================================================================================

                                  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, 2003

       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
    ----      ----


         Indicate by check mark whether the registrant is an  accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act) 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                 5,388,276 shares
- --------------------------------------     -------------------------------------
             (class)                          Outstanding at February 4, 2004

================================================================================

                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                                      INDEX


PART I. FINANCIAL INFORMATION

   Item 1. Financial Statements                                             Page
                                                                            ----

     Condensed Consolidated Balance Sheets -
       At December 31, 2003 (unaudited) and At September 30, 2003..............2

     Condensed Consolidated Statements of Earnings -
       Three Months ended December 31, 2003 and 2002 (unaudited)...............3

     Condensed Consolidated Statements of Stockholders' Equity -
       Three Months Ended December 31, 2003 and 2002 (unaudited).............4-5

     Condensed Consolidated Statements of Cash Flows -
       Three Months Ended December 31, 2003 and 2002 (unaudited).............6-7

     Notes to Condensed Consolidated Financial Statements (unaudited).......8-12

   Item 2.  Management's Discussion and Analysis of Financial Condition
     and Results of Operations.............................................13-21

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

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



                    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,
                                                                      2003         2003
                                                                   ---------    ---------
                                                                   (uaudited)
                                                                           
    Assets

Cash and due from banks ........................................   $  18,760       13,403
Interest-earning deposits ......................................         148          372
                                                                   ---------    ---------

         Total cash and cash equivalents .......................      18,908       13,775

Securities available for sale ..................................     241,028      252,897
Loans, net of allowance for loan losses of $4,483 and $4,479 ...     506,074      496,684
Premises and equipment, net ....................................      13,671       13,978
Federal Home Loan Bank stock, at cost ..........................       7,398        6,955
Cash surrender value of bank-owned life insurance ..............      17,324       17,082
Core deposit intangible, net ...................................       9,641       10,016
Other assets ...................................................       7,146        7,095
                                                                   ---------    ---------

              Total assets .....................................   $ 821,190      818,482
                                                                   =========    =========

   Liabilities and Stockholders' Equity

Liabilities:
    Noninterest-bearing deposits ...............................   $  34,101       33,741
    Interest-bearing deposits ..................................     516,026      519,168
                                                                   ---------    ---------

              Total deposits ...................................     550,127      552,909

    Federal Home Loan Bank advances ............................     138,915      136,175
    Other borrowings ...........................................      23,785       20,643
    Other liabilities ..........................................       4,831        6,783
                                                                   ---------    ---------

              Total liabilities ................................     717,658      716,510
                                                                   ---------    ---------
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,
         5,552,049 and 5,541,643 issued ........................         555          554
    Additional paid-in capital .................................      53,168       52,610
Retained earnings ..............................................      56,277       55,377
    Treasury stock, at cost, 170,286 and 155,261 shares ........      (3,178)      (2,806)
    Unallocated shares held by the employee stock ownership plan      (3,787)      (4,328)
    Unallocated shares held by the restricted stock plan .......      (1,065)      (1,111)
    Accumulated other comprehensive income .....................       1,562        1,676
                                                                   ---------    ---------

              Total stockholders' equity .......................     103,532      101,972
                                                                   ---------    ---------

              Total liabilities and stockholders' equity .......   $ 821,190      818,482
                                                                   =========    =========


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,
                                                              2003      2002
                                                           -------   -------
Interest income:
    Loans ..............................................   $ 8,095     8,848
    Securities .........................................     2,720     3,314
    Other ..............................................        72       125
                                                           -------   -------
         Total interest income .........................    10,887    12,287
                                                           -------   -------
Interest expense:
    Deposits ...........................................     2,774     4,124
    Federal Home Loan Bank advances and other borrowings     1,743     1,834
                                                           -------   -------
         Total interest expense ........................     4,517     5,958
                                                           -------   -------

Net interest income ....................................     6,370     6,329

Provision for loan losses ..............................       120       180
                                                           -------   -------
Net interest income after provision for loan losses ....     6,250     6,149
                                                           -------   -------
Noninterest income:
    Fees and service charges ...........................       630       663
    Net gain on sale of loans held for sale ............        28       236
    Net gain on sale of securities available for sale ..        70       194
    Earnings on bank-owned life insurance ..............       242       250
    Other ..............................................       186       184
                                                           -------   -------
         Total noninterest income ......................     1,156     1,527
                                                           -------   -------
Noninterest expense:
    Salaries and employee benefits .....................     2,867     2,733
    Occupancy expense ..................................       791       852
    Marketing and advertising ..........................       132       132
    Data processing ....................................       177       165
    Postage and office supplies ........................       164       182
    Amortization of core deposit intangible ............       375       405
    Other ..............................................     1,113     1,052
                                                           -------   -------
         Total noninterest expense .....................     5,619     5,521
                                                           -------   -------

