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

                        AMENDMENT NO. 1 TO SCHEDULE 13E-3

                        RULE 13e-3 TRANSACTION STATEMENT
       (Pursuant to Section 13(e) of the Securities Exchange Act of 1934)


                            Capitol First Corporation
--------------------------------------------------------------------------------
                                (Name of Issuer)

                            Capitol First Corporation
                            Addison Capital Group LLC
                            Boca First Capital, LLLP
                                  Howard Bloom
                                   Diane Bloom
--------------------------------------------------------------------------------
                      (Name of Person(s) Filing Statement)

                     Common Stock, par value $0.01 per share
--------------------------------------------------------------------------------
                         (Title of Class of Securities)

                                   14057T.109
--------------------------------------------------------------------------------
                      (CUSIP Number of Class of Securities)

                                 Ashley B. Bloom
                            Capitol First Corporation
                    7100 W. Camino Real Boulevard, Suite 402
                              Boca Raton, FL 33433
--------------------------------------------------------------------------------
 (Name, Address and Telephone Number of Person Authorized to Receive Notices and
             Communications on Behalf of Person(s) Filing Statement)

                                    Copy to:
                                  Howard Bloom
                            Addison Capital Group LLC
                    7100 W. Camino Real Boulevard, Suite 402
                              Boca Raton, FL 33433

This statement is filed in connection with (check the appropriate box):

[X]      a. The filing of solicitation materials or an information statement
         subject to Regulation 14A (17 CFR 240.14a-1 to 240.14b-2), Regulation
         14C (CFR 240.14c-1 to 240.14c-101) or Rule 13e-3(c) (ss.240.13e-3(c))
         under the Securities Exchange Act of 1934.


[ ]      b. The filing of a registration statement under the Securities Act of
         1933.

[ ]      c. A tender offer.

[ ]      d. None of the above.

         Check the following box if the soliciting materials or information
         statement referred to in checking box (a) are preliminary copies: [X]

         Check the following box if the filing is a final amendment reporting
         the results of the transaction: [ ]

                            Calculation of Filing Fee

         Transaction valuation               Amount of filing fee
         ---------------------------------   -----------------------------------
         $90,474 (1) *                       $18.09 (2)


         * Set forth the amount on which the filing fee is calculated and state
         how it was determined.

         (1) The above transaction value assumes that in connection with the
         reverse stock split described in this Schedule 13E-3 Capitol First
         Corporation will use a ratio of one to 2,000 and purchase fractional
         interests equivalent to approximately 502,634 pre-split shares of
         common stock, par value $0.01 per share, of the company for $0.18 per
         share.

         (2) The above filing fee was determined by multiplying 0.0002 by
         transaction value.

         [X]   Check box if any part of the fee is offset as provided by Rule
         0-11(a)(2) and identify the filing with which the offsetting fee was
         previously paid. Identify the previous filing by registration statement
         number, or the Form or Schedule and the date of its filing.

Amount previously Paid:       $9.31
                       ---------------------------------------------------------

Form or Registration No.:     Schedule 13E-3
                         -------------------------------------------------------

Filing Party:     Capitol First Corporation
             -------------------------------------------------------------------

Date Filed:       January 27, 2005
           ---------------------------------------------------------------------

This Amendment No. 1 to the Rule 13e-3 Transaction Statement on Schedule 13E-3
is being filed by Capitol First Corporation, Addison Capital Group LLC, Boca
First Capital, LLLP, Howard Bloom and Diane Bloom pursuant to Section 13(e) of
the Securities Exchange Act of 1934, as amended, and Rule 13e-3 thereunder. This
Amendment No. 1 amends and supplements the Schedule 13E-3 Transaction Statement
filed with the Securities and Exchange Commission on January 27, 2005.
Concurrently with filing this Schedule 13E-3, Capitol First Corporation is
filing with the Securities and Exchange Commission a preliminary proxy statement
as revised from the preliminary proxy statement filed with the Securities and
Exchange Commission on January 27, 2005. A copy of the proxy statement is filed
herewith as Exhibit (a). The information in the proxy statement is expressly
incorporated herein by reference in response to all items of this Schedule
13E-3. Capitalized terms used but not defined in this statement shall have the
meanings given to them in the proxy statement.


Item 1.     Summary Term Sheet.

            The Summary Term Sheet is incorporated herein by reference to the
            Item "The Proposed Transaction - Summary Term Sheet" of the proxy
            statement being provided to security holders and filed with the
            Securities and Exchange Commission on Amendment No. 1 to Schedule
            14A on March 24, 2005 (the "Proxy Statement").

