning of period.............................   30,628          21,676
                                                                              --------          ------

Cash and cash equivalents at end of period................................... $ 37,632          11,034
                                                                              ========          ======

                                       5



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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


                                                                             Three Months Ended
                                                                                 December 31,
                                                                            --------------------
                                                                            2002            2001
                                                                            ----            ----
                                                                                    
Supplemental  disclosure of cash flow  information:

    Cash paid during the period for:

         Interest.......................................................  $  6,311           6,612
                                                                          ========           =====

         Taxes..........................................................         -             300
                                                                          ========           =====

Supplemental disclosure of noncash information:

    Transfer loans to foreclosed assets.................................  $    270             296
                                                                          ========           =====

    Net change in unrealized gain (loss) on securities available for
         sale, net of tax...............................................  $    254            (962)
                                                                          ========           =====

    Net distribution of restricted stock plan shares....................  $      -             203
                                                                          ========           =====

    Net allocation of shares held by the ESOP...........................  $    801             541
                                                                          ========           =====







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 nineteen  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-month  periods ended December 31, 2002 and 2001
     are not necessarily  indicative of the results that may be expected for the
     entire fiscal year or any other period.  These statements should be read in
     conjunction with the consolidated  financial  statements and related notes,
     which are  included  in the  Company's  Annual  Report on Form 10-K for the
     fiscal year ended September 30, 2002.

(2)  Loans

     Loans consist of the following (in thousands):


                                                                          At
                                                            ----------------------------
                                                            December 31,    September 30,
                                                               2002             2002
                                                               ----             ----
                                                            (unaudited)
                                                                       
              Loans secured by mortgages on real estate:

               Residential 1-4:

                  Permanent................................. $ 293,404          301,622
                  Construction..............................    25,883           29,058
               Commercial real estate.......................    62,110           58,177
               Land.........................................    14,649           15,806
                                                             ---------          -------

              Total mortgage loans..........................   396,046          404,663

              Consumer loans................................   109,756          107,581
              Commercial loans..............................    12,192           10,806
                                                             ---------          -------

              Total loans  .................................   517,994          523,050

              Allowance for loan losses.....................    (4,475)          (4,519)
              Construction loans in process.................   (19,007)         (19,167)
                                                             ---------          -------

              Loans, net.................................... $ 494,512          499,364
                                                             =========          =======


                                       7



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


     Loans held for sale,  included in the totals above, were approximately $8.0
     million and $3.0  million at  December  31, 2002 and  September  30,  2002,
     respectively.

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


                                                        Three Months Ended
                                                           December 31,
                                                      --------------------
                                                      2002            2001
                                                      ----            ----

        Balance at beginning of period..........    $4,519           3,652
        Provision for loan losses...............       180             150
        Net loan charge-offs....................      (224)            (56)
                                                    ------           -----

        Balance at end of period................    $4,475           3,746
                                                    ======           =====


     No loans were  identified  as impaired at or during the three  months ended
     December 31, 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 7.6%. 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.

(4)  Other Events

     On October 2, 2002,  the Company  entered into a definitive  agreement with
     BB&T   Corporation   ("BB&T")  whereby  BB&T  would  acquire  100%  of  the
     outstanding common stock of the Company.  However,  pursuant to discussions
     with regulatory officials, BB&T and the Company terminated the agreement on
     October  31,  2002 so that BB&T  could  submit the  proper  application  to
     acquire  control of the Company  pursuant to  regulatory  guidelines.  This
     application  was filed on  November 4, 2002.  The  Company has  capitalized
     approximately $725,000 in costs related to the acquisition through December
     31, 2002.