Income before income taxes .............................     1,787     2,155
Income taxes ...........................................       511       659
                                                           -------   -------
Net income .............................................   $ 1,276     1,496
                                                           =======   =======
Earnings per share:
    Basic ..............................................   $   .25       .30
                                                           =======   =======
    Diluted ............................................   $   .24       .28
                                                           =======   =======
Weighted-average common and common equivalent
  shares outstanding (in thousands):

    Basic ..............................................     5,087     5,049
                                                           =======   =======
    Diluted ............................................     5,398     5,317
                                                           =======   =======
Cash dividends per share ...............................   $   .07       .06
                                                           =======   =======

See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       3


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

            Condensed Consolidated Statements of Stockholders' Equity

              For the Three Months Ended December 31, 2003 and 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, 2003...............  5,541,643      $ 554      52,610     55,377     (2,806)   (4,328)    (1,111)      1,676       101,972
                                                                                                                          --------
Comprehensive income:
   Net income (unaudited)-          -          -           -      1,276          -          -         -          -          1,276

   Net change in
     unrealized gain
     on securities
     available for sale,
     net of tax benefit
     of $67 (unaudited)...          -          -           -          -          -         -          -        (114)         (114)
                                                                                                                          -------
Comprehensive income
   (unaudited)............                                                                                                  1,162
                                                                                                                          --------
12,460 shares acquired for
   treasury, at cost
   (unaudited)............          -          -           -          -       (330)        -          -           -          (330)

Proceeds from exercise
   of stock options
   (unaudited)............     10,406          1         111          -          -         -          -           -           112

2,565 RSP shares forfeited
   and placed in
   treasury (unaudited)...          -          -           -          -        (42)        -         42           -             -

Cash dividends
   (unaudited)............          -          -           -       (376)         -         -          -           -          (376)

Fair value of ESOP and
   RSP shares allocated
   (unaudited)............          -          -         447          -          -       541          4           -           992
                          ----------------------     ------- ----------   --------   -------   --------    --------    -----------

Balance at December 31,
   2003 (unaudited).......  5,552,049      $ 555      53,168     56,277     (3,178)   (3,787)    (1,065)      1,562       103,532
                            =========      =====      ======     ======     ======    ======     ======       =====       =======

                                                                                                                        (continued)

                                 4



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

      Condensed Consolidated Statements of Stockholders' Equity, Continued

              For the Three Months Ended December 31, 2003 and 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, 2002...............  5,528,452      $ 553      52,044     50,809     (2,680)   (4,869)    (2,082)      5,203        98,978
                                                                                                                           -------

Comprehensive income:
   Net income (unaudited)-          -          -            -     1,496          -          -         -           -         1,496

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

Comprehensive income
   (unaudited)............                                                                                                  1,750
                                                                                                                          --------

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

Proceeds from exercise
   of stock options
   (unaudited)............        505          -           7          -          -         -          -           -             7

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

Fair value of ESOP
   shares allocated
   (unaudited)............          -          -         260          -          -       541          -           -           801
                          ----------------------     ------- ----------   --------    ------  ---------    --------    ----------

Balance at December 31,
   2002 (unaudited).......  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.

                                       5


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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



                                                                         Three Months Ended
                                                                             December 31,
                                                                           2003        2002
                                                                         --------    --------
                                                                               
Cash flows from operating activities:
    Net income .......................................................   $  1,276       1,496
    Adjustments to reconcile net income to net cash provided by
      (used in) operating activities:
         Provision for loan losses ...................................        120         180
         Depreciation ................................................        327         393
         Deferred income tax provision ...............................       --            46
         Amortization of core deposit intangible .....................        375         405
         Net amortization of premiums and discounts on securities ....        266         344
         Net gain on sale of securities available for sale ...........        (70)       (194)
         Net gain on sale of loans held for sale .....................        (28)       (236)
         Proceeds from sales of loans held for sale ..................      1,379       9,282
         Loans originated for sale ...................................       (874)    (13,960)
         Earnings on bank-owned life insurance .......................       (242)       (250)
         Net decrease in other assets ................................        132         237
         Net decrease in other liabilities ...........................       (960)     (2,831)
                                                                         --------    --------