Item 2.     Subject Company Information.

            (a)     Name and address. Information regarding the name of the
                    subject company, Capitol First Corporation (the "Company"),
                    and the address and telephone number of its principal
                    executive offices is incorporate herein by reference to the
                    cover page of the Proxy Statement.

            (b)     Securities. Information regarding the Company's securities
                    is incorporated herein by reference to the Item "The
                    Corporation - Market Price of Common Stock and Dividends" of
                    the Proxy Statement.

            (c)     Trading Market and Price. Information regarding the trading
                    market and price is incorporated herein by reference to the
                    Item "The Corporation - Market Price of Common Stock and
                    Dividends" of the Proxy Statement.

            (d)     Dividends. Information regarding dividends is incorporated
                    herein by reference to the Item "The Corporation - Market
                    Price of Common Stock and Dividends" of the Proxy Statement.

            (e)     Prior public offerings. Information regarding prior public
                    offerings is incorporated herein by reference to the Item
                    "The Corporation" of the Proxy Statement.

            (f)     Prior stock purchases. Information regarding prior stock
                    purchases is incorporated herein by reference to the Item
                    "The Corporation" of the Proxy Statement.

Item 3.     Identity and Background of Filing Person.

            (a)     Name and address. The Company, and Addison Capital Group
                    LLC, Boca First Capital, LLLP, Howard Bloom and Diane Bloom
                    (the "Affiliate Group") are the persons filing this
                    Transaction Statement. Information regarding the name and
                    address of each person in the Affiliate Group and specified
                    in Instruction C is incorporated herein by reference to the
                    Items "The Corporation - Executive Officers and Directors,"
                    "The Corporation - Principal Stockholders" and "The
                    Corporation - Boca Capital First LLLP and Addison Capital
                    Group LLC" of the Proxy Statement.

                                       1


            (b)     Business and background entities. Information regarding the
                    Company's business and background is incorporated herein by
                    reference to the Item "The Corporation" of the Proxy
                    Statement. Information regarding any person in the Affiliate
                    Group that is not a natural person is incorporated herein by
                    reference to the Item "The Corporation - Boca Capital First
                    LLLP and Addison Capital Group LLC" of the Proxy Statement.

            (c)     Business and background of natural person. Information
                    regarding any person in the Affiliate Group and specified in
                    Instruction C who is a natural person is incorporated herein
                    by reference to the Items "The Corporation - Executive
                    Officers and Directors," "The Corporation - Principal
                    Stockholders" and "The Corporation - Boca Capital First LLLP
                    and Addison Capital Group LLC" of the Proxy Statement.

Item 4.     Terms of the Transaction.

            (a)     Material terms. Information regarding the material terms of
                    the 13e-3 transaction is incorporated herein by reference to
                    the Item "The Proposed Transaction - Material Terms" of the
                    Proxy Statement.

            (c)     Different terms. Information regarding different terms in
                    connection with the 13e-3 transaction is incorporated herein
                    by reference to the Item "The Proposed Transaction -
                    Material Terms" of the Proxy Statement.

            (d)     Appraisal rights. Information regarding appraisal rights in
                    connection with the 13e-3 transaction is incorporated herein
                    by reference to the Item "The Proposed Transaction -
                    Material Terms - Appraisal Rights" of the Proxy Statement.

            (e)     Provisions for unaffiliated security holders. Information
                    regarding provisions for unaffiliated security holders is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Special Factors" of the Proxy Statement.

            (f)     Eligibility for listing or trading.  Not applicable.

Item 5.     Past Contacts, Transactions, Negotiations and Agreements.

            (a)     Transactions. Information regarding transactions is
                    incorporated herein by reference to the Item "The
                    Corporation - Past Contract, Transactions, Negotiations and
                    Agreements" of the Proxy Statement.

            (b)     Significant corporate events.  None.

            (c)     Negotiations or contacts.  None.

                                       2


            (e)     Agreements involving the subject company's securities. None.

Item 6.     Purposes of the Transaction and Plans or Proposals.

            (b)     Uses of securities acquired. Information regarding the use
                    of the securities is incorporated herein by reference to the
                    Item "The Proposed Transaction - Material Terms- The Reverse
                    Stock Split" of the Proxy Statement.

            (c)     Plans.

                    (c)(1)  None.

                    (c)(2)  None.

                    (c)(3)  None.

                    (c)(4)  Information regarding plans that relate to a change
                    in the present board of directors or management is
                    incorporated herein by reference to the Item "The
                    Corporation - Executive Officers and Directors of the Proxy
                    Statement.