                                       8




                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


(5)  Earnings Per Share of Common Stock

     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, if any, 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
                                                                                    December 31,
                                                                             -----------------------
                                                                               2002            2001
                                                                             -------          ------
                                                                                    
         Weighted-average shares of common stock issued and
               outstanding before adjustments for ESOP and stock options....   5,378           5,487

         Adjustments to reflect the effect of unallocated ESOP
               shares.......................................................    (329)           (369)
                                                                             -------          ------

         Weighted-average shares for basic earnings per share...............   5,049           5,118
                                                                             =======          ======

         Basic earnings per share........................................... $   .30             .26
                                                                             =======          ======

         Weighted-average shares for basic earnings per share...............   5,049           5,118

         Additional  dilutive  shares  using the  average
               market  value for the
               period  utilizing  the  treasury stock
               method  regarding  stock options and
               outstanding restricted stock shares..........................     268             252
                                                                             -------          ------

         Weighted-average common shares and equivalents
               outstanding for diluted earnings per share...................   5,317           5,370
                                                                             =======          ======

         Diluted earnings per share......................................... $   .28             .25
                                                                             =======          ======




                                       9


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



(6)  Stock Compensation Plans

     SFAS No. 123, Accounting for Stock-Based  Compensation,  as amended by SFAS
     No. 148, Accounting for Stock-Based  Compensation Transition and Disclosure
     (collectively,  "SFAS No.  123")  encourages  all  entities to adopt a fair
     value based method of accounting  for employee  stock  compensation  plans,
     whereby  compensation cost is measured at the grant date based on the value
     of the award and is recognized  over the service  period,  which is usually
     the  vesting  period.  However,  it also  allows an entity to  continue  to
     measure  compensation  cost for those plans using the intrinsic value based
     method of accounting  prescribed by Accounting Principles Board Opinion No.
     25,  Accounting  for Stock  Issued to  Employees  ("APB No.  25"),  whereby
     compensation  cost is the excess, if any, of the quoted market price of the
     stock at the grant date over the amount an employee must pay to acquire the
     stock. Stock options issued under the Company's Stock Option Plans ("Option
     Plans") have no intrinsic  value at the grant date as the stock options had
     an exercise  price equal to the then current market value of the underlying
     common stock,  and under APB No. 25 no compensation  cost is recognized for
     them. The Company has elected to continue with the  accounting  methodology
     in APB No. 25 and, as a result,  has provided pro forma  disclosures of net
     income and earnings per share and other  disclosures,  as if the fair value
     based method of accounting had been applied. Stock awards granted under the
     Company's  Restricted  Stock Plan ("RSP  Plan") are  expensed  into current
     earnings  over the vesting  period  based on the market value of the common
     stock on the award date.

     There were no stock options  granted  during the  three-month  period ended
     December 31, 2002.  During the three-month  period ended December 31, 2001,
     308,750 stock  options were granted  under the Option  Plans.  SFAS No. 123
     requires pro forma fair value  disclosures if the intrinsic value method is
     being utilized.  For purposes of pro forma disclosures,  the estimated fair
     value was included in expense over the period vesting occurs. The pro forma
     information  has been  determined  as if the Company had  accounted for its
     stock  options  under the fair value  method of SFAS No.  123.  The Company
     accounts  for their  Option  Plans and RSP Plan under the  recognition  and
     measurement  principles  of  APB  No.  25.  The  proforma  information  and
     assumptions  used in calculating  the fair values of stock options  granted
     and the related  effects on net income and basic and diluted  earnings  per
     share as if the Company had applied the fair value recognition provision of
     SFAS No. 123 is as follows ($ in thousands, except per share amounts):



                                                                     Three Months Ended
                                                                        December 31,
                                                                     2002            2001
                                                                     ----            ----

                                                                        
          Risk-free rate of return.............................       N/A          5.43%
          Annualized dividend..................................       N/A          1.50%
          Estimated stock price volatility.....................       N/A            22%
          Expected life of options granted.....................       N/A       10 years
          Grant-date fair value per option of options issued
              during the period................................       N/A       $   5.75
                                                                      ===       ========



                                       10


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY





                                                                            Three Months Ended
                                                                                December 31,
                                                                         -----------------------
                                                                           2002            2001
                                                                         -------         -------

                                                                                 
          Net income, as reported....................................... $ 1,496           1,334
          Deduct:  Total stock-based employee compensation
              determined under the fair value based method
              for stock options awarded, net of related tax benefit.....     (95)           (193)
                                                                         -------         -------
          Proforma net income...........................................   1,401           1,141
                                                                         =======         =======
          Basic earnings per share:
              As reported...............................................     .30             .26
                                                                         =======         =======
              Proforma..................................................     .28             .22
                                                                         =======         =======
          Diluted earnings per share:
              As reported...............................................     .28             .25
                                                                         =======         =======
              Proforma..................................................     .26             .21
                                                                         =======         =======



     Both net income, as reported and proforma net income include  approximately
     $143,000 and $65,000, net of tax, in salaries and employee benefits expense
     for the three-month periods ended December 31, 2002 and 2001,  respectively
     relating to shares awarded under the RSP Plan.