              Net cash provided by (used in) operating activities ....      1,701      (5,088)
                                                                         --------    --------
Cash flows from investing activities:
    Proceeds from calls, sales, maturities and repayment of securities
         available for sale ..........................................     33,514      29,221
    Purchase of securities available for sale ........................    (22,022)    (15,740)
    Net (increase) decrease in loans .................................    (10,340)      9,316
    Net (purchase) redemption of FHLB stock ..........................       (443)        241
    Purchases of premises and equipment ..............................        (20)       (614)
    Net proceeds from sales of foreclosed assets .....................        237         225
                                                                         --------    --------

              Net cash provided by investing activities ..............        926      22,649
                                                                         --------    --------

Cash flows from financing activities:
    Net decrease in deposits .........................................     (2,782)     (7,488)
    Net increase in FHLB advances ....................................      2,740           -
    Net increase (decrease) in other borrowings ......................      3,142      (2,632)
    Payments to acquire treasury stock ...............................       (330)          -
    Payments to acquire shares held by the RSP .......................       --          (121)
    Dividends paid ...................................................       (376)       (323)
    Net proceeds received from issuance of common stock ..............        112           7
                                                                         --------    --------

              Net cash provided by (used in) financing activities ....      2,506     (10,557)
                                                                         --------    --------

Net increase in cash and cash equivalents ............................      5,133       7,004

Cash and cash equivalents at beginning of period .....................     13,775      30,628
                                                                         --------    --------

Cash and cash equivalents at end of period ...........................   $ 18,908      37,632
                                                                         ========    ========

                                       6


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

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



                                                               Three Months Ended
                                                                    December 31,
                                                                   2003       2002
                                                                -------    -------
                                                                     
Supplemental  disclosure of cash flow  information:
    Cash paid during the period for:
         Interest ...........................................   $ 4,598      6,311
                                                                =======    =======

         Taxes ..............................................   $   487          -
                                                                =======    =======

Supplemental disclosure of noncash information:
    Transfer loans to foreclosed assets .....................   $   330        270
                                                                =======    =======

    Net change in unrealized gain on securities available for
         sale, net of tax ...................................   $  (114)       254
                                                                =======    =======

    Fair value of restricted stock plan shares distributed ..   $     4          -
                                                                =======    =======

    Fair value of ESOP shares allocated .....................   $   988        801
                                                                =======    =======


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       7


                    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.
     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, 2003 and 2002
     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, 2003.

(2)  Loans

     Loans consist of the following (in thousands):

                                                                     At
                                                    December 31, September 30,
                                                        2003         2003
                                                     ---------      -------

(unaudited)

Loans secured by mortgages on real estate:
 Residential 1-4: (1)
    Permanent ....................................   $ 270,834      270,463
    Construction .................................      33,859       32,871
 Commercial real estate ..........................      54,517       56,078
 Land ............................................      22,379       18,699
                                                     ---------      -------

Total mortgage loans .............................     381,589      378,111

Consumer loans ...................................     144,232      137,398
Commercial loans .................................      12,235       11,600
                                                     ---------      -------

Total loans  .....................................     538,056      527,109

Allowance for loan losses ........................      (4,483)      (4,479)
Net deferred loan costs ..........................         128           23
Construction loans in process ....................     (27,627)     (25,969)
                                                     ---------      -------

Loans, net........................................     506,074      496,684
                                                       =======      =======


(1)  Loans held for sale,  included  in the  totals  above,  were  approximately
     $193,000  and  $670,000  at  December  31,  2003 and  September  30,  2003,
     respectively.

                                       8


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



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


                                                  Three Months Ended
                                                      December 31,
                                                 2003            2002
                                                 ----            ----

       Balance at beginning of period.....    $ 4,479           4,519
       Provision for loan losses..........        120             180
       Net loan charge-offs...............       (116)           (224)
                                              -------           -----

       Balance at end of period...........    $ 4,483           4,475
                                              =======           =====

    No loans were  identified  as impaired at or during the three  months  ended
December 31, 2003 or 2002.