                    (c)(5)  None.

                    (c)(6)  Information regarding plans that relate to any class
                    of equity securities to be delisted is incorporated herein
                    by reference to the Item "The Proposed Transaction -
                    Material Terms - Delisting of Common Stock" of the Proxy
                    Statement.

                    (c)(7)  Information regarding plans that relate to the
                    Company becoming eligible for termination of registration is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Material Terms - Deregistration of Common
                    Stock" of the Proxy Statement.

                    (c)(8)  Information regarding plans that relate to the
                    suspension of the Company's reported obligation is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Material Terms - Cessation of Public Reporting
                    Obligations" of the Proxy Statement.

Item 7.     Purposes, Alternatives, Reasons and Effects.

            (a)     Purposes. Information regarding the purposes of the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Purpose" of
                    the Proxy Statement.

                                       3


            (b)     Alternatives. Information regarding alternatives to the
                    13e-3 transaction is incorporated herein by reference to the
                    Item "The Proposed Transaction - Special Factors -
                    Alternatives" of the Proxy Statement.

            (c)     Reasons. Information regarding the reasons for the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Reasons" of
                    the Proxy Statement.

            (d)     Effects. Information regarding the effects of the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Effects" of
                    the Proxy Statement.

Item 8.     Fairness of the Transaction.

            (a)     Fairness. Information regarding the fairness of the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Fairness of
                    the Proposed Transaction" of the Proxy Statement.

            (b)     Factors considered in determining fairness. Information
                    regarding the factors considered in determining the fairness
                    of the 13e-3 transaction is incorporated herein by reference
                    to the Item "The Proposed Transaction - Special Factors -
                    Fairness of the Proposed Transaction" of the Proxy
                    Statement.

            (c)     Approval of security holders. Information regarding the
                    approval of security holders of the going private
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Fairness of
                    the Proposed Transaction" the Proxy Statement.

            (d)     Unaffiliated representative. Information regarding
                    unaffiliated representatives in connection with the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Fairness of
                    the Proposed Transaction" of the Proxy Statement.

            (e)     Approval of directors. Information regarding the approval by
                    directors of the 13e-3 transaction is incorporated herein by
                    reference to the Item "The Proposed Transaction - Special
                    Factors - Fairness of the Proposed Transaction" of the Proxy
                    Statement.

            (f)     Other offers. Information regarding other offers is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Special Factors - Fairness of the Proposed
                    Transaction" of the Proxy Statement.

                                       4


Item 9.     Reports, Opinions, Appraisals and Certain Negotiations.

            (a)     Report, opinion or appraisal. Information regarding reports,
                    opinions, or appraisals in connection with of the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Proposed Transaction - Special Factors - Fairness
                    Opinion" of the Proxy Statement.

            (b)     Preparer and summary of the report, opinion or appraisal.
                    Information regarding the preparer and a summary of the
                    fairness opinion is incorporated herein by reference to the
                    Item "The Proposed Transaction - Special Factors - Fairness
                    Opinion" of the Proxy Statement.

            (c)     Availability of documents. Information regarding the
                    availability of the fairness opinion is incorporated herein
                    by reference to the Item "The Proposed Transaction - Special
                    Factors - Fairness Opinion" of the Proxy Statement.

Item 10.    Source and Amounts of Funds or Other Consideration.

            (a)     Source of funds. Information regarding the sources of funds
                    for the 13e-3 transaction is incorporated herein by
                    reference to the Item "The Proposed Transaction - Source and
                    Amount of Funds or Other Consideration" of the Proxy
                    Statement.

            (b)     Conditions. Information regarding the conditions is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Source and Amount of Funds or Other
                    Consideration" of the Proxy Statement.

            (c)     Expenses. Information regarding the expenses is incorporated
                    herein by reference to the Item "The Proposed Transaction -
                    Source and Amount of Funds or Other Consideration" of the
                    Proxy Statement.

            (d)     Borrowed funds. Information regarding the borrowed funds is
                    incorporated herein by reference to the Item "The Proposed
                    Transaction - Source and Amount of Funds or Other
                    Consideration" of the Proxy Statement.

Item. 11.   Interest in Securities of the Subject Company.

            (a)     Securities ownership. Information regarding ownership of the
                    Company's security's is incorporated herein by reference to
                    the Item "The Corporation - Principal Stockholders" of the
                    Proxy Statement.

            (b)     Securities transactions. Information regarding transactions
                    in the common stock of the Company is incorporated herein by
                    reference to the Item "The Corporation" of the Proxy
                    Statement.