(8)  Reclassifications

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



                                       11







                    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,  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 nineteen 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
("FHLB") 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.

Recent Legislation to Curtail Corporate Accounting Irregularities

On July 30, 2002,  President Bush signed into law the Sarbanes-Oxley Act of 2002
(the "Act"). The Securities and Exchange  Commission (the "SEC") has promulgated
certain regulations  pursuant to the Act and will continue to propose additional
implementing  or clarifying  regulations as necessary in furtherance of the Act.
The  passage  of the Act  and the  regulations  implemented  by the SEC  subject
publicly-traded   companies  to  additional   and  more   cumbersome   reporting
regulations   and  disclosure.   Compliance  with  the  Act  and   corresponding
regulations may increase the Company's expenses.


                                       12




                    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  $120.9 million in cash, and
included  $162.1 million in deposits and $26.1 million in loans related to those
seven offices.  The Company paid a premium of approximately  7.6%. This premium,
along with additional  acquisition costs,  resulted in a core deposit intangible
asset of $12.7 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 an  acceptable  yield 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  increased  $7.0  million for the three  months ended
December  31, 2002 to $37.6  million.  Significant  cash flows or uses  (amounts
shown in parentheses) were as follows:




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

                                                                        
       Cash used in operations............................................     $ (5.4)
       Net decrease in other borrowings...................................       (2.6)
       Net decrease in deposits...........................................       (7.5)
       Maturities, sales, calls and repayments on securities available
         for sale.........................................................       29.6
       Purchases of securities available for sale.........................      (15.7)
       Net decrease in loans..............................................        9.3
       Purchase premises and equipment....................................        (.6)
       Other, net.........................................................        (.1)
                                                                               ------

       Net increase in cash and cash equivalents..........................     $  7.0
                                                                               ======


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



                                       13



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


On  December  31,  2002,  the Bank was in  compliance  with  its  three  minimum
regulatory capital requirements as follows:

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

       Tangible capital.......................    $ 64,451         7.80%
       Tangible capital requirement...........      12,401         1.50
       Excess over requirement................      52,050         6.30

       Core capital...........................      64,451         7.80
       Core capital requirement...............      33,069         4.00
       Excess over requirement................      31,382         3.80

       Risk based capital.....................      68,926        13.68
       Risk based capital requirement.........      40,318         8.00
       Excess over requirement................      28,608         5.68


Management  believes that under current  regulations,  the Bank will continue to
exceed 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.






                                       14



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



Comparison of Financial Condition at December 31, 2002 and September 30, 2002

Assets.  Total assets  decreased  $11.4  million,  or 1.3%, to $848.0 million at
December  31, 2002 from $859.4  million at September  30, 2002.  The decrease in
total assets resulted primarily from:

>>   a $13.2 million decrease in securities  available for sale. Strong mortgage
     refinancing activities, resulting from the continued decline in longer-term
     interest rates,  has  accelerated  the repayments on many  mortgage-related
     securities.  The  Company  elected  not to  reinvest  most of the  funds to
     provide the liquidity to repay certain FHLB advances in early January.

>>   a $4.9  million net decrease in the loan  portfolio.  The decrease in loans
     resulted from the Company's  residential mortgage loan origination strategy
     during the quarter to originate and sell, on a servicing-  released  basis,
     fixed-rate loans due to the low  interest-rate  environment.  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  as
     longer-term  interest  rates  continued  to decline.  The  reduction in the
     residential  mortgage  loan  portfolio  was offset  partially  by continued
     growth  in  the  consumer  and  commercial  loans  outstanding.  Management
     continues to focus on  commercial  and consumer  loan  originations,  which
     totaled $20.3 million for the three months ended December 31, 2002, and

>>   a $7.0 million increase in cash and cash equivalents, resulting from excess
     funds received with the loan and securities sales and repayments.  As noted
     above,  these  excess  funds were  utilized to reduce the FHLB  advances in
     early January 2003.