    Nonaccrual and past due loans were as follows (in thousands):

                                                                     At
                                                    December 31, September 30,
                                                        2003         2003
                                                        ----         ----

       Nonaccrual loans...........................     $ 635          1,040
       Accruing loans past due 90 days or more....         -              -
                                                       -----          -----

                                                       $ 635          1,040
                                                       =====          =====

                                       9



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



(3)  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,
                                                                           2003      2002
                                                                          ------    ------
                                                                             
Weighted-average shares of common stock issued and
      outstanding before adjustments for ESOP and stock options .......    5,386     5,378
Adjustments to reflect the effect of unallocated ESOP
      shares ..........................................................     (299)     (329)
                                                                          ------    ------

Weighted-average shares for basic earnings per share ..................    5,087     5,049
                                                                          ======    ======

Basic earnings per share ..............................................   $  .25       .30
                                                                          ======    ======

Weighted-average shares for basic earnings per share ..................    5,087     5,049

Additional dilutive shares using the average market
      value for the period utilizing the treasury
      stock method regarding stock options and
      outstanding restricted stock shares .............................      311       268
                                                                          ------    ------

Weighted-average common shares and equivalents
      outstanding for diluted earnings per share ......................    5,398     5,317
                                                                          ======    ======

Diluted earnings per share ............................................   $  .24       .28
                                                                          ======    ======


                                       10


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


(4)  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.

     The  following  is a summary  of stock  option  transactions  for the three
months ended December 31, 2003 and 2002:



                                                                  Range of Per       Weighted-
                                                   Number of      Share Option      Average Per
                                                    Options        Price            Share Price
                                                    -------        -----            -----------

                                                                             
         Outstanding at September 30, 2002......     578,772    $ 7.63 - 19.20          12.45

         Exercised..............................        (505)    13.04 - 16.03          13.63
                                                     -------

         Outstanding at December 31, 2002.......     578,267    $ 7.63 - 19.20          12.45
                                                     =======      ============          =====


         Outstanding at September 30, 2003......     551,868    $ 7.63 - 16.03          12.42

         Exercised..............................     (10,406)     7.63 - 16.03          10.75

         Forfeited..............................        (150)            16.03          16.03
                                                     -------

         Outstanding at December 31, 2003.......     541,312    $ 7.63 - 16.03          12.45
                                                     =======      ============          =====


                                       11



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


     The proforma  information  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,
                                                               2003      2002
                                                            ---------  --------

Net income, as reported .................................   $   1,276     1,496
Deduct:  Total stock-based employee compensation
    determined under the fair value based method
    for stock options awarded, net of related tax benefit         (43)      (95)
- ---------------------------------------------------------   ---------  --------
Proforma net income .....................................   $   1,233     1,401
                                                            =========  ========
Basic earnings per share:
    As reported .........................................   $     .25       .30
                                                            =========  ========
    Proforma ............................................   $     .24       .28
                                                            =========  ========
Diluted earnings per share:
    As reported .........................................   $     .24       .28
                                                            =========  ========
    Proforma ............................................   $     .23       .26
                                                            =========  ========


     Both net income, as reported and proforma net income include  approximately
     $133,000  and  $143,000,  net of tax, in  salaries  and  employee  benefits
     expense  for the  three-month  periods  ended  December  31, 2003 and 2002,
     respectively relating to shares awarded under the RSP Plan.

(5)  Subsequent Event

     On February 4, 2004, the Company  entered into a definitive  agreement with
     SouthTrust  of Alabama,  Inc.  and  SouthTrust  Corporation  ("SouthTrust")
     whereby  SouthTrust  would acquire 100% of the outstanding  common stock of
     the Company.  The  transaction  is subject to  stockholder  and  regulatory
     approval and the Company  anticipates  the  transaction to close during the
     second  quarter of 2004.  The Company  incurred  approximately  $685,000 in
     costs related to the acquisition subsequent to December 31, 2003.

(6)  Reclassifications

     Certain  amounts in the 2002 condensed  consolidated  financial  statements
     have been reclassified to conform to the presentation for 2003.

                                       12



                    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.  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").

Subsequent Event

On February 4, 2004,  the  Company  entered  into a  definitive  agreement  with
SouthTrust of Alabama, Inc. and SouthTrust  Corporation  ("SouthTrust")  whereby
SouthTrust  would acquire 100% of the  outstanding  common stock of the Company.
The  transaction  is subject to  stockholder  and  regulatory  approval  and the
Company  anticipates the transaction to close during the second quarter of 2004.
The Company incurred  approximately $685,000 in costs related to the acquisition
subsequent to December 31, 2003.

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.