                                       5


Item 12.    The Solicitation of Recommendation.

            (d)     Intent to tender or vote in a going-private transaction.
                    Information regarding intent to vote in the 13e-3
                    transaction is incorporated herein by reference to the Item
                    "The Corporation - Executive Officers and Directors" and
                    "The Corporation - Boca Capital First LLLP and Addison
                    Capital Group LLC" of the Proxy Statement.

            (e)     Recommendations of others. Information regarding
                    recommendations of others is incorporated herein by
                    reference to the Item "The Corporation - Executive Officers
                    and Directors" and "The Corporation - Boca Capital First
                    LLLP and Addison Capital Group LLC" of the Proxy Statement.

Item 13.    Financial Information.

            (a)     Financial Information. The audited financial statements of
                    the Company for the two fiscal years required to be filed
                    with the Company's most recent annual report under the
                    Securities Exchange Act of 1934, as amended, are
                    incorporated herein by reference from pages F-1 through F-18
                    of the Company's Annual Report on Form 10-KSB for the fiscal
                    year ended September 30, 2004. The unaudited balance sheets,
                    comparative year-to-date income statements and related
                    earnings per share data, statements of cash flows, and
                    comprehensive income are incorporated herein by reference
                    from pages F-1 through F-12 of the Company's Quarterly
                    Report on Form 10-QSB for the period ended December 31,
                    2004. The ratio of earnings to fixed charges and book value
                    per share information is incorporated herein by reference to
                    the Item "The Corporation - Financial Information" of the
                    Proxy Statement.

            (b)     Pro forma information. Information regarding the pro forma
                    information is incorporated herein by reference to the Item
                    "The Corporation - Financial Information" of the Proxy
                    Statement.

Item 14.    Persons/Assets, Retained, Employed, Compensated or Used.

            (a)     Solicitations of recommendations.  Not applicable.

            (b)     Employees and corporate assets. Other than the employees and
                    officers of the Company used in connection with the
                    proposal, analysis, consideration, approval and execution of
                    the 13e-3 transaction, no employee, officer, or asset of the
                    Company has been or will be used in connection with the
                    13e-3 transaction.

                                       6


Item 15.    Additional Information.

            (b)     Other material information. Information in the Proxy
                    Statement is incorporated herein by reference.

Item 16.    Exhibits.

            (a)     Proxy Statement sent to security holders of Capitol First
                    Corporation in connection with the going private transaction
                    (incorporated herein by reference to the Proxy Statement).

            (b)(1)  Business Loan Agreement, dated April 25, 2002, between
                    Capitol First Corporation and Boca First Capital, LLLP
                    (incorporated by reference to Exhibit 10.9 of Form 10-KSB
                    for the fiscal year ended September 30,2004).

            (b)(2)  Mortgage Modification, dated September 14, 2004, and
                    Mortgage Agreement, dated September 27, 2004, between
                    Capitol First Corporation and Boca First Capital, LLLP
                    (incorporated by reference to Exhibit 10.10 of Form 10-KSB
                    for the fiscal year ended September 30,2004).

            (b)(3)  Loan Modification and Renewal Agreement, dated September 14,
                    2004, between Capitol First Corporation and Boca First
                    Capital, LLLP (incorporated by reference to Exhibit 10.11 of
                    Form 10-KSB for the fiscal year ended September 30,2004).

            (c)     Not applicable.

            (d)     Not applicable.

            (f)     Statement of appraisal rights of security holders of Capitol
                    First Corporation in connection with the going private
                    transaction (incorporated here by reference to the Proxy
                    Statement).

            (g)     Not applicable.

                                       7


                                    SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

Date: March 24, 2005                CAPITOL FIRST CORPORATION

                                    By: /s/ ASHLEY BLOOM
                                        ----------------------------------------
                                    Name:   Ashley Bloom
                                    Title:  Acting President and Chief Executive
                                            Officer

                                    ADDISON CAPITAL GROUP LLC

                                    By: /s/ HOWARD BLOOM
                                        ----------------------------------------
                                    Name:   Howard Bloom
                                    Title:  Member

                                    BOCA FIRST CAPITAL, LLLP

                                    By: Addison Capital Group LLC, as general
                                        partner

                                    By: /s/ HOWARD BLOOM
                                        ----------------------------------------
                                    Name:   Howard Bloom
                                    Title:  Member

                                    /s/ HOWARD BLOOM
                                    --------------------------------------------
                                    Howard Bloom

                                    /s/ DIANE BLOOM
                                    --------------------------------------------
                                    Diane Bloom

                                       8