Liabilities.  Total  liabilities  decreased  $13.6  million,  or 1.8%, to $746.9
million at December  31, 2002 from $760.5  million at September  30,  2002.  The
decrease in total liabilities resulted from:

>>   a $7.5 million decrease in deposits. The decrease in deposits was primarily
     attributable  to a $10.4  million  decrease  in  certificates  of  deposit,
     partially  offset by a $2.9 million increase in transaction  accounts.  The
     decrease  in  deposits  in recent  months  appears  to have been  caused by
     certain retail customers moving maturing  certificates into the more liquid
     checking  and   money-market   accounts   due  to  the  low   interest-rate
     environment,  or seeking higher yielding alternative  investments or higher
     rates with our competitors.

>>   a $2.6 million decrease in other  borrowings,  primarily due to lower funds
     invested with the Company under the Treasury Investment Program, and

>>   a  $3.4  decrease  in  other   liabilities.   This  decrease  is  primarily
     attributable to payment of mortgage customers annual real estate taxes held
     in  escrow,  as well as the  vesting  of the  accrued  contribution  to the
     employee stock ownership plan for the plan year ended December 31, 2002.

Stockholders'   Equity.   The  increase  of  $2.1   million  in  the   Company's
stockholders' equity reflects:

>>   net income for the three months ended  December 31, 2002 of $1.5 million

>>   repurchase of shares of Company stock for the Restricted Stock Plan ("RSP")
     at a cost $121,000

>>   repayment of $541,000 on the Employee  Stock  Ownership  Plan ("ESOP") loan
     and allocation of the released shares

>>   increase in accumulated other comprehensive income of $254,000

>>   dividends paid that totaled $323,000.

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.


                                       15

                    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 December 31,
                                                 --------------------------------------------------------------------
                                                               2002                                 2001
                                                 --------------------------------------------------------------------
                                                                          Average                             Average
                                                  Average                 Yield/        Average               Yield/
                                                  Balance     Interest     Cost         Balance   Interest     Cost
                                                  -------     --------     ----         -------   --------    -------
                                                                 (Dollars in thousands)
                                                                                         
Interest-earning assets (IEA):
   Mortgage loans..........................      $ 307,765       5,521      7.18%     $ 317,897     5,950      7.49%
   Consumer loans..........................        107,957       2,127      7.82         85,198     1,812      8.44
   Commercial loans........................         81,231       1,418      6.83         67,620     1,277      7.39
                                                 ---------     -------                ---------   -------

       Total loans.........................        496,953       9,066      7.26        470,715     9,039      7.64

   Securities and other (1)................        274,340       3,560      5.19        152,312     2,338      6.14
                                                 ---------     -------                ---------   -------

       Total IEA (1).......................        771,293      12,626      6.52        623,027    11,377      7.28
                                                               -------                            -------
Other assets...............................         68,436                               33,310
                                                 ---------                            ---------

       Total assets........................      $ 839,729                            $ 656,337
                                                 =========                            =========
Interest-bearing liabilities (IBL):
   Interest checking.......................         74,987         223      1.18         36,367       150      1.64
   Savings accounts........................         54,814         195      1.41         27,852       105      1.50
   Money-market accounts...................         69,404         337      1.93         35,847       244      2.70
   Certificate accounts....................        350,984       3,369      3.81        285,063     3,704      5.15
                                                 ---------     -------                ---------   --------

       Total interest-bearing deposits.....        550,189       4,124      2.97        385,129     4,203      4.33

   FHLB advances and other borrowings......        153,561       1,834      4.67        151,306     1,968      5.09
                                                 ---------     -------                ---------   -------

       Total IBL...........................        703,750       5,958      3.34        536,435     6,171      4.54
                                                               -------                            -------
Other liabilities (2)......................         36,334                               25,409
                                                 ---------                            ----------

       Total liabilities...................        740,084                              561,844

Stockholders' equity.......................         99,645                               94,493
                                                 ---------                            ---------
       Total liabilities and
           stockholders' equity............      $ 839,729                            $ 656,337
                                                 =========                            =========
Net interest income (1)....................                    $ 6,668                            $ 5,206
                                                               =======                            =======
Average IEA to IBL.........................            110%                                 116%
                                                 =========                            =========