                                       13



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Liquidity and Capital Resources

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

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

Cash and cash  equivalents  increased  $5.1  million for the three  months ended
December  31, 2003 to $18.9  million.  Significant  cash flows or uses  (amounts
shown in parentheses) were as follows:

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

  Cash provided by operations.......................................  $  1.7
  Net increase in FHLB advances.....................................     2.7
  Net increase in other borrowings..................................     3.1
  Net decrease in deposits..........................................    (2.8)
  Maturities, sales, calls and repayments on securities available
    for sale........................................................    33.5
  Purchases of securities available for sale........................   (22.0)
  Net increase in loans.............................................   (10.3)
  Other, net........................................................     (.9)
                                                                      ------

  Net increase in cash and cash equivalents.........................  $  5.1
                                                                      ======

See  "Comparison  of Financial  Condition at December 31, 2003 and September 30,
2003" for discussion of significant cash flows.

                                       14



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


On  December  31,  2003,  the Bank was in  compliance  with  its  three  minimum
regulatory capital requirements as follows:

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

       Tangible capital...........................    $ 74,131          9.18%
       Tangible capital requirement...............      12,111          1.50
       Excess over requirement....................      62,020          7.68

       Core capital...............................      74,131          9.18
       Core capital requirement...................      32,295          4.00
       Excess over requirement....................      41,836          5.68

       Risk based capital.........................      78,614         14.84
       Risk based capital requirement.............      42,382          8.00
       Excess over requirement....................      36,232          6.84

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.

     Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

The Company is a party to financial instruments with  off-balance-sheet  risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These financial  instruments include commitments to extend credit,  unused lines
of  credit  and  construction  loans  and  standby  letters  of  credit.   These
instruments  involve,  to varying degrees,  elements of credit and interest-rate
risk in excess of the amounts recognized in the consolidated  balance sheet. The
contract  or  notional  amounts of those  instruments  reflect the extent of the
Company's involvement in particular classes of financial instruments.

The  Company's  exposure  to credit loss in the event of  nonperformance  by the
other party to the financial instrument for commitments to extend credit, unused
lines of  credit  and  construction  loans  and  standby  letters  of  credit is
represented by the contractual amount of those instruments. The Company uses the
same  credit  policies  in making  commitments  as it does for  on-balance-sheet
instruments.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have  fixed-expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  committed  amounts  do not  necessarily
represent future cash requirements. The Company evaluates each customer's credit
worthiness on a case-by-case basis. The amount of collateral obtained,  if it is
deemed  necessary  by  the  Company  upon  extension  of  credit,  is  based  on
management's credit evaluation of the counter party.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loans to customers.

                                       15


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



The Company also has recourse obligations on loans sold in the secondary market.
These  recourse  obligations  require the Company to repurchase the loans if the
borrower  defaults within a certain time period after the loan is sold,  usually
three to twelve  months.  The Company has not had to repurchase any loan sold in
the secondary market in relation to these recourse obligations.

A  summary  of  the  amounts  of  the  Company's  financial  instruments,   with
off-balance sheet risk at December 31, 2003, follows (in thousands):


                                                                     Contractual
                                                                        Amount
                                                                        ------

               Loan commitments and standby letters of credit........  $   3,413
                                                                       =========

               Undisbursed construction and line of credit loans.....  $ 56,524
                                                                       =========

               Loans sold with recourse obligations  ..................$ 27,290
                                                                       =========


Management  believes that the Company has adequate  resources to fund all of its
commitments and that  substantially all its existing  commitments will be funded
in 2004.

The  Company's   contractual   obligations   include  certain  on-balance  sheet
obligations,  at December 31, 2003,  these are deposits,  FHLB  advances,  other
borrowings, operating leases and purchase obligations.

                                       16


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



Comparison of Financial Condition at December 31, 2003 and September 30, 2003

Assets.  Total  assets  increased  $2.7  million,  or .3%, to $821.2  million at
December  31, 2003 from $818.5  million at September  30, 2003.  The increase in
total assets  resulted  primarily  from:

>    a $5.1 million increase in cash and cash equivalents,  resulting from funds
     received from securities sales and repayments,
>    a $11.9 million decrease in securities  available for sale. Strong mortgage
     refinancing activities, resulting from the continued decline in longer-term
     interest   rates,   caused   an   acceleration   of   repayments   on  many
     mortgage-related  securities during the quarter. The Company elected not to
     reinvest  certain  funds to  provide  liquidity  to fund the  growth in the
     consumer and commercial loan portfolios, as well as deposit outflows, and
>    a $9.4  million net increase in the loan  portfolio.  The increase in loans
     resulted from the Company's  residential mortgage loan origination strategy
     to originate and hold loans,  rather than sell those loans on the secondary
     market.  In  addition,  management  continues  to focus on  commercial  and
     consumer  loan  originations,  which  totaled  $27.6  million for the three
     months ended December 31, 2003.


Liabilities. Total liabilities increased $1.1 million, or .2%, to $717.7 million
at December 31, 2003 from $716.5  million at September 30, 2003. The increase in
total  liabilities  resulted from:

>    a $2.8 million decrease in deposits. The decrease in deposits was primarily
     attributable  to a  $9.7  million  decrease  in  certificates  of  deposit,
     partially  offset by a $6.9 million increase in transaction  accounts.  The
     decrease in deposits appears to have been caused by retail customers moving
     maturing  certificates to alternative  investments  outside of the Bank, as
     well as into more liquid checking and money-market  accounts due to the low
     interest-rate environment,
>    a $2.7 million increase in FHLB advances,  due to an increase in daily rate
     credit advances,
>    a $3.1 million increase in other  borrowings,  primarily due to an increase
     in funds invested with the Company under the Treasury  Investment  Program,
     and
>    a  $2.0  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 allocation of the vested accrued  contribution to
     the  employee  stock  ownership  plan for the plan year ended  December 31,
     2003.

Stockholders'   Equity.   The  increase  of  $1.6   million  in  the   Company's
stockholders' equity reflects:

>    net income for the three months ended December 31, 2003 of $1.3 million;
>    repurchase of Company treasury stock totaling $330,000;
>    repayment of $541,000 on the Employee  Stock  Ownership  Plan ("ESOP") loan
     and allocation of the released shares;
>    additional  paid-in-capital  of $558,000  resulting  from exercise of stock
     options and capital adjustments related to stock plans;
>    decrease in accumulated other comprehensive income of $114,000; and -
>    dividends totaling $376,000.


The decreased 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.

                                       17


                    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,
                                                 --------------------------------------------------------------------
                                                                2003                               2002
                                                 -------------------------------      -------------------------------
                                                                         Average                             Average
                                                  Average                Yield/        Average               Yield/
                                                  Balance     Interest    Cost         Balance   Interest     Cost
                                                  -------     --------    ----         -------   --------     ----
                                                                         ($ in thousands)
                                                                                          
Interest-earning assets (IEA):
   Mortgage loans..........................      $ 277,184       4,327      6.24%     $ 307,765     5,338      6.94%
   Consumer loans..........................        140,661       2,465      6.95        107,957     2,127      7.82
   Commercial loans........................         85,862       1,303      5.94         81,231     1,383      6.66
                                                  --------     -------                 --------   -------

       Total loans.........................        503,707       8,095      6.39        496,953     8,848      7.08

   Securities and other (1)................        257,206       2,914      4.53        274,340     3,560      5.19
                                                 ---------     -------                 --------   -------

       Total IEA (1).......................        760,913      11,009      5.76        771,293    12,408      6.41
                                                               -------                            -------

Other assets...............................         61,354                               68,436
                                                 ---------                             --------

       Total assets........................      $ 822,267                            $ 839,729
                                                   =======                              =======

Interest-bearing liabilities (IBL):
   Interest checking.......................      $  88,223         131       .59      $  74,987       223      1.18
   Savings accounts........................         54,012          81       .59         54,814       195      1.41
   Money-market accounts...................         79,346         201      1.00         69,404       337      1.93
   Certificate accounts....................        293,238       2,361      3.19        350,984     3,369      3.81
                                                 ---------      ------                  -------    ------

       Total interest-bearing deposits.....        514,819       2,774      2.14        550,189     4,124      3.04

   FHLB advances and other borrowings......        165,261       1,743      4.13        153,561     1,834      4.67
                                                   -------      ------                  -------    ------

       Total IBL...........................        680,080       4,517      2.62        703,750     5,958      3.40
                                                                ------                             ------

Other liabilities (2)......................         39,751                               36,334
                                                 ---------                             ---------

       Total liabilities...................        719,831                              740,084

Stockholders' equity.......................        102,436                               99,645
                                                 ---------                            ---------

       Total liabilities and
           stockholders' equity............      $ 822,267                            $ 839,729
                                                 =========                              =======

Net interest income (1)....................                   $  6,492                           $  6,450
                                                              ========                           ========

Average IEA to IBL.........................             112%                                 110%
                                                        ===                                  ===

Interest-rate spread.......................                                 3.14%                              3.01%
                                                                            ====                               ====

Net interest margin........................                                 3.41%                              3.35%
                                                                            ====                               ====


(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.