Interest-rate spread.......................                                 3.18%                              2.74%
                                                                            ====                               ====
Net interest margin........................                                 3.46%                              3.34%
                                                                            ====                               ====


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

                                       16


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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

Net Income.  Net income for the three months ended  December 31, 2002  increased
12.1% to $1.5 million,  compared to $1.3 million for the same period in 2001, as
a result of increases in net interest income and noninterest  income,  offset by
an increase in noninterest expenses. Net interest income increased $1.5 million,
or 28.5%,  for the three  months ended  December  31, 2002  compared to the same
period in 2001.  This increase  resulted from an increase in interest  income of
$1.2 million and a decrease in interest  expense of $213,000.  See the following
discussions  for these items as well as discussions  of  noninterest  income and
noninterest expenses.

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

>>   While the  amount of  residential  loans  outstanding  decreased  slightly,
     consumer and commercial loan growth remained steady.  The Company continues
     its increased  emphasis on commercial and consumer loan growth in an effort
     to restructure its loan portfolio to shorten the loan maturities. Excluding
     the loans acquired from the Branch  Acquisition,  average  commercial  loan
     balances  outstanding  increased by approximately 7% (total increase of 20%
     including  loans acquired) and average  consumer loan balances  outstanding
     increased 7% (total increase of 27% including  loans  acquired)  during the
     quarter from the same quarter in the preceding year. Average commercial and
     consumer loans represent approximately 38% of the loan portfolio,  compared
     to 32% last year.

>>   The average  yield on loans  decreased  38 basis  points to 7.26%,  for the
     three months ended  December 31, 2002  compared to the same period in 2001.
     The  decrease  in loan  yields is directly  attributable  to the  continued
     decline  in  market  rates of  interest  for  loans  that we  retain in our
     portfolio.  The high level of refinancings  not only impact the residential
     mortgage loan yields,  it also creates pricing pressure on new and existing
     loans in the commercial area.  Consumer loans have relatively short average
     lives  historically,  therefore,  the lower interest rate  environment  has
     caused the yield on the consumer  loan  portfolio to decline from last year
     as new loans are generated in this lower  interest  environment  to replace
     the loans being paid off.

>>   The average  balances in the securities and other portfolio grew 80% as the
     Company  invested  approximately  $85  million  from the  funds  that  were
     received in the Branch  Acquisition,  and to a lesser extent,  continued to
     leverage the capital raised in recent years through strategic  purchases of
     securities.

>>   The  lower  yield  in the  securities  portfolio  resulted  from a shift to
     shorter  duration and  adjustable  rate  investments in fiscal year 2002 to
     manage  the  interest  rate risk  profile  of the  Company,  as well as the
     overall reduction in interest rates as previously discussed.

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 16.

>>   The increase in average deposits is mainly  attributable to $162 million in
     deposits  assumed in the Branch  Acquisition.  However the increased  sales
     effort to attract and retain new  deposits,  as well as  customer  concerns
     about equity investments, provided additional deposit growth. The growth in
     average balances in interest checking and money-market  accounts,  together
     with  certificates  of deposit  maturing and renewing at lower rates in the
     current  interest  rate  environment,  helped to reduce the overall cost of
     interest-bearing deposits by 136 basis points.

                                       17


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


>>   Average  FHLB  advances and other  borrowings  outstanding  increased  only
     slightly this quarter compared to the same quarter last year.  Certain FHLB
     fixed-rate  advances were repaid at maturity,  causing the advance balances
     to  decline.  However,  a  leveraging  transaction  involving  U.S.  agency
     securities  were  funded  with  borrowings   through   lower-cost   reverse
     repurchase agreements.

>>   Actions by the Federal Reserve to decrease  short-term  interest rates over
     the past two years  has  provided  an  immediate  reduction  in the cost of
     deposits, as well as advances and other borrowings.

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,  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 the Company's lending area and other factors
affecting  the ability to collect on the loans in its  portfolio.  The allowance
for loan  losses is  maintained  at a level that  represents  management's  best
estimates of losses in the loan  portfolio at the balance  sheet date.  However,
there can be no  assurance  that the  allowance  for losses  will be adequate to
cover  losses,  which  may  be  realized  in the  future,  and  that  additional
provisions for losses will not be required.