                                       18


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



Comparison of Operating Results for the Three Months Ended December 31, 2003 and
2002

Net Income.  Net income for the three months ended  December 31, 2003  decreased
14.7% to $1.3 million,  compared to $1.5 million for the same period in 2002, as
a result of a  decrease  in  noninterest  income  and  increase  in  noninterest
expenses,  partially offset by an increase in net interest income and a decrease
in the provision for loan losses. Net interest income increased $41,000, or .6%,
for the three  months  ended  December  31, 2003  compared to the same period in
2002, as interest income and interest expense  decreased by comparable  amounts.
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 compared to the prior
year.  Details are  contained in the Average  Balance Sheet table at page 18.

>    While the average amount of residential loans  outstanding  decreased $30.6
     million,  consumer loans grew $32.7 million and commercial  loans grew $4.6
     million.  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.  Average  consumer loan balances  outstanding
     increased 30% and average commercial loan balances outstanding increased by
     approximately  6% during the quarter from the same quarter in the preceding
     year. Average commercial and consumer loans represent  approximately 45% of
     the loan portfolio, compared to 38% last year.
>    The average  yield on loans  decreased  69 basis  points to 6.39%,  for the
     three months ended  December 31, 2003 compared to 7.08% for the same period
     in 2002.  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 refinancing  experienced in 2003 not only
     impacted  residential  mortgage  loan  yields,  but  also  created  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  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 decreased 6% due
     to increased principal prepayments on mortgage-related securities.
>    The  lower  yield  in the  securities  portfolio  resulted  from a shift to
     shorter  duration and adjustable  rate  investments in fiscal year 2002 and
     2003 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 18.

>    The  decrease  in  average  deposits  is mainly  attributable  to  maturing
     certificates  moving  to  alternative   investment  options.   However  the
     increased  sales  effort to attract  and retain  new  deposits,  as well as
     customer concerns about equity investments,  provided additional lower-cost
     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 90 basis points.

                                       19



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY



>    Average FHLB advances and other borrowings  outstanding increased 7.6% this
     quarter  compared to the same  quarter last year.  Certain FHLB  fixed-rate
     advances  were repaid at maturity,  while the Company  utilized  lower cost
     overnight borrowings as well as funds invested with the Company through the
     Treasury Investment Program to manage short-term liquidity needs.
>    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 $120,000 for the three months ended  December
31, 2003 compared to $180,000 for the three months ended  December 31, 2002. The
provision for loan losses decreased for the current three-month period primarily
due to lower than expected net  charge-offs  during 2003. The allowance for loan
losses  remained at $4.5  million at December  31, 2003 and  December  31, 2002,
respectively.  The current  allowance  represents  .89% of loans  outstanding at
December 31,  2003.  The Company had net  charge-offs  of $116,000 for the three
months ended  December 31, 2003 compared to net  charge-offs of $224,000 for the
same period in 2002.  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 decreased $371,000 to $1.2 million for
the three months ended  December 31, 2003 from $1.5 million for the three months
ended  December 31, 2002.  The major  changes  were:

>    a decrease  of $33,000 in  service  charges on loans and  deposit  accounts
     compared to the prior period.
>    a decrease of  $208,000 in net gain on sale of loans held for sale,  as the
     majority of the  residential  mortgage loan  production  during the current
     period was retained in the Bank's portfolio; and
>>   a decrease of $124,000 in net gains on the sale of securities available for
     sale.

                                       20



                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY


Noninterest  Expense.  Noninterest expense increased $98,000 to $5.6 million for
the three months ended  December 31, 2003 from $5.5 million for the three months
ended December 31, 2002.

>    Salaries and employee benefits increased $134,000 primarily due to:
     o    a decrease of $200,000 in compensation related to an overall reduction
          in staff,
     o    4%  average  salary   increases  due  to  merit  and  cost  of  living
          adjustments,
     o    a $146,000  decrease in estimated  direct costs of loans,
     o    a $90,000 increase in ESOP costs due to the increased price of Company
          stock, and
     o    an increase of $100,000  for health  insurance  costs due to increased
          claims experience.
>    Occupancy expense decreased $61,000,  primarily due to a significant number
     fixed assets, primarily data processing-related, becoming fully depreciated
     during 2003.
>    Core deposit intangible  amortization  expense decreased $30,000 due to the
     annual adjustment of periodic  amortization.
>    Other noninterest expenses increased $55,000, primarily due to:
     o    a $75,000 robbery loss,
     o    a $26,000  increase in insurance  expense  related to higher  premiums
          that  prevailed  in the  commercial  insurance  market  place for 2003
          renewals,
     o    a  $17,000  increase  in  debit  card  expense  related  to  increased
          transaction volumes,
     o    a $20,000  increase  in  consumer  loan  expenses  related  to the "no
          closing costs"  consumer loan program during the quarter,
     o    a $56,000 decrease in security guard expense, as a series of robberies
          during  the early  part of fiscal  2003  caused  management  action to
          increase security protection for customers and employees, and
     o    a $32,000 decrease in directors' compensation and expenses, due to one
          less board  meeting  and reduced  costs  related to  attendance  at an
          annual bank directors conference.

                                       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,
2003.

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, 2003.  Although the results of the NPV model are not yet available
for  December  31,  2003,  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     $  54,570   (42,988)      (44)%         6.92%     (453)
        +200 bp        70,099   (27,469)      (28)%         8.65%     (280)
        +100 bp        85,358   (12,210)      (13)%        10.25%     (120)
           0 bp        97,568         -         - %        11.45%        -
        -100 bp       101,945     4,376          4%        11.78%       33

Item 4.  Controls and Procedures

Evaluation  of Disclosure  Controls and  Procedures.  The  Company's  management
evaluated,  with the  participation of the Company's Chief Executive Officer and
Chief Financial Officer,  the effectiveness of the Company's disclosure controls
and  procedures,  as of the end of the period  covered by this report.  Based on
that  evaluation,  the  Chief  Executive  Officer  and Chief  Financial  Officer
concluded that the Company's disclosure controls and procedures are effective to
ensure that  information  required to be disclosed by the Company in the reports
that it files or submits under the Securities  Exchange Act of 1934 is recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange Commission's rules and forms.

Changes in Internal  Controls.  There were no changes in the Company's  internal
control over financial  reporting that occurred during the Company's last fiscal
quarter that have materially  affected,  or are reasonably  likely to materially
affect, the Company's internal control over financial reporting.

                                       22


                    FLORIDAFIRST BANCORP, INC. AND SUBSIDIARY

                           PART II. OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

On February 9, 2004,  a complaint  was filed by an alleged  shareholder  seeking
class action  status  against the Company and its Directors in the Circuit Court
for the 10th Judicial Circuit in and for Polk County,  Florida under the caption
Meisels vs.  FloridaFirst  Bancorp,  Inc.  alleging breach of fiduciary duty and
seeking to enjoin  the  proposed  merger  between  the  Company  and  SouthTrust
Corporation  or in the  alternative,  unspecified  money  damages.  The  Company
believes that the suit is without merit and intends to vigorously defend.

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

                             
                       2.1      Agreement and Plan of Merger dated as of February 4, 2004, between the Company, SouthTrust of
                                Alabama, Inc. and SouthTrust Corporation ****
                        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 ***
                      31.1      Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange
                                Act
                      31.2      Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange
                                Act
                      32.1      Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant
                                to Section 906 of Sarbanes-Oxley Act of 2002
                      32.2      Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant
                                to Section 906 of Sarbanes-Oxley Act of 2002
                      99        Report on Review by Independent Accountants.


*    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.
****Incorporated  by  reference  to the current  report on Form 8-K filed by the
     Registrant on February 5, 2004.

(b) Reports on Form 8-K:

         (i)      A  report  on Form  8-K  was  filed  on  February  5,  2004 as
                  notification  under  Item 12 that the  Company  issued a press
                  release announcing the Company's first quarter earnings.
         (ii)     A report on Form 8-K was filed on February 5, 2004 under items
                  5  and  7  announcing  that  the  Registrant  entered  into  a
                  definitive  Agreement  and Plan of Merger with  SouthTrust  of
                  Alabama, Inc. and SouthTrust Corporation.

                                       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:  February 17, 2004                    By:   /s/Gregory C. Wilkes
      ----------------------------              ------------------------------------------------
                                                Gregory C. Wilkes, President and Chief Executive
Officer (Principal Executive Officer)




Date:  February 17, 2004                    By:   /s/Kerry P. Charlet
      ----------------------------              ------------------------------------------------
                                                Kerry P. Charlet, Chief Financial Officer
                                                (Principal Accounting Officer)



                                       25