The provision  for loan losses was $180,000 for the three months ended  December
31, 2002 compared to $150,000 for the three months ended  December 31, 2001. The
provision for loan losses increased for the current three-month period primarily
as a result of increased  consumer and commercial loan growth. The allowance for
loan losses  increased to $4.5 million at December 31, 2002 from $3.7 million at
December 31, 2001.  An  additional  $1.0 million was added to the  allowance for
loan losses related to loans acquired in the Branch Acquisition due to the loans
being underwritten on a different basis than the Company's guidelines.  A higher
charge-off  percentage  is  anticipated  on  the  loans  acquired.  The  current
allowance represents .90% of loans outstanding at December 31, 2002. The Company
had net  charge-offs  of $224,000 for the three  months ended  December 31, 2002
compared to net  charge-offs of $56,000 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 portfolios.

Noninterest  Income.  Noninterest  income increased $728,000 to $1.6 million for
the three  months  ended  December  31, 2002 from  $834,000 for the three months
ended  December 31, 2001.  The major changes were:

>>   An increase of  $249,000 in service  charges on loans and deposit  accounts
     compared to the prior period,  primarily related to the overall increase in
     accounts from the Branch Acquisition.

>>   An increase of $144,000 in net gain on sale of loans held for sale,  as the
     majority of the  residential  mortgage loan  production  during the current
     period was sold in the secondary market due to current interest rates being
     below the Company's threshold for retaining the loans in its portfolio.

>>   An increase of  $190,000 in net gains on the sale of  securities  available
     for sale;

>>   An increase of $75,000 in earnings on bank-owned  life insurance  policies,
     primarily  due to  earnings on  premiums  of $4.5  million  for  additional
     policies purchased in March and April 2002; and

>>   An increase of $70,000 in other income  primarily due to commission  income
     received from the  Company's  annuity sales program that began in September
     2002.

                                       18


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



Noninterest  Expense.  Noninterest  expense  increased  by $1.9  million to $5.8
million for the three months  ended  December 31, 2002 from $3.9 million for the
three  months  ended  December  31,  2001.

>>   Salaries and employee benefits increased $740,000 primarily due to:

  *  $266,000 for seven retail sales offices acquired in the Branch  Acquisition
     (56 staff  members),  and $11,000 for one new  full-service  branch  opened
     during the quarter.

  *  5% average salary increases due to merit and cost of living adjustments, an
     $80,000  increase due to ten  additional  staff  positions,  including  two
     management   positions.

  *  commissions  increased  $150,000 as residential  mortgage loan  origination
     production  increased  over  50%,  the  retail  sales  effort  resulted  in
     increased sales of products and services, and annuity sales incentives were
     initiated during the quarter.

  *  a $15,000  increase  in ESOP  costs due to the  increased  price of Company
     stock, and

  *  an increase of $118,000 for health insurance costs due to the growth in our
     employee base as well as increased claims experience.

>>   Occupancy  expense  increased  $241,000,  primarily  due to the addition of
     seven new  offices in the  Branch  Acquisition  and the  opening of one new
     retail sales office in November 2002.

>>   Postage and office supplies  increased  $77,000 primarily due to the Branch
     Acquisition  and the  conversion  to a proof of deposit  ("POD")  balancing
     environment.

>>   A core deposit intangible  amortization  expense of $405,000 resulting from
     the Branch Acquisition.

>>   Marketing,   data  processing  and  other  noninterest  expenses  increased
     $439,000,  including  a  $79,000  increase  in  telecommunication  expenses
     related to the expanded branch network and communication  channel upgrades,
     and $91,000 in security guard expense for increased protection of customers
     and employees  deemed  necessary after the Company  experienced a series of
     robberies  during fiscal 2002.  The actual dollar losses from the robberies
     were not significant. The other increases are attributable to correspondent
     bank service  charges,  data processing  expenses,  item processing  costs,
     debit  card  expenses  related to the  overall  growth of the  Company  and
     consumer  loan  expenses  related to a  no-closing-cost  home  equity  loan
     program ran during the last half of 2002.


                                       19




                    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,
2002.

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
September 30, 2002.  Although the results of the NPV model are not yet available
for  December  31,  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       55,378    (35,541)      (39)%       6.66%      (351)
      +200 bp       70,073    (20,846)      (23)%       8.20%      (197)
      +100 bp       83,494     (7,425)       (8)%       9.52%       (65)
         0 bp       90,919          -         - %      10.17%         -
      -100 bp       91,271        352         .4%      10.08%        (9)

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures. The Company maintains controls
and procedures  designed to ensure that information  required to be disclosed in
the reports that the Company files or submits under the Securities  Exchange Act
of 1934 is recorded, processed,  summarized and reported within the time periods
specified  in the rules and forms of the  Securities  and  Exchange  Commission.
Based upon their evaluation of those controls and procedures performed within 90
days of the filing date of this report,  the chief executive and chief financial
officers of the Company  concluded  that the Company's  disclosure  controls and
procedures were adequate.

Changes in Internal  Controls.  The Company made no  significant  changes in its
internal  controls or in other  factors  that could  significantly  affect these
controls subsequent to the date of the evaluation of those controls by the Chief
Executive and Chief Financial officers.

                                       20



                    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.

                                       21





                    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          1999 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          CEO Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
                                    Sarbanes-Oxley Act of 2002.

                      99.2          CFO 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  Registrant's  Registration  Statement on
     Form S-1 initially filed with the Commission on September 5, 2000 (File No.
     333-45150).

**   Incorporated by reference to the identically  numbered exhibits to the Form
     10-K filed by FloridaFirst Bancorp 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:


     (i)  A report on Form 8-K was filed on October 3, 2002 under  items 5 and 7
          announcing that the Registrant entered into a definitive Agreement and
          Plan of Reorganization with BB&T Corporation.

     (ii) An  amended  Form 8-K was  filed on  October  10,  2002  under  Item 5
          announcing  a revision  to the  Agreement  and Plan of  Reorganization
          filed with the 8-K on October 3, 2002.

     (iii)A Form  8-K  was  filed  on  November  1,  2002  under  Items  5 and 7
          announcing the termination of the Agreement and Plan of Reorganization
          with BB&T Corporation.

                                       22



                    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:  February 11, 2003                  By: /s/Gregory C. Wilkes
      ---------------------------             ----------------------------------------------------------------------
                                              Gregory C. Wilkes, President and Chief Executive
                                              Officer (Principal Executive Officer)




Date:  February 11, 2003                  By: /s/Kerry P. Charlet
      ---------------------------             -------------------------------------------------------------------------
                                              Kerry P. Charlet, Chief Financial Officer
                                              (Principal Accounting Officer)



                                       23


                                 CERTIFICATIONS
                                 --------------

     I,   Gregory C. Wilkes, certify, that:

     1.   I have reviewed  this  quarterly  report on Form 10-Q of  FloridaFirst
          Bancorp, Inc.;

     2.   Based on my  knowledge,  the  quarterly  report  does not  contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          (a)  designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          (c)  presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

          (a)  all  significant  deficiencies  in the design or operation of the
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          (b)  any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The registrant's other certifying officer and I have indicated in this
          quarterly  report  whether  or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          the  internal  controls  subsequent  to the  date of our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.


        Date: February 11, 2003      By:  /s/ Gregory C. Wilkes
             -------------------          --------------------------------------
                                          Gregory C. Wilkes, President and Chief
                                          Executive Officer

                                       24



     I,   Kerry P. Charlet, certify, that:

     1.   I have reviewed  this  quarterly  report on Form 10-Q of  FloridaFirst
          Bancorp, Inc.;

     2.   Based on my  knowledge,  the  quarterly  report  does not  contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          (a)  designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          (c)  presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

          (a)  all  significant  deficiencies  in the design or operation of the
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          (b)  any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The registrant's other certifying officer and I have indicated in this
          quarterly  report  whether  or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          the  internal  controls  subsequent  to the  date of our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



        Date: February 11, 2003     By:/s/ Kerry P. Charlet
             ------------------        ----------------------------------------
                                       Kerry P. Charlet, Chief Financial Officer


                                